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) | 27.84 | -28.96 | 21.03 | -25.4 | 3.21 | -12.3 | 0.99 | 191.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -0.01 | 0 | 1.16 | -41.41 | 4.75 | -48.98 | 3.7 | -50.13 | 1.05 | -44.44 | 22.08 | 8.61 | 2.66 | -49.81 | 1.83 | -53.2 | 0.00 | 0 | 139 | 0.0 | 5.85 | -44.86 |
| 2022 (9) | 39.19 | -12.62 | 28.19 | -19.69 | 3.66 | -2.66 | 0.34 | 385.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 1.68 | 0 | 1.98 | 0 | 9.31 | 59.15 | 7.42 | 58.89 | 1.89 | 60.17 | 20.33 | 0.94 | 5.30 | 58.21 | 3.91 | 13.01 | 0.00 | 0 | 139 | 0.0 | 10.61 | 45.94 |
| 2021 (8) | 44.85 | 24.97 | 35.1 | 30.97 | 3.76 | 5.03 | 0.07 | -58.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | -0.38 | 0 | -0.14 | 0 | 5.85 | 12.07 | 4.67 | 14.74 | 1.18 | 2.61 | 20.14 | -8.45 | 3.35 | 14.73 | 3.46 | 10.19 | 0.00 | 0 | 139 | 0.0 | 7.27 | 10.82 |
| 2020 (7) | 35.89 | 3.61 | 26.8 | 8.11 | 3.58 | -12.47 | 0.17 | -94.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.5 | 0 | -0.3 | 0 | 5.22 | -28.98 | 4.07 | -29.09 | 1.15 | -29.01 | 22.00 | 0.14 | 2.92 | -29.3 | 3.14 | 5.02 | 0.00 | 0 | 139 | 0.72 | 6.56 | -29.23 |
| 2019 (6) | 34.64 | -7.21 | 24.79 | -5.2 | 4.09 | 4.07 | 3.12 | -17.02 | 0.78 | -23.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.57 | 0 | 1.59 | -68.82 | 7.35 | -40.49 | 5.74 | -44.38 | 1.62 | -20.2 | 21.97 | 33.64 | 4.13 | -44.41 | 2.99 | -20.48 | 0.00 | 0 | 138 | 0.0 | 9.27 | -35.36 |
| 2018 (5) | 37.33 | -2.69 | 26.15 | -3.93 | 3.93 | 15.25 | 3.76 | 10.59 | 1.02 | -3.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 2.78 | 0 | 5.1 | 0 | 12.35 | 421.1 | 10.32 | 405.88 | 2.03 | 515.15 | 16.44 | 18.61 | 7.43 | 402.03 | 3.76 | -29.32 | 0.00 | 0 | 138 | 0.0 | 14.34 | 231.94 |
| 2017 (4) | 38.36 | -5.42 | 27.22 | -2.47 | 3.41 | -2.01 | 3.4 | 7.94 | 1.06 | -3.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.74 | 0 | -7.0 | 0 | -5.36 | 0 | 2.37 | -78.24 | 2.04 | -78.53 | 0.33 | -76.26 | 13.86 | 8.37 | 1.48 | -78.49 | 5.32 | -5.0 | 0.00 | 0 | 138 | 0.0 | 4.32 | -66.46 |
| 2016 (3) | 40.56 | 16.05 | 27.91 | 13.59 | 3.48 | 0.58 | 3.15 | 21.15 | 1.1 | -2.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 1.06 | -42.39 | -1.36 | 0 | 1.71 | -70.16 | 10.89 | -13.91 | 9.5 | -4.52 | 1.39 | -48.33 | 12.79 | -39.95 | 6.88 | 2.08 | 5.60 | 84.21 | 0.00 | 0 | 138 | -6.76 | 12.88 | -12.8 |
| 2015 (2) | 34.95 | 11.2 | 24.57 | 9.15 | 3.46 | 17.69 | 2.6 | 47.73 | 1.13 | 9.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 1.84 | 0 | 2.35 | -52.43 | 5.73 | 0.7 | 12.65 | 8.3 | 9.95 | 2.79 | 2.69 | 34.5 | 21.30 | 24.27 | 6.74 | 6.81 | 3.04 | 5.92 | 0.00 | 0 | 148 | -3.27 | 14.77 | 6.11 |
