損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出－租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 (10) | 14.84 | -3.39 | 10.8 | -4.17 | 2.64 | 3.94 | 0.02 | 100.0 | 0.02 | -33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -0.01 | 0 | 0 | 0 | -0.04 | 0 | -0.05 | 0 | 1.35 | -19.16 | 1.09 | -18.05 | 0.26 | -23.53 | 19.28 | -4.13 | 1.81 | -18.1 | 1.73 | -5.46 | 0.00 | 0 | 60 | 0.0 | 2.39 | -12.45 |
| 2022 (9) | 15.36 | 14.12 | 11.27 | 12.81 | 2.54 | 5.83 | 0.01 | 0.0 | 0.03 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | -0.01 | 0 | 0 | 0 | 0.11 | 0 | 0.12 | 0 | 1.67 | 68.69 | 1.33 | 12.71 | 0.34 | 0 | 20.11 | 0 | 2.21 | 12.76 | 1.83 | -3.17 | 0.00 | 0 | 60 | 0.0 | 2.73 | 27.57 |
| 2021 (8) | 13.46 | 7.42 | 9.99 | 3.95 | 2.4 | 3.9 | 0.01 | 0.0 | 0.03 | -25.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | -0.04 | 0 | -0.01 | 0 | -0.07 | 0 | 0.99 | 70.69 | 1.18 | 156.52 | -0.19 | 0 | 0.00 | 0 | 1.96 | 161.33 | 1.89 | 148.68 | 0.00 | 0 | 60 | -1.64 | 2.14 | 17.58 |
| 2020 (7) | 12.53 | -4.93 | 9.61 | -6.52 | 2.31 | -7.23 | 0.01 | -50.0 | 0.04 | -20.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.04 | 0 | 0.58 | 41.46 | 0.46 | 58.62 | 0.12 | 0.0 | 21.03 | -26.6 | 0.75 | 63.04 | 0.76 | 72.73 | 0.00 | 0 | 61 | -3.17 | 1.82 | 4.0 |
| 2019 (6) | 13.18 | -9.48 | 10.28 | -8.13 | 2.49 | -6.39 | 0.02 | 0.0 | 0.05 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.03 | -57.14 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.41 | -47.44 | 0.29 | -51.67 | 0.12 | -33.33 | 28.65 | 27.39 | 0.46 | -52.08 | 0.44 | -45.0 | 0.00 | 0 | 63 | 0.0 | 1.75 | -11.62 |
| 2018 (5) | 14.56 | 1.68 | 11.19 | 5.27 | 2.66 | -2.21 | 0.02 | 100.0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.07 | 0 | 0 | 0 | 0.02 | 0 | 0.07 | -12.5 | 0.78 | -25.71 | 0.6 | -34.78 | 0.18 | 50.0 | 22.49 | 89.47 | 0.96 | -37.25 | 0.80 | -37.01 | 0.00 | 0 | 63 | 5.0 | 1.98 | -9.59 |
| 2017 (4) | 14.32 | 2.65 | 10.63 | -0.56 | 2.72 | 2.64 | 0.01 | 0.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.08 | 0 | 1.05 | 275.0 | 0.92 | 666.67 | 0.12 | -25.0 | 11.87 | -79.22 | 1.53 | 665.0 | 1.27 | 86.76 | 0.00 | 0 | 60 | 0.0 | 2.19 | 50.0 |
| 2016 (3) | 13.95 | 2.05 | 10.69 | 3.09 | 2.65 | 2.32 | 0.01 | 0.0 | 0.07 | -30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.06 | -33.33 | 0 | 0 | -0.01 | 0 | -0.33 | 0 | 0.28 | -58.82 | 0.12 | -73.91 | 0.16 | -27.27 | 57.11 | 75.13 | 0.20 | -72.97 | 0.68 | -6.85 | 0.00 | 0 | 60 | 1.69 | 1.46 | -23.16 |
| 2015 (2) | 13.67 | -3.73 | 10.37 | -0.48 | 2.59 | -7.5 | 0.01 | 0.0 | 0.1 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.09 | -52.63 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.68 | -38.74 | 0.46 | -55.34 | 0.22 | 175.0 | 32.61 | 341.87 | 0.74 | -53.75 | 0.73 | -47.1 | 0.00 | 0 | 59 | 13.46 | 1.9 | -14.41 |
| 2014 (1) | 14.2 | 5.97 | 10.42 | 3.68 | 2.8 | 0.72 | 0.01 | 0.0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.19 | -20.83 | 0 | 0 | -0.01 | 0 | 0.12 | 0 | 1.11 | 0 | 1.03 | 0 | 0.08 | -65.22 | 7.38 | 0 | 1.60 | 0 | 1.38 | 176.0 | 0.00 | 0 | 52 | 6.12 | 2.22 | 143.96 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出－租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 3.81 | 1.06 | 1.87 | 2.67 | 0.75 | -1.84 | 0.63 | 0.0 | -1.56 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0.01 | 200.0 | 0 | 0.52 | 8.33 | 36.84 | 0.41 | 10.81 | 36.67 | 0.1 | -9.09 | 25.0 | 20.01 | -10.03 | -0.6 | 0.63 | 1.61 | 26.0 | 0.61 | 5.17 | 35.56 | 1.72 | 43.33 | 89.01 | 66 | 10.0 | 10.0 | 0.78 | 5.41 | 21.88 |
| 24Q2 (19) | 3.77 | 3.29 | 3.01 | 2.65 | 3.52 | -2.57 | 0.63 | -1.56 | -8.7 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | 0.0 | 50.0 | -0.01 | 0.0 | 66.67 | 0.48 | 11.63 | 118.18 | 0.37 | 5.71 | 117.65 | 0.11 | 22.22 | 175.0 | 22.24 | 11.2 | 9.99 | 0.62 | 6.9 | 113.79 | 0.58 | 5.45 | 93.33 | 1.20 | 106.9 | 192.68 | 60 | 0.0 | 0.0 | 0.74 | 5.71 | 54.17 |
| 24Q1 (18) | 3.65 | -13.51 | 13.0 | 2.56 | -10.49 | 1.99 | 0.64 | -8.57 | 3.23 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0.0 | -0.01 | 0 | 50.0 | 0.43 | -34.85 | 377.78 | 0.35 | -35.19 | 400.0 | 0.09 | -25.0 | 350.0 | 20.00 | 8.81 | 0.0 | 0.58 | -35.56 | 383.33 | 0.55 | -32.93 | 292.86 | 0.58 | -67.96 | 383.33 | 60 | 0.0 | 0.0 | 0.7 | -23.91 | 100.0 |
| 23Q4 (17) | 4.22 | 12.83 | -6.64 | 2.86 | 5.15 | -12.8 | 0.7 | 9.38 | -1.41 | 0.01 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | 0 | 0 | -100.0 | 0.66 | 73.68 | 20.0 | 0.54 | 80.0 | 22.73 | 0.12 | 50.0 | 9.09 | 18.38 | -8.69 | -8.42 | 0.90 | 80.0 | 23.29 | 0.82 | 82.22 | 28.12 | 1.81 | 98.9 | -18.47 | 60 | 0.0 | 0.0 | 0.92 | 43.75 | 15.0 |
| 23Q3 (16) | 3.74 | 2.19 | -3.61 | 2.72 | 0.0 | -4.23 | 0.64 | -7.25 | 3.23 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 100.0 | -100.0 | 0.38 | 72.73 | -22.45 | 0.3 | 76.47 | -23.08 | 0.08 | 100.0 | -20.0 | 20.13 | -0.45 | 0.65 | 0.50 | 72.41 | -23.08 | 0.45 | 50.0 | -6.25 | 0.91 | 121.95 | -38.93 | 60 | 0.0 | 0.0 | 0.64 | 33.33 | -13.51 |
| 23Q2 (15) | 3.66 | 13.31 | -1.08 | 2.72 | 8.37 | 0.74 | 0.69 | 11.29 | 9.52 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | -200.0 | -0.03 | -50.0 | -250.0 | 0.22 | 144.44 | -42.11 | 0.17 | 142.86 | -45.16 | 0.04 | 100.0 | -50.0 | 20.22 | 1.1 | -0.83 | 0.29 | 141.67 | -43.14 | 0.30 | 114.29 | -31.82 | 0.41 | 241.67 | -51.19 | 60 | 0.0 | 0.0 | 0.48 | 37.14 | -26.15 |
| 23Q1 (14) | 3.23 | -28.54 | -1.22 | 2.51 | -23.48 | 2.87 | 0.62 | -12.68 | 3.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -133.33 | -0.02 | -200.0 | -200.0 | 0.09 | -83.64 | -64.0 | 0.07 | -84.09 | -65.0 | 0.02 | -81.82 | -60.0 | 20.00 | -0.35 | -0.05 | 0.12 | -83.56 | -63.64 | 0.14 | -78.12 | -48.15 | 0.12 | -94.59 | -63.64 | 60 | 0.0 | 0.0 | 0.35 | -56.25 | -33.96 |
| 22Q4 (13) | 4.52 | 16.49 | 17.71 | 3.28 | 15.49 | 19.27 | 0.71 | 14.52 | 12.7 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | 100.0 | 0.01 | -80.0 | 200.0 | 0.02 | -71.43 | 140.0 | 0.55 | 12.24 | 30.95 | 0.44 | 12.82 | -39.73 | 0.11 | 10.0 | 135.48 | 20.07 | 0.35 | 0 | 0.73 | 12.31 | -39.67 | 0.64 | 33.33 | -45.76 | 2.22 | 48.99 | 13.27 | 60 | 0.0 | 0.0 | 0.8 | 8.11 | 14.29 |
| 22Q3 (12) | 3.88 | 4.86 | 20.87 | 2.84 | 5.19 | 16.39 | 0.62 | -1.59 | 6.9 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0.07 | 250.0 | 800.0 | 0.49 | 28.95 | 172.22 | 0.39 | 25.81 | 160.0 | 0.1 | 25.0 | 150.0 | 20.00 | -1.91 | 0.96 | 0.65 | 27.45 | 170.83 | 0.48 | 9.09 | 100.0 | 1.49 | 77.38 | 96.05 | 60 | 0.0 | 0.0 | 0.74 | 13.85 | 57.45 |
| 22Q2 (11) | 3.7 | 13.15 | 12.8 | 2.7 | 10.66 | 10.2 | 0.63 | 5.0 | 3.28 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 200.0 | 0.02 | 0.0 | 200.0 | 0.38 | 52.0 | 90.0 | 0.31 | 55.0 | 93.75 | 0.08 | 60.0 | 100.0 | 20.39 | 1.9 | -1.78 | 0.51 | 54.55 | 88.89 | 0.44 | 62.96 | 62.96 | 0.84 | 154.55 | 64.71 | 60 | 0.0 | 0.0 | 0.65 | 22.64 | 32.65 |
| 22Q1 (10) | 3.27 | -14.84 | 4.81 | 2.44 | -11.27 | 3.83 | 0.6 | -4.76 | 1.69 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.03 | 400.0 | 200.0 | 0.02 | 140.0 | 0 | 0.25 | -40.48 | 38.89 | 0.2 | -72.6 | 33.33 | 0.05 | 116.13 | 25.0 | 20.01 | 0 | 1.37 | 0.33 | -72.73 | 32.0 | 0.27 | -77.12 | 17.39 | 0.33 | -83.16 | 32.0 | 60 | 0.0 | 0.0 | 0.53 | -24.29 | 10.42 |
| 21Q4 (9) | 3.84 | 19.63 | 1.59 | 2.75 | 12.7 | 1.48 | 0.63 | 8.62 | 12.5 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.04 | 0 | 0 | -0.01 | 0 | 50.0 | -0.05 | -400.0 | -150.0 | 0.42 | 133.33 | -14.29 | 0.73 | 386.67 | 87.18 | -0.31 | -875.0 | -410.0 | 0.00 | -100.0 | -100.0 | 1.21 | 404.17 | 92.06 | 1.18 | 391.67 | 90.32 | 1.96 | 157.89 | 161.33 | 60 | 0.0 | -1.64 | 0.7 | 48.94 | -10.26 |
| 21Q3 (8) | 3.21 | -2.13 | -4.75 | 2.44 | -0.41 | -4.31 | 0.58 | -4.92 | -1.69 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.01 | 50.0 | 66.67 | 0.18 | -10.0 | -10.0 | 0.15 | -6.25 | -6.25 | 0.04 | 0.0 | 0.0 | 19.81 | -4.58 | -9.0 | 0.24 | -11.11 | -7.69 | 0.24 | -11.11 | -17.24 | 0.76 | 49.02 | 533.33 | 60 | 0.0 | 0.0 | 0.47 | -4.08 | -6.0 |
| 21Q2 (7) | 3.28 | 5.13 | 19.71 | 2.45 | 4.26 | 10.86 | 0.61 | 3.39 | 7.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | 0 | -0.02 | 0 | -200.0 | 0.2 | 11.11 | 1100.0 | 0.16 | 6.67 | 900.0 | 0.04 | 0.0 | 0 | 20.76 | 5.17 | 0 | 0.27 | 8.0 | 1000.0 | 0.27 | 17.39 | 550.0 | 0.51 | 104.0 | 492.31 | 60 | 0.0 | 13.21 | 0.49 | 2.08 | 63.33 |
| 21Q1 (6) | 3.12 | -17.46 | 18.18 | 2.35 | -13.28 | 9.81 | 0.59 | 5.36 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 150.0 | 0.0 | 0 | 100.0 | 0 | 0.18 | -63.27 | 325.0 | 0.15 | -61.54 | 314.29 | 0.04 | -60.0 | 300.0 | 19.74 | -4.55 | 0 | 0.25 | -60.32 | 327.27 | 0.23 | -62.9 | 309.09 | 0.25 | -66.67 | 327.27 | 60 | -1.64 | -4.76 | 0.48 | -38.46 | 100.0 |
| 20Q4 (5) | 3.78 | 12.17 | 3.28 | 2.71 | 6.27 | 0.37 | 0.56 | -5.08 | -3.45 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 33.33 | -100.0 | -0.02 | 33.33 | 0 | 0.49 | 145.0 | 28.95 | 0.39 | 143.75 | 25.81 | 0.1 | 150.0 | 42.86 | 20.68 | -5.01 | 5.67 | 0.63 | 142.31 | 28.57 | 0.62 | 113.79 | 31.91 | 0.75 | 525.0 | 63.04 | 61 | 1.67 | -3.17 | 0.78 | 56.0 | 9.86 |
| 20Q3 (4) | 3.37 | 22.99 | 0.0 | 2.55 | 15.38 | 0.0 | 0.59 | 3.51 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 0 | 0.0 | -0.03 | -250.0 | 0.0 | 0.2 | 1100.0 | 0.0 | 0.16 | 900.0 | 0.0 | 0.04 | 0 | 0.0 | 21.77 | 0 | 0.0 | 0.26 | 966.67 | 0.0 | 0.29 | 583.33 | 0.0 | 0.12 | 192.31 | 0.0 | 60 | 13.21 | 0.0 | 0.5 | 66.67 | 0.0 |
| 20Q2 (3) | 2.74 | 3.79 | 0.0 | 2.21 | 3.27 | 0.0 | 0.57 | -3.39 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0 | 0.0 | -0.02 | 75.0 | 0.0 | -0.02 | 71.43 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 72.73 | 0.0 | -0.06 | 45.45 | 0.0 | -0.13 | -18.18 | 0.0 | 53 | -15.87 | 0.0 | 0.3 | 25.0 | 0.0 |
| 20Q1 (2) | 2.64 | -27.87 | 0.0 | 2.14 | -20.74 | 0.0 | 0.59 | 1.72 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -121.05 | 0.0 | -0.07 | -122.58 | 0.0 | -0.02 | -128.57 | 0.0 | 0.00 | -100.0 | 0.0 | -0.11 | -122.45 | 0.0 | -0.11 | -123.4 | 0.0 | -0.11 | -123.91 | 0.0 | 63 | 0.0 | 0.0 | 0.24 | -66.2 | 0.0 |
| 19Q4 (1) | 3.66 | 0.0 | 0.0 | 2.7 | 0.0 | 0.0 | 0.58 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 19.57 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 63 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 |
