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) | 7.01 | 16.06 | 6.31 | 24.21 | 0.77 | -2.53 | 0.09 | 350.0 | 0 | 0 | 0.21 | 110.0 | 0.01 | 0 | 0 | 0 | 0.09 | 350.0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | -1.34 | 0 | -1.4 | 0 | -1.06 | 0 | 0.01 | 0 | 0.00 | 0 | -1.04 | 0 | 0.27 | -34.15 | 0.00 | 0 | 101 | 0.0 | 0.03 | 0 |
| 2022 (9) | 6.04 | 2.2 | 5.08 | 0.99 | 0.79 | 16.18 | 0.02 | 100.0 | 0.01 | 0 | 0.1 | -37.5 | 0 | 0 | 0 | 0 | 0.02 | -81.82 | 0 | 0 | 0 | 0 | 0.13 | 0 | -1.25 | 0 | -1.09 | 0 | -0.83 | 0 | 0 | 0 | 0.00 | 0 | -0.82 | 0 | 0.41 | 95.24 | 0.00 | 0 | 101 | 0.0 | -0.73 | 0 |
| 2021 (8) | 5.91 | -21.2 | 5.03 | -20.03 | 0.68 | -27.66 | 0.01 | -50.0 | 0 | 0 | 0.16 | -38.46 | 0 | 0 | 0 | 0 | 0.11 | 266.67 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.17 | 0 | 0.03 | -99.69 | 0.05 | -99.41 | 0.02 | -98.1 | 57.95 | 438.57 | 0.05 | -99.28 | 0.21 | 0 | 0.00 | 0 | 101 | -17.89 | 0.52 | -95.32 |
| 2020 (7) | 7.5 | -36.76 | 6.29 | -47.93 | 0.94 | -68.56 | 0.02 | -50.0 | 0.03 | -57.14 | 0.26 | -56.67 | 0.03 | -57.14 | 0.01 | 0.0 | 0.03 | 0.0 | 9.88 | 6486.67 | 0 | 0 | -0.12 | 0 | 9.49 | 0 | 9.75 | 0 | 8.52 | 0 | 1.05 | 0 | 10.76 | 0 | 6.93 | 0 | -0.94 | 0 | 0.00 | 0 | 123 | -27.22 | 11.11 | 289.82 |
| 2019 (6) | 11.86 | 49.94 | 12.08 | 72.33 | 2.99 | 278.48 | 0.04 | 33.33 | 0.07 | 600.0 | 0.6 | 0 | 0.07 | 16.67 | 0.01 | -50.0 | 0.03 | -89.29 | 0.15 | 0 | 0 | 0 | -0.05 | 0 | -0.46 | 0 | -3.67 | 0 | -2.5 | 0 | -0.01 | 0 | 0.00 | 0 | -1.48 | 0 | -1.98 | 0 | 0.00 | 0 | 169 | 0.0 | 2.85 | 200.0 |
| 2018 (5) | 7.91 | 7.62 | 7.01 | 6.86 | 0.79 | 17.91 | 0.03 | 50.0 | 0.01 | 0 | 0 | 0 | 0.06 | 0.0 | 0.02 | 100.0 | 0.28 | 2700.0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.45 | 0 | 0.56 | 1766.67 | 0.54 | 1700.0 | 0.02 | 0 | 3.80 | 0 | 0.32 | 1500.0 | 0.09 | -25.0 | 0.00 | 0 | 169 | 0.0 | 0.95 | 126.19 |
| 2017 (4) | 7.35 | 6.21 | 6.56 | 4.46 | 0.67 | -10.67 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.01 | 0 | 0.01 | -50.0 | 0.03 | 200.0 | 0.02 | -99.37 | -0.25 | 0 | -0.09 | 0 | 0.03 | -98.99 | 0.03 | -97.78 | 0 | 0 | 0.00 | 0 | 0.02 | -97.5 | 0.12 | 0 | 0.00 | 0 | 169 | 0.0 | 0.42 | -87.72 |
| 2016 (3) | 6.92 | -11.28 | 6.28 | -10.92 | 0.75 | -5.06 | 0.03 | 0.0 | 0.04 | -33.33 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0.01 | -95.45 | 3.18 | 0 | -0.15 | 0 | 3.09 | 2709.09 | 2.98 | 3625.0 | 1.35 | 0 | 0.01 | 0 | 0.47 | 0 | 0.80 | 0 | -1.69 | 0 | 0.00 | 0 | 169 | 34.13 | 3.42 | 171.43 |
| 2015 (2) | 7.8 | -37.5 | 7.05 | -42.02 | 0.79 | -58.2 | 0.03 | 200.0 | 0.06 | -81.82 | 0 | 0 | 0.06 | 0.0 | 0.01 | 0.0 | 0.01 | -50.0 | 0.22 | 10.0 | 0 | 0 | -0.14 | 0 | 0.11 | 0 | 0.08 | 0 | -3.14 | 0 | 0 | 0 | 0.00 | 0 | -2.48 | 0 | -3.16 | 0 | 0.00 | 0 | 126 | -15.44 | 1.26 | 0 |