| 2014 (1) | 31.43 | 16.19 | 22.51 | 11.99 | 2.94 | 5.0 | 1.76 | 27.54 | 1.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.94 | 162.77 | 5.69 | 149.56 | 11.68 | 81.93 | 9.68 | 84.38 | 2.0 | 70.94 | 17.14 | -6.03 | 6.31 | 84.5 | 2.87 | 34.11 | 0.00 | 0 | 153 | 0.0 | 13.92 | 59.45 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23Q4 (20) | 6.63 | -5.29 | -6.22 | 4.71 | -10.11 | -3.09 | 0.91 | 16.67 | 9.64 | 0.24 | -4.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.92 | -233.33 | -29.58 | -0.55 | -159.14 | -14.58 | 0.46 | -75.92 | -49.45 | 0.43 | -71.9 | -41.89 | 0.03 | -92.11 | -81.25 | 6.59 | -67.08 | -63.47 | 0.31 | -71.82 | -42.59 | 0.71 | 65.12 | -19.32 | 2.67 | 12.66 | -50.19 | 139 | 0.0 | 0.0 | 0.73 | -66.51 | -39.67 |
| 23Q3 (19) | 7.0 | 12.9 | -23.16 | 5.24 | 6.5 | -18.0 | 0.78 | 5.41 | -10.34 | 0.25 | 0.0 | 177.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | 46.81 | -47.33 | 0.93 | 22.37 | -29.01 | 1.91 | 46.92 | -39.37 | 1.53 | 71.91 | -39.29 | 0.38 | -9.52 | -39.68 | 20.02 | -37.38 | 0.1 | 1.10 | 71.88 | -39.56 | 0.43 | 377.78 | -50.57 | 2.37 | 88.1 | -50.83 | 139 | 0.0 | 0.0 | 2.18 | 38.85 | -37.18 |
| 23Q2 (18) | 6.2 | -22.6 | -44.99 | 4.92 | -20.13 | -40.36 | 0.74 | -3.9 | -23.71 | 0.25 | 4.17 | 733.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 288.0 | -17.54 | 0.76 | 7500.0 | 24.59 | 1.3 | 19.27 | -51.31 | 0.89 | 2.3 | -57.21 | 0.42 | 90.91 | -27.59 | 31.97 | 56.95 | 46.58 | 0.64 | 1.59 | -57.33 | 0.09 | -85.48 | -91.51 | 1.26 | 100.0 | -58.0 | 139 | 0.0 | 0.0 | 1.57 | 14.6 | -47.49 |
| 23Q1 (17) | 8.01 | 13.3 | -31.77 | 6.16 | 26.75 | -29.11 | 0.77 | -7.23 | -23.0 | 0.24 | 20.0 | 1100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.25 | 64.79 | -149.02 | 0.01 | 102.08 | -98.11 | 1.09 | 19.78 | -57.92 | 0.87 | 17.57 | -57.97 | 0.22 | 37.5 | -57.69 | 20.37 | 12.92 | 1.85 | 0.63 | 16.67 | -57.72 | 0.62 | -29.55 | -44.14 | 0.63 | -88.25 | -57.72 | 139 | 0.0 | 0.0 | 1.37 | 13.22 | -53.24 |
| 22Q4 (16) | 7.07 | -22.39 | -28.87 | 4.86 | -23.94 | -38.32 | 0.83 | -4.6 | -2.35 | 0.2 | 122.22 | 1900.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.71 | -154.2 | -688.89 | -0.48 | -136.64 | -1300.0 | 0.91 | -71.11 | -26.61 | 0.74 | -70.63 | -26.73 | 0.16 | -74.6 | -30.43 | 18.04 | -9.8 | -3.58 | 0.54 | -70.33 | -26.03 | 0.88 | 1.15 | 25.71 | 5.36 | 11.2 | 59.05 | 139 | 0.0 | 0.0 | 1.21 | -65.13 | -24.38 |
| 22Q3 (15) | 9.11 | -19.17 | -22.86 | 6.39 | -22.55 | -32.67 | 0.87 | -10.31 | -9.38 | 0.09 | 200.0 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.31 | 129.82 | 2520.0 | 1.31 | 114.75 | 1537.5 | 3.15 | 17.98 | 120.28 | 2.52 | 21.15 | 125.0 | 0.63 | 8.62 | 110.0 | 20.00 | -8.3 | -5.93 | 1.82 | 21.33 | 124.69 | 0.87 | -17.92 | 16.0 | 4.82 | 60.67 | 82.58 | 139 | 0.0 | 0.0 | 3.47 | 16.05 | 93.85 |
