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) | 84.73 | 28.13 | 72.5 | 25.69 | 8.69 | 11.27 | 0.11 | -8.33 | 0.72 | 35.85 | 0.07 | -12.5 | 0 | 0 | 0.01 | 0.0 | 0.05 | -61.54 | 0.2 | 566.67 | 0 | 0 | 0.03 | 0 | -0.4 | 0 | 3.14 | 946.67 | 3.11 | 903.23 | 0.03 | 0 | 1.00 | 0 | 2.70 | 800.0 | 3.19 | 398.44 | 0.00 | 0 | 110 | 5.77 | 6.63 | 118.81 |
| 2022 (9) | 66.13 | 16.84 | 57.68 | 20.37 | 7.81 | 0.64 | 0.12 | 0.0 | 0.53 | 103.85 | 0.08 | -11.11 | 0 | 0 | 0.01 | 0 | 0.13 | 0 | 0.03 | 0 | 0 | 0 | -0.17 | 0 | -0.39 | 0 | 0.3 | -74.79 | 0.31 | -67.71 | -0.01 | 0 | 0.00 | 0 | 0.30 | -70.0 | 0.64 | 1.59 | 0.00 | 0 | 104 | 10.64 | 3.03 | -24.81 |
| 2021 (8) | 56.6 | 30.23 | 47.92 | 31.79 | 7.76 | 10.23 | 0.12 | -25.0 | 0.26 | -35.0 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.07 | -36.36 | 0.27 | 170.0 | 1.19 | 643.75 | 0.96 | 700.0 | 0.22 | 633.33 | 18.91 | -9.95 | 1.00 | 525.0 | 0.63 | 3050.0 | 0.00 | 0 | 94 | 22.08 | 4.03 | 49.81 |
| 2020 (7) | 43.46 | 5.15 | 36.36 | 4.97 | 7.04 | 13.73 | 0.16 | 6.67 | 0.4 | -6.98 | 0.1 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.11 | 0 | 0.1 | 0 | 0.16 | 60.0 | 0.12 | -7.69 | 0.03 | 0 | 21.00 | 0 | 0.16 | -11.11 | 0.02 | -95.74 | 0.00 | 0 | 77 | 4.05 | 2.69 | 24.54 |
| 2019 (6) | 41.33 | -6.17 | 34.64 | -4.18 | 6.19 | 11.53 | 0.15 | -11.76 | 0.43 | 0.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0 | 0 | -0.13 | 0 | -0.39 | 0 | 0.1 | -95.74 | 0.13 | -93.69 | -0.03 | 0 | 0.00 | 0 | 0.18 | -93.73 | 0.47 | -74.87 | 0.00 | 0 | 74 | 8.82 | 2.16 | -39.15 |
| 2018 (5) | 44.05 | 7.75 | 36.15 | 9.58 | 5.55 | 13.5 | 0.17 | 0.0 | 0.43 | 43.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 2.35 | -24.92 | 2.06 | -20.77 | 0.29 | -45.28 | 12.46 | -26.23 | 2.87 | -22.22 | 1.87 | -16.89 | 0.00 | 0 | 68 | 0.0 | 3.55 | -15.68 |
| 2017 (4) | 40.88 | 14.03 | 32.99 | 14.87 | 4.89 | 10.88 | 0.17 | 0.0 | 0.3 | 3.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.18 | 0 | 0.12 | 0 | 3.13 | 26.21 | 2.6 | 24.4 | 0.53 | 35.9 | 16.89 | 7.17 | 3.69 | 7.27 | 2.25 | 6.13 | 0.00 | 0 | 68 | 11.48 | 4.21 | 26.81 |
| 2016 (3) | 35.85 | 30.84 | 28.72 | 25.52 | 4.41 | 21.49 | 0.17 | -10.53 | 0.29 | 11.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | 0 | -0.24 | 0 | 2.48 | 191.76 | 2.09 | 198.57 | 0.39 | 178.57 | 15.76 | -6.08 | 3.44 | 170.87 | 2.12 | 211.76 | 0.00 | 0 | 61 | 10.91 | 3.32 | 110.13 |
| 2015 (2) | 27.4 | 37.83 | 22.88 | 48.09 | 3.63 | 13.44 | 0.19 | 0.0 | 0.26 | 52.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.05 | 0 | 0.85 | -33.07 | 0.7 | -11.39 | 0.14 | -70.83 | 16.78 | -55.84 | 1.27 | -11.19 | 0.68 | 1.49 | 0.00 | 0 | 55 | 0.0 | 1.58 | -14.13 |
| 2014 (1) | 19.88 | 14.65 | 15.45 | 11.31 | 3.2 | 16.36 | 0.19 | 0.0 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.05 | -86.11 | 1.27 | 18.69 | 0.79 | 8.22 | 0.48 | 41.18 | 38.00 | 20.67 | 1.43 | -2.05 | 0.67 | 97.06 | 0.00 | 0 | 55 | 10.0 | 1.84 | 20.26 |