| 2014 (1) | 12.48 | -6.8 | 12.16 | -5.37 | 1.89 | -19.23 | 0.01 | 0.0 | 0.33 | 0 | 0 | 0 | 0.06 | 0.0 | 0.01 | 0 | 0.02 | -33.33 | 0.2 | 0 | 0 | 0 | 0.03 | 0 | -0.03 | 0 | -1.59 | 0 | -1.38 | 0 | 0 | 0 | 0.00 | 0 | -0.92 | 0 | -1.31 | 0 | 0.00 | 0 | 149 | 0.0 | -0.15 | 0 |
| 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) | 1.64 | 10.07 | -7.34 | 1.46 | 10.61 | -2.67 | 0.23 | 15.0 | 0.0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.15 | -250.0 | -250.0 | -0.2 | -385.71 | -253.85 | -0.18 | -300.0 | -238.46 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.18 | -300.0 | -238.46 | -0.03 | -200.0 | -200.0 | -0.18 | 0 | -162.07 | 103 | 1.98 | 1.98 | 0.25 | -53.7 | -52.83 |
| 24Q2 (19) | 1.49 | -16.76 | -4.49 | 1.32 | -21.43 | -7.69 | 0.2 | -4.76 | 11.11 | 0.01 | 0 | -66.67 | 0 | 0 | 0 | 0.08 | -11.11 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -75.0 | 0.1 | 350.0 | -60.0 | 0.07 | 153.85 | -63.16 | 0.09 | 200.0 | -50.0 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | 0.09 | 200.0 | -50.0 | -0.01 | 80.0 | 85.71 | 0.00 | 100.0 | -100.0 | 101 | 0.0 | 0.0 | 0.54 | 58.82 | 5.88 |
| 24Q1 (18) | 1.79 | -13.94 | 11.18 | 1.68 | -9.19 | 10.53 | 0.21 | 10.53 | 23.53 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.09 | 0.0 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 150.0 | 300.0 | -0.04 | 97.69 | -200.0 | -0.13 | 92.26 | -225.0 | -0.09 | 93.33 | -350.0 | -0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | 93.23 | -350.0 | -0.05 | -113.51 | 16.67 | -0.09 | 91.35 | -350.0 | 101 | 0.0 | 0.0 | 0.34 | 128.1 | 70.0 |
| 23Q4 (17) | 2.08 | 17.51 | 7.77 | 1.85 | 23.33 | 19.35 | 0.19 | -17.39 | -9.52 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.09 | 0.0 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -157.14 | 66.67 | -1.73 | -1830.0 | -1135.71 | -1.68 | -1392.31 | -5700.0 | -1.35 | -1138.46 | -6850.0 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -1.33 | -1123.08 | -6750.0 | 0.37 | 1133.33 | 131.25 | -1.04 | -458.62 | -26.83 | 101 | 0.0 | 0.0 | -1.21 | -328.3 | -1200.0 |
| 23Q3 (16) | 1.77 | 13.46 | 26.43 | 1.5 | 4.9 | 26.05 | 0.23 | 27.78 | 9.52 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | -46.15 | 0.1 | -60.0 | -28.57 | 0.13 | -31.58 | 0.0 | 0.13 | -27.78 | -7.14 | 0 | -100.0 | 0 | 0.33 | -89.69 | 0 | 0.13 | -27.78 | -7.14 | 0.03 | 142.86 | 0 | 0.29 | 81.25 | 134.52 | 101 | 0.0 | 0.0 | 0.53 | 3.92 | 140.91 |
| 23Q2 (15) | 1.56 | -3.11 | 27.87 | 1.43 | -5.92 | 37.5 | 0.18 | 5.88 | -5.26 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 500.0 | -33.33 | 0.25 | 525.0 | 150.0 | 0.19 | 575.0 | 111.11 | 0.18 | 1000.0 | 125.0 | 0.01 | 0 | 0 | 3.20 | 0 | 30.61 | 0.18 | 1000.0 | 125.0 | -0.07 | -16.67 | -250.0 | 0.16 | 900.0 | 116.33 | 101 | 0.0 | 0.0 | 0.51 | 155.0 | 200.0 |