| 22Q2 (14) | 11.27 | -4.0 | -5.93 | 8.25 | -5.06 | -11.95 | 0.97 | -3.0 | -3.96 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 11.76 | 296.55 | 0.61 | 15.09 | 344.0 | 2.67 | 3.09 | 99.25 | 2.08 | 0.48 | 94.39 | 0.58 | 11.54 | 114.81 | 21.81 | 9.05 | 6.55 | 1.50 | 0.67 | 94.81 | 1.06 | -4.5 | 11.58 | 3.00 | 101.34 | 63.93 | 139 | 0.0 | 0.0 | 2.99 | 2.05 | 75.88 |
| 22Q1 (13) | 11.74 | 18.11 | 5.48 | 8.69 | 10.28 | 4.2 | 1.0 | 17.65 | 7.53 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.51 | 666.67 | 1375.0 | 0.53 | 1225.0 | 5400.0 | 2.59 | 108.87 | 40.76 | 2.07 | 104.95 | 40.82 | 0.52 | 126.09 | 40.54 | 20.00 | 6.89 | 0.0 | 1.49 | 104.11 | 40.57 | 1.11 | 58.57 | 4.72 | 1.49 | -55.79 | 40.57 | 139 | 0.0 | 0.0 | 2.93 | 83.12 | 33.79 |
| 21Q4 (12) | 9.94 | -15.83 | 0.71 | 7.88 | -16.97 | 3.28 | 0.85 | -11.46 | 4.94 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.09 | -280.0 | 59.09 | 0.04 | -50.0 | 121.05 | 1.24 | -13.29 | 0.0 | 1.01 | -9.82 | -4.72 | 0.23 | -23.33 | 27.78 | 18.71 | -11.99 | 29.03 | 0.73 | -9.88 | -5.19 | 0.70 | -6.67 | -22.22 | 3.37 | 27.65 | 14.63 | 139 | 0.0 | 0.0 | 1.6 | -10.61 | 1.91 |
| 21Q3 (11) | 11.81 | -1.42 | 25.11 | 9.49 | 1.28 | 36.94 | 0.96 | -4.95 | -1.03 | 0.01 | -50.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | 117.24 | 133.33 | 0.08 | 132.0 | 180.0 | 1.43 | 6.72 | -0.69 | 1.12 | 4.67 | -2.61 | 0.3 | 11.11 | 3.45 | 21.26 | 3.86 | 6.3 | 0.81 | 5.19 | -2.41 | 0.75 | -21.05 | -16.67 | 2.64 | 44.26 | 21.66 | 139 | 0.0 | 0.0 | 1.79 | 5.29 | 0.56 |
| 21Q2 (10) | 11.98 | 7.64 | 52.22 | 9.37 | 12.35 | 57.48 | 1.01 | 8.6 | 18.82 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.29 | -625.0 | 0 | -0.25 | -2400.0 | -127.27 | 1.34 | -27.17 | 39.58 | 1.07 | -27.21 | 78.33 | 0.27 | -27.03 | -25.0 | 20.47 | 2.35 | -46.05 | 0.77 | -27.36 | 79.07 | 0.95 | -10.38 | 86.27 | 1.83 | 72.64 | 36.57 | 139 | 0.0 | 0.0 | 1.7 | -22.37 | 30.77 |
| 21Q1 (9) | 11.13 | 12.77 | 27.78 | 8.34 | 9.31 | 32.59 | 0.93 | 14.81 | -1.06 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.04 | 81.82 | -200.0 | -0.01 | 94.74 | -111.11 | 1.84 | 48.39 | 17.2 | 1.47 | 38.68 | 16.67 | 0.37 | 105.56 | 19.35 | 20.00 | 37.93 | 0.0 | 1.06 | 37.66 | 16.48 | 1.06 | 17.78 | 26.19 | 1.06 | -63.95 | 16.48 | 139 | 0.0 | 0.0 | 2.19 | 39.49 | 15.26 |
| 20Q4 (8) | 9.87 | 4.56 | 25.25 | 7.63 | 10.1 | 32.7 | 0.81 | -16.49 | -16.49 | 0.03 | -25.0 | 116.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.22 | -46.67 | 85.71 | -0.19 | -90.0 | 92.55 | 1.24 | -13.89 | 189.21 | 1.06 | -7.83 | 237.66 | 0.18 | -37.93 | 129.03 | 14.50 | -27.5 | 0 | 0.77 | -7.23 | 237.5 | 0.90 | 0.0 | -29.69 | 2.94 | 35.48 | -29.16 | 139 | 0.0 | 0.72 | 1.57 | -11.8 | 253.92 |