| 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) | 21.53 | -15.5 | -3.76 | 17.53 | -21.78 | -8.12 | 2.62 | 12.93 | 36.46 | 0.03 | 50.0 | -40.0 | 0.2 | 11.11 | 33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -75.0 | 0.0 | 0.22 | 0 | 1200.0 | 0 | 0 | 0 | -0.09 | -128.12 | -350.0 | -0.06 | -137.5 | 75.0 | 1.33 | 46.15 | 16.67 | 1.21 | 26.04 | 18.63 | 0.12 | 340.0 | 0.0 | 9.01 | 0 | -13.53 | 1.10 | 29.41 | 12.24 | 1.15 | 57.53 | 0.0 | 2.83 | 60.8 | 843.33 | 110 | -2.65 | 5.77 | 2.32 | 31.07 | 25.41 |
| 23Q3 (19) | 25.48 | 15.09 | 49.18 | 22.41 | 16.9 | 56.6 | 2.32 | 16.0 | 5.45 | 0.02 | -33.33 | 0.0 | 0.18 | 5.88 | 20.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.04 | 0 | -66.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.32 | 239.13 | 366.67 | 0.16 | 145.71 | 233.33 | 0.91 | 44.44 | 102.22 | 0.96 | 50.0 | 60.0 | -0.05 | -400.0 | 66.67 | 0.00 | 0 | 0 | 0.85 | 41.67 | 51.79 | 0.73 | -18.89 | 12.31 | 1.76 | 100.0 | 355.07 | 113 | 5.61 | 5.61 | 1.77 | 21.23 | 53.91 |
| 23Q2 (18) | 22.14 | 42.2 | 96.63 | 19.17 | 43.06 | 78.16 | 2.0 | 14.29 | 9.89 | 0.03 | 0.0 | 50.0 | 0.17 | 0.0 | 30.77 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | -120.0 | 0 | 0 | 0 | -0.23 | -675.0 | -64.29 | -0.35 | -133.33 | -133.33 | 0.63 | 133.33 | 143.15 | 0.64 | 113.33 | 143.84 | -0.01 | 66.67 | 0 | 0.00 | 0 | 0 | 0.60 | 114.29 | 143.8 | 0.90 | 119.51 | 175.63 | 0.88 | 214.29 | 168.22 | 107 | 0.0 | 0.0 | 1.46 | 35.19 | 262.22 |
| 23Q1 (17) | 15.57 | -30.4 | 1.04 | 13.4 | -29.77 | -1.03 | 1.75 | -8.85 | -6.42 | 0.03 | -40.0 | 50.0 | 0.17 | 13.33 | 70.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | -66.67 | -0.15 | 37.5 | -236.36 | 0.27 | -76.32 | 50.0 | 0.3 | -70.59 | 100.0 | -0.03 | -125.0 | -250.0 | 0.00 | -100.0 | -100.0 | 0.28 | -71.43 | 75.0 | 0.41 | -64.35 | 925.0 | 0.28 | -6.67 | 75.0 | 107 | 2.88 | 10.31 | 1.08 | -41.62 | 14.89 |
| 22Q4 (16) | 22.37 | 30.97 | 37.75 | 19.08 | 33.33 | 36.58 | 1.92 | -12.73 | 1.59 | 0.05 | 150.0 | 25.0 | 0.15 | 0.0 | 150.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -91.67 | 0 | -0.02 | 0 | 0.0 | 0 | 0 | 0 | -0.02 | 83.33 | -125.0 | -0.24 | -100.0 | -318.18 | 1.14 | 153.33 | 132.65 | 1.02 | 70.0 | 161.54 | 0.12 | 180.0 | 20.0 | 10.42 | 0 | -50.73 | 0.98 | 75.0 | 133.33 | 1.15 | 76.92 | 360.0 | 0.30 | 143.48 | -70.87 | 104 | -2.8 | 10.64 | 1.85 | 60.87 | 50.41 |
| 22Q3 (15) | 17.08 | 51.69 | 29.79 | 14.31 | 32.99 | 28.23 | 2.2 | 20.88 | 13.4 | 0.02 | 0.0 | -33.33 | 0.15 | 15.38 | 150.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.12 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.12 | 14.29 | -1100.0 | -0.12 | 20.0 | -700.0 | 0.45 | 130.82 | 462.5 | 0.6 | 141.1 | 566.67 | -0.15 | 0 | -1400.0 | 0.00 | 0 | 0 | 0.56 | 140.88 | 460.0 | 0.65 | 154.62 | 983.33 | -0.69 | 46.51 | -211.29 | 107 | 0.0 | 13.83 | 1.15 | 227.78 | 45.57 |
| 22Q2 (14) | 11.26 | -26.93 | -7.4 | 10.76 | -20.53 | 4.67 | 1.82 | -2.67 | -1.09 | 0.02 | 0.0 | -33.33 | 0.13 | 30.0 | 116.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | -0.14 | -216.67 | -566.67 | -0.15 | -236.36 | -1600.0 | -1.46 | -911.11 | -3020.0 | -1.46 | -1073.33 | -4966.67 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -1.37 | -956.25 | -4666.67 | -1.19 | -3075.0 | -6050.0 | -1.29 | -906.25 | -343.4 | 107 | 10.31 | 12.63 | -0.9 | -195.74 | -221.62 |
| 22Q1 (13) | 15.41 | -5.11 | 2.53 | 13.54 | -3.08 | 8.23 | 1.87 | -1.06 | -10.53 | 0.02 | -50.0 | -33.33 | 0.1 | 66.67 | 25.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | 500.0 | 0.11 | 0.0 | -8.33 | 0.18 | -63.27 | -67.86 | 0.15 | -61.54 | -66.67 | 0.02 | -80.0 | -83.33 | 13.38 | -36.74 | -36.04 | 0.16 | -61.9 | -69.23 | 0.04 | -84.0 | -86.67 | 0.16 | -84.47 | -69.23 | 97 | 3.19 | 12.79 | 0.94 | -23.58 | -25.98 |
| 21Q4 (12) | 16.24 | 23.4 | 17.68 | 13.97 | 25.18 | 29.35 | 1.89 | -2.58 | -10.85 | 0.04 | 33.33 | 33.33 | 0.06 | 0.0 | -33.33 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0.08 | 900.0 | -11.11 | 0.11 | 450.0 | 37.5 | 0.49 | 512.5 | -49.48 | 0.39 | 333.33 | -37.1 | 0.1 | 1100.0 | -70.59 | 21.15 | 0 | -40.66 | 0.42 | 320.0 | -48.15 | 0.25 | 316.67 | -48.98 | 1.03 | 66.13 | 543.75 | 94 | 0.0 | 22.08 | 1.23 | 55.7 | -23.12 |
| 21Q3 (11) | 13.16 | 8.22 | 4.94 | 11.16 | 8.56 | 8.03 | 1.94 | 5.43 | 11.49 | 0.03 | 0.0 | -25.0 | 0.06 | 0.0 | -45.45 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | -110.0 | 0.02 | 100.0 | -71.43 | 0.08 | 60.0 | -84.91 | 0.09 | 200.0 | -84.21 | -0.01 | -200.0 | 75.0 | 0.00 | -100.0 | 0 | 0.10 | 233.33 | -86.67 | 0.06 | 200.0 | -86.67 | 0.62 | 16.98 | 193.94 | 94 | -1.05 | 23.68 | 0.79 | 6.76 | -34.17 |
| 21Q2 (10) | 12.16 | -19.1 | 15.37 | 10.28 | -17.83 | 16.55 | 1.84 | -11.96 | 12.88 | 0.03 | 0.0 | 0 | 0.06 | -25.0 | -40.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0.01 | -91.67 | -66.67 | 0.05 | -91.07 | -58.33 | 0.03 | -93.33 | -86.96 | 0.01 | -91.67 | 109.09 | 29.05 | 38.86 | 0 | 0.03 | -94.23 | -90.0 | 0.02 | -93.33 | -88.89 | 0.53 | 1.92 | 137.59 | 95 | 10.47 | 25.0 | 0.74 | -41.73 | -2.63 |
| 21Q1 (9) | 15.03 | 8.91 | 128.77 | 12.51 | 15.83 | 95.16 | 2.09 | -1.42 | 35.71 | 0.03 | 0.0 | 0 | 0.08 | -11.11 | -11.11 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | -133.33 | 0 | 0.12 | 50.0 | 250.0 | 0.56 | -42.27 | 138.36 | 0.45 | -27.42 | 134.88 | 0.12 | -64.71 | 175.0 | 20.92 | -41.3 | 0 | 0.52 | -35.8 | 130.41 | 0.30 | -38.78 | 127.27 | 0.52 | 225.0 | 130.41 | 86 | 11.69 | 13.16 | 1.27 | -20.62 | 245.98 |
| 20Q4 (8) | 13.8 | 10.05 | 25.8 | 10.8 | 4.55 | 15.76 | 2.12 | 21.84 | 60.61 | 0.03 | -25.0 | -40.0 | 0.09 | -18.18 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 87.5 | 0 | 0 | 100.0 | 0.09 | -10.0 | 325.0 | 0.08 | 14.29 | 157.14 | 0.97 | 83.02 | 438.89 | 0.62 | 8.77 | 244.44 | 0.34 | 950.0 | 3300.0 | 35.64 | 0 | 695.54 | 0.81 | 8.0 | 237.5 | 0.49 | 8.89 | 68.97 | 0.16 | 124.24 | -11.11 | 77 | 1.32 | 4.05 | 1.6 | 33.33 | 113.33 |
| 20Q3 (7) | 12.54 | 18.98 | 25.02 | 10.33 | 17.12 | 25.36 | 1.74 | 6.75 | 0.58 | 0.04 | 0 | 33.33 | 0.11 | 10.0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0.1 | 0 | 158.82 | 0.07 | 133.33 | 133.33 | 0.53 | 341.67 | 453.33 | 0.57 | 147.83 | 812.5 | -0.04 | 63.64 | 42.86 | 0.00 | 0 | 0 | 0.75 | 150.0 | 781.82 | 0.45 | 150.0 | 275.0 | -0.66 | 53.19 | -1000.0 | 76 | 0.0 | 0.0 | 1.2 | 57.89 | 224.32 |
| 20Q2 (6) | 10.54 | 60.43 | 0.48 | 8.82 | 37.6 | -0.11 | 1.63 | 5.84 | -5.23 | 0 | 0 | -100.0 | 0.1 | 11.11 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.03 | 137.5 | 133.33 | 0.12 | 108.22 | 180.0 | 0.23 | 117.83 | 200.0 | -0.11 | 31.25 | -237.5 | 0.00 | 0 | 0 | 0.30 | 117.54 | 200.0 | 0.18 | 116.36 | 238.46 | -1.41 | 17.54 | -2920.0 | 76 | 0.0 | 0.0 | 0.76 | 187.36 | 105.41 |
| 20Q1 (5) | 6.57 | -40.11 | -33.23 | 6.41 | -31.3 | -22.21 | 1.54 | 16.67 | 8.45 | 0 | -100.0 | -100.0 | 0.09 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | -100.0 | -0.08 | 42.86 | -260.0 | -1.46 | -911.11 | -763.64 | -1.29 | -816.67 | -596.15 | -0.16 | -1700.0 | -220.0 | 0.00 | -100.0 | 0 | -1.71 | -812.5 | -550.0 | -1.10 | -479.31 | -678.95 | -1.71 | -1050.0 | -550.0 | 76 | 2.7 | 10.14 | -0.87 | -216.0 | -227.94 |
| 19Q4 (4) | 10.97 | 9.37 | 0.0 | 9.33 | 13.23 | 0.0 | 1.32 | -23.7 | 0.0 | 0.05 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -700.0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.04 | 76.47 | 0.0 | -0.14 | 33.33 | 0.0 | 0.18 | 220.0 | 0.0 | 0.18 | 325.0 | 0.0 | 0.01 | 114.29 | 0.0 | 4.48 | 0 | 0.0 | 0.24 | 318.18 | 0.0 | 0.29 | 141.67 | 0.0 | 0.18 | 400.0 | 0.0 | 74 | -2.63 | 0.0 | 0.75 | 102.7 | 0.0 |
| 19Q3 (3) | 10.03 | -4.39 | 0.0 | 8.24 | -6.68 | 0.0 | 1.73 | 0.58 | 0.0 | 0.03 | 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 | 0.01 | 0 | 0.0 | -0.17 | -325.0 | 0.0 | -0.21 | -133.33 | 0.0 | -0.15 | 0.0 | 0.0 | -0.08 | 65.22 | 0.0 | -0.07 | -187.5 | 0.0 | 0.00 | 0 | 0.0 | -0.11 | 63.33 | 0.0 | 0.12 | 192.31 | 0.0 | -0.06 | -220.0 | 0.0 | 76 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 |
| 19Q2 (2) | 10.49 | 6.61 | 0.0 | 8.83 | 7.16 | 0.0 | 1.72 | 21.13 | 0.0 | 0.03 | 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 | -0.04 | -133.33 | 0.0 | -0.09 | -280.0 | 0.0 | -0.15 | -168.18 | 0.0 | -0.23 | -188.46 | 0.0 | 0.08 | 260.0 | 0.0 | 0.00 | 0 | 0.0 | -0.30 | -178.95 | 0.0 | -0.13 | -168.42 | 0.0 | 0.05 | -86.84 | 0.0 | 76 | 10.14 | 0.0 | 0.37 | -45.59 | 0.0 |
| 19Q1 (1) | 9.84 | 0.0 | 0.0 | 8.24 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 0.03 | 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 | 0.12 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 69 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 |