| 23Q1 (14) | 1.61 | -16.58 | 8.05 | 1.52 | -1.94 | 16.92 | 0.17 | -19.05 | -5.56 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 91.67 | -116.67 | 0.04 | 128.57 | 102.99 | -0.04 | -233.33 | 97.01 | -0.02 | -200.0 | 98.13 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.02 | -200.0 | 98.11 | -0.06 | -137.5 | -123.08 | -0.02 | 97.56 | 98.11 | 101 | 0.0 | 0.0 | 0.2 | 81.82 | 116.39 |
| 22Q4 (13) | 1.93 | 37.86 | 12.87 | 1.55 | 30.25 | 8.39 | 0.21 | 0.0 | 16.67 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -192.31 | -1100.0 | -0.14 | -200.0 | 22.22 | 0.03 | -76.92 | 137.5 | 0.02 | -85.71 | 140.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | -85.71 | 140.0 | 0.16 | 0 | 23.08 | -0.82 | 2.38 | -1740.0 | 101 | 0.0 | 0.0 | 0.11 | -50.0 | 175.0 |
| 22Q3 (12) | 1.4 | 14.75 | 5.26 | 1.19 | 14.42 | 6.25 | 0.21 | 10.53 | 23.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 116.67 | 1400.0 | 0.14 | 40.0 | 1300.0 | 0.13 | 44.44 | 160.0 | 0.14 | 75.0 | 366.67 | 0 | 0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.14 | 75.0 | 366.67 | 0.00 | 100.0 | -100.0 | -0.84 | 14.29 | -1033.33 | 101 | 0.0 | 0.0 | 0.22 | 29.41 | 29.41 |
| 22Q2 (11) | 1.22 | -18.12 | -10.95 | 1.04 | -20.0 | -10.34 | 0.19 | 5.56 | 18.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 220.0 | 0.1 | 107.46 | 1100.0 | 0.09 | 106.72 | 125.0 | 0.08 | 107.48 | 166.67 | 0 | 0 | 0 | 2.45 | 0 | 0 | 0.08 | 107.55 | 166.67 | -0.02 | -107.69 | -150.0 | -0.98 | 7.55 | -1500.0 | 101 | 0.0 | 0.0 | 0.17 | 113.93 | 6.25 |
| 22Q1 (10) | 1.49 | -12.87 | -1.32 | 1.3 | -9.09 | -0.76 | 0.18 | 0.0 | 5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 700.0 | 0 | -1.34 | -644.44 | 0 | -1.34 | -1575.0 | -4566.67 | -1.07 | -2040.0 | -3666.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.06 | -2020.0 | -3633.33 | 0.26 | 100.0 | 766.67 | -1.06 | -2220.0 | -3633.33 | 101 | 0.0 | 0.0 | -1.22 | -3150.0 | -862.5 |
| 21Q4 (9) | 1.71 | 28.57 | -7.57 | 1.43 | 27.68 | 0.7 | 0.18 | 5.88 | 5.88 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 80.0 | -0.18 | -1900.0 | 84.87 | -0.08 | -260.0 | 91.4 | -0.05 | -266.67 | 94.38 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.05 | -266.67 | 93.06 | 0.13 | 550.0 | -55.17 | 0.05 | -44.44 | -99.28 | 101 | 0.0 | -17.89 | 0.04 | -76.47 | 104.94 |
| 21Q3 (8) | 1.33 | -2.92 | -19.88 | 1.12 | -3.45 | -9.68 | 0.17 | 6.25 | -22.73 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.03 | -25.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 80.0 | 80.0 | 0.01 | 200.0 | 0 | 0.05 | 25.0 | -73.68 | 0.03 | 0.0 | -83.33 | 0.02 | 0 | 0 | 35.64 | 0 | 0 | 0.03 | 0.0 | -70.0 | 0.02 | -50.0 | -88.24 | 0.09 | 28.57 | -98.39 | 101 | 0.0 | -40.24 | 0.17 | 6.25 | -45.16 |