| 20Q3 (7) | 9.44 | 19.95 | 10.8 | 6.93 | 16.47 | 13.42 | 0.97 | 14.12 | 3.19 | 0.04 | 0 | -96.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0 | 0 | 0 | -0.15 | 0 | -87.5 | -0.1 | 9.09 | -116.95 | 1.44 | 50.0 | -30.1 | 1.15 | 91.67 | -30.3 | 0.29 | -19.44 | -29.27 | 20.00 | -47.29 | 0.0 | 0.83 | 93.02 | -30.25 | 0.90 | 76.47 | 18.42 | 2.17 | 61.94 | -54.03 | 139 | 0.0 | 0.72 | 1.78 | 36.92 | -30.74 |
| 20Q2 (6) | 7.87 | -9.64 | -12.75 | 5.95 | -5.41 | -6.45 | 0.85 | -9.57 | -26.72 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.11 | -222.22 | -105.07 | 0.96 | -38.85 | -73.84 | 0.6 | -52.38 | -75.51 | 0.36 | 16.13 | -70.49 | 37.94 | 89.7 | 14.31 | 0.43 | -52.75 | -75.84 | 0.51 | -39.29 | 155.0 | 1.34 | 47.25 | -61.93 | 139 | 0.0 | 0.72 | 1.3 | -31.58 | -69.05 |
| 20Q1 (5) | 8.71 | 10.53 | -5.43 | 6.29 | 9.39 | -4.26 | 0.94 | -3.09 | -7.84 | 0.04 | 122.22 | -96.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 102.6 | -87.1 | 0.09 | 103.53 | -93.48 | 1.57 | 212.95 | -47.84 | 1.26 | 263.64 | -47.72 | 0.31 | 150.0 | -48.33 | 20.00 | 0 | 0.0 | 0.91 | 262.5 | -47.7 | 0.84 | -34.38 | 13.51 | 0.91 | -78.07 | -47.7 | 139 | 0.72 | 0.72 | 1.9 | 286.27 | -46.02 |
| 19Q4 (4) | 7.88 | -7.51 | 0.0 | 5.75 | -5.89 | 0.0 | 0.97 | 3.19 | 0.0 | -0.18 | -117.14 | 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 | 0 | 0 | 0.0 | -1.54 | -1825.0 | 0.0 | -2.55 | -532.2 | 0.0 | -1.39 | -167.48 | 0.0 | -0.77 | -146.67 | 0.0 | -0.62 | -251.22 | 0.0 | 0.00 | -100.0 | 0.0 | -0.56 | -147.06 | 0.0 | 1.28 | 68.42 | 0.0 | 4.15 | -12.08 | 0.0 | 138 | 0.0 | 0.0 | -1.02 | -139.69 | 0.0 |
| 19Q3 (3) | 8.52 | -5.54 | 0.0 | 6.11 | -3.93 | 0.0 | 0.94 | -18.97 | 0.0 | 1.05 | -8.7 | 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 | -0.08 | -110.81 | 0.0 | 0.59 | -72.81 | 0.0 | 2.06 | -43.87 | 0.0 | 1.65 | -32.65 | 0.0 | 0.41 | -66.39 | 0.0 | 20.00 | -39.74 | 0.0 | 1.19 | -33.15 | 0.0 | 0.76 | 280.0 | 0.0 | 4.72 | 34.09 | 0.0 | 138 | 0.0 | 0.0 | 2.57 | -38.81 | 0.0 |
| 19Q2 (2) | 9.02 | -2.06 | 0.0 | 6.36 | -3.2 | 0.0 | 1.16 | 13.73 | 0.0 | 1.15 | 3.6 | 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 | 0.74 | 138.71 | 0.0 | 2.17 | 57.25 | 0.0 | 3.67 | 21.93 | 0.0 | 2.45 | 1.66 | 0.0 | 1.22 | 103.33 | 0.0 | 33.19 | 65.95 | 0.0 | 1.78 | 2.3 | 0.0 | 0.20 | -72.97 | 0.0 | 3.52 | 102.3 | 0.0 | 138 | 0.0 | 0.0 | 4.2 | 19.32 | 0.0 |
| 19Q1 (1) | 9.21 | 0.0 | 0.0 | 6.57 | 0.0 | 0.0 | 1.02 | 0.0 | 0.0 | 1.11 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 1.38 | 0.0 | 0.0 | 3.01 | 0.0 | 0.0 | 2.41 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 20.00 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 138 | 0.0 | 0.0 | 3.52 | 0.0 | 0.0 |