| 21Q2 (7) | 1.37 | -9.27 | -0.72 | 1.16 | -11.45 | 5.45 | 0.16 | -5.88 | -36.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | -0.01 | 0 | -100.1 | 0.04 | 33.33 | -99.6 | 0.03 | 0.0 | -99.66 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.03 | 0.0 | -99.43 | 0.04 | 33.33 | 103.96 | 0.07 | 133.33 | -98.72 | 101 | 0.0 | -40.24 | 0.16 | 0.0 | -98.37 |
| 21Q1 (6) | 1.51 | -18.38 | -42.37 | 1.31 | -7.75 | -48.02 | 0.17 | 0.0 | -45.16 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0.04 | -20.0 | -63.64 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 112.5 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 100.0 | -100.0 | 0.03 | 103.23 | -94.34 | 0.03 | 103.37 | -91.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.03 | 104.17 | -85.71 | 0.03 | -89.66 | 107.89 | 0.03 | -99.57 | -85.71 | 101 | -17.89 | -40.24 | 0.16 | 119.75 | -91.11 |
| 20Q4 (5) | 1.85 | 11.45 | -42.37 | 1.42 | 14.52 | -53.29 | 0.17 | -22.73 | -89.7 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | -0.08 | -233.33 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.05 | 0.0 | 37.5 | -1.19 | 0 | -417.39 | -0.93 | -589.47 | 45.93 | -0.89 | -594.44 | 22.61 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.72 | -820.0 | -5.88 | 0.29 | 70.59 | 132.58 | 6.94 | 24.37 | 568.92 | 123 | -27.22 | -27.22 | -0.81 | -361.29 | -1250.0 |
| 20Q3 (4) | 1.66 | 20.29 | 0.0 | 1.24 | 12.73 | 0.0 | 0.22 | -12.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.19 | -98.09 | 0.0 | 0.18 | -97.97 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.10 | -98.1 | 0.0 | 0.17 | 116.83 | 0.0 | 5.58 | 2.01 | 0.0 | 169 | 0.0 | 0.0 | 0.31 | -96.84 | 0.0 |
| 20Q2 (3) | 1.38 | -47.33 | 0.0 | 1.1 | -56.35 | 0.0 | 0.25 | -19.35 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.05 | -54.55 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 9.92 | 1222.67 | 0.0 | 9.95 | 1777.36 | 0.0 | 8.88 | 2366.67 | 0.0 | 1.05 | 0 | 0.0 | 10.54 | 0 | 0.0 | 5.26 | 2404.76 | 0.0 | -1.01 | -165.79 | 0.0 | 5.47 | 2504.76 | 0.0 | 169 | 0.0 | 0.0 | 9.81 | 445.0 | 0.0 |
| 20Q1 (2) | 2.62 | -18.38 | 0.0 | 2.52 | -17.11 | 0.0 | 0.31 | -81.21 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0 | 0.0 | 0.11 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 125.0 | 0.0 | 0.75 | 426.09 | 0.0 | 0.53 | 130.81 | 0.0 | 0.36 | 131.3 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.21 | 130.88 | 0.0 | -0.38 | 57.3 | 0.0 | 0.21 | 114.19 | 0.0 | 169 | 0.0 | 0.0 | 1.8 | 3100.0 | 0.0 |
| 19Q4 (1) | 3.21 | 0.0 | 0.0 | 3.04 | 0.0 | 0.0 | 1.65 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 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 | -0.08 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -1.72 | 0.0 | 0.0 | -1.15 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.68 | 0.0 | 0.0 | -0.89 | 0.0 | 0.0 | -1.48 | 0.0 | 0.0 | 169 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |
