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) | 32.79 | -3.67 | 24.68 | -5.08 | 6.17 | 23.4 | 0.22 | 633.33 | 0.12 | 50.0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.03 | 200.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.33 | -10.81 | 0.62 | 82.35 | 2.56 | -24.26 | 2.55 | -24.56 | 0 | 0 | 0.10 | 0 | 1.32 | -33.67 | 1.06 | -36.53 | 0.00 | 0 | 182 | 14.47 | 4.22 | -8.66 |
| 2022 (9) | 34.04 | 38.66 | 26.0 | 32.25 | 5.0 | 23.46 | 0.03 | 200.0 | 0.08 | 33.33 | 0.01 | 0.0 | 0.01 | 0.0 | 0.01 | -50.0 | 0.02 | -86.67 | -0.02 | 0 | 0 | 0 | 0.37 | 0 | 0.34 | 183.33 | 3.38 | 255.79 | 3.38 | 255.79 | 0 | 0 | 0.00 | 0 | 1.99 | 243.1 | 1.67 | 263.04 | 0.00 | 0 | 159 | 3.25 | 4.62 | 135.71 |
| 2021 (8) | 24.55 | 85.0 | 19.66 | 84.77 | 4.05 | 10.96 | 0.01 | 0.0 | 0.06 | 100.0 | 0.01 | 0.0 | 0.01 | 0 | 0.02 | 100.0 | 0.15 | 15.38 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.12 | 500.0 | 0.95 | 0 | 0.95 | 0 | 0 | 0 | 0.00 | 0 | 0.58 | 0 | 0.46 | 0 | 0.00 | 0 | 154 | 1.32 | 1.96 | 0 |
| 2020 (7) | 13.27 | 27.35 | 10.64 | 12.24 | 3.65 | -19.07 | 0.01 | -83.33 | 0.03 | 50.0 | 0.01 | -83.33 | 0 | 0 | 0.01 | 0.0 | 0.13 | -63.89 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0.02 | 0.0 | -1.0 | 0 | -0.98 | 0 | 0 | 0 | 0.00 | 0 | -0.65 | 0 | -0.55 | 0 | 0.00 | 0 | 152 | 0.66 | -0.11 | 0 |
| 2019 (6) | 10.42 | -28.58 | 9.48 | -23.73 | 4.51 | 8.67 | 0.06 | 20.0 | 0.02 | 0.0 | 0.06 | 0 | 0 | 0 | 0.01 | -50.0 | 0.36 | 125.0 | -0.03 | 0 | 0 | 0 | -0.05 | 0 | 0.02 | -91.3 | -3.54 | 0 | -2.85 | 0 | 0.03 | -88.46 | 0.00 | 0 | -1.88 | 0 | -1.58 | 0 | 0.00 | 0 | 151 | 0.0 | -2.4 | 0 |
| 2018 (5) | 14.59 | -4.01 | 12.43 | -8.27 | 4.15 | -2.12 | 0.05 | 66.67 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0.02 | -91.3 | 0.16 | -54.29 | -0.02 | 0 | 0 | 0 | 0.11 | 0 | 0.23 | 0 | -1.76 | 0 | -1.85 | 0 | 0.26 | 0 | 0.00 | 0 | -1.22 | 0 | -1.14 | 0 | 0.00 | 0 | 151 | -29.44 | -0.84 | 0 |
| 2017 (4) | 15.2 | -29.14 | 13.55 | -29.57 | 4.24 | -30.26 | 0.03 | 50.0 | 0.07 | -30.0 | 0 | 0 | 0 | 0 | 0.23 | -23.33 | 0.35 | 84.21 | 0 | 0 | 0.01 | -98.08 | -0.54 | 0 | -0.21 | 0 | -2.8 | 0 | -2.55 | 0 | -0.17 | 0 | 0.00 | 0 | -1.20 | 0 | -1.29 | 0 | 0.00 | 0 | 214 | 0.0 | -1.62 | 0 |
| 2016 (3) | 21.45 | 35.76 | 19.24 | 28.61 | 6.08 | 8.77 | 0.02 | 100.0 | 0.1 | -50.0 | 0 | 0 | 0 | 0 | 0.3 | 11.11 | 0.19 | -73.24 | -0.19 | 0 | 0.52 | -95.3 | 0.05 | -87.18 | -0.34 | 0 | -4.21 | 0 | -3.02 | 0 | -0.41 | 0 | 0.00 | 0 | -1.42 | 0 | -1.47 | 0 | 0.00 | 0 | 214 | 11.46 | -2.78 | 0 |
| 2015 (2) | 15.8 | -23.0 | 14.96 | -18.3 | 5.59 | 22.59 | 0.01 | 0 | 0.2 | 42.86 | 0 | 0 | 0.01 | -80.0 | 0.27 | 107.69 | 0.71 | 688.89 | -0.04 | 0 | 11.06 | 0 | 0.39 | -7.14 | 11.49 | 2511.36 | 6.75 | 0 | 5.75 | 0 | 1.2 | 0 | 17.78 | 0 | 2.79 | 0 | -3.15 | 0 | 0.00 | 0 | 192 | 5.49 | 8.2 | 0 |
| 2014 (1) | 20.52 | 10.26 | 18.31 | 8.28 | 4.56 | -10.59 | 0 | 0 | 0.14 | 0 | 0 | 0 | 0.05 | 0 | 0.13 | -27.78 | 0.09 | -35.71 | 0.01 | 0 | -0.05 | 0 | 0.42 | 425.0 | 0.44 | -32.31 | -1.92 | 0 | -1.89 | 0 | -0.02 | 0 | 0.00 | 0 | -1.04 | 0 | -1.28 | 0 | 0.00 | 0 | 182 | 18.95 | -0.78 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23Q4 (20) | 8.8 | 13.26 | -4.35 | 6.52 | 9.76 | -4.96 | 1.62 | -1.22 | 8.0 | 0.11 | 175.0 | 450.0 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.18 | -154.55 | -38.46 | -0.02 | -105.71 | 83.33 | 0.63 | 18.87 | -12.5 | 0.62 | 14.81 | -13.89 | 0.01 | 200.0 | 0 | 1.44 | 0 | 0 | 0.34 | 13.33 | -24.44 | 0.35 | 250.0 | -23.91 | 1.41 | 30.56 | -34.11 | 182 | 1.68 | 14.47 | 1.06 | 2.91 | -0.93 |
| 23Q3 (19) | 7.77 | 5.57 | -12.7 | 5.94 | 7.41 | -13.54 | 1.64 | 8.61 | 33.33 | 0.04 | -33.33 | 300.0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.33 | 57.14 | 6.45 | 0.35 | 12.9 | 25.0 | 0.53 | -15.87 | -50.47 | 0.54 | -14.29 | -49.53 | -0.01 | 0 | 0 | 0.00 | 0 | 0 | 0.30 | -16.67 | -56.52 | 0.10 | -44.44 | -76.74 | 1.08 | 36.71 | -36.84 | 179 | 1.7 | 14.74 | 1.03 | 1.98 | -26.95 |
| 23Q2 (18) | 7.36 | -16.93 | -11.86 | 5.53 | -17.34 | -13.46 | 1.51 | 7.86 | 24.79 | 0.06 | 200.0 | 500.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 800.0 | 75.0 | 0.31 | 3200.0 | 181.82 | 0.63 | -17.11 | -26.74 | 0.63 | -17.11 | -26.74 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.36 | -20.0 | -34.55 | 0.18 | -57.14 | -56.1 | 0.79 | 75.56 | -23.3 | 176 | 3.53 | 13.55 | 1.01 | -10.62 | -12.17 |
| 23Q1 (17) | 8.86 | -3.7 | 16.73 | 6.69 | -2.48 | 13.97 | 1.4 | -6.67 | 32.08 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | 76.92 | -137.5 | -0.01 | 91.67 | -114.29 | 0.76 | 5.56 | 2.7 | 0.76 | 5.56 | 4.11 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | 0.45 | 0.0 | -6.25 | 0.42 | -8.7 | 16.67 | 0.45 | -78.97 | -6.25 | 170 | 6.92 | 9.68 | 1.13 | 5.61 | 13.0 |
| 22Q4 (16) | 9.2 | 3.37 | 32.37 | 6.86 | -0.15 | 30.67 | 1.5 | 21.95 | 17.19 | 0.02 | 100.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | -0.13 | -141.94 | -1200.0 | -0.12 | -142.86 | -1300.0 | 0.72 | -32.71 | 67.44 | 0.72 | -32.71 | 60.0 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | 0.45 | -34.78 | 55.17 | 0.46 | 6.98 | 91.67 | 2.14 | 25.15 | 245.16 | 159 | 1.92 | 3.25 | 1.07 | -24.11 | 55.07 |
| 22Q3 (15) | 8.9 | 6.59 | 31.27 | 6.87 | 7.51 | 24.68 | 1.23 | 1.65 | 29.47 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0.01 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.31 | 158.33 | 1450.0 | 0.28 | 154.55 | 833.33 | 1.07 | 24.42 | 205.71 | 1.07 | 24.42 | 214.71 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.69 | 25.45 | 213.64 | 0.43 | 4.88 | 152.94 | 1.71 | 66.02 | 418.18 | 156 | 0.65 | 0.65 | 1.41 | 22.61 | 131.15 |
| 22Q2 (14) | 8.35 | 10.01 | 41.53 | 6.39 | 8.86 | 31.48 | 1.21 | 14.15 | 26.04 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | 340.0 | 0.11 | 57.14 | 650.0 | 0.86 | 16.22 | 1128.57 | 0.86 | 17.81 | 1128.57 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | 0.55 | 14.58 | 1275.0 | 0.41 | 13.89 | 720.0 | 1.03 | 114.58 | 836.36 | 155 | 0.0 | 0.0 | 1.15 | 15.0 | 259.38 |
| 22Q1 (13) | 7.59 | 9.21 | 54.9 | 5.87 | 11.81 | 45.66 | 1.06 | -17.19 | 21.84 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 900.0 | 300.0 | 0.07 | 600.0 | -30.0 | 0.74 | 72.09 | 572.73 | 0.73 | 62.22 | 630.0 | 0 | 100.0 | -100.0 | 0.29 | 0 | -96.53 | 0.48 | 65.52 | 700.0 | 0.36 | 50.0 | 0 | 0.48 | -22.58 | 700.0 | 155 | 0.65 | 0.0 | 1.0 | 44.93 | 185.71 |
| 21Q4 (12) | 6.95 | 2.51 | 70.34 | 5.25 | -4.72 | 60.55 | 1.28 | 34.74 | 42.22 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 83.33 | 0.01 | -66.67 | 116.67 | 0.43 | 22.86 | 386.67 | 0.45 | 32.35 | 400.0 | -0.02 | -300.0 | 0 | 0.00 | -100.0 | 0 | 0.29 | 31.82 | 390.0 | 0.24 | 41.18 | 580.0 | 0.62 | 87.88 | 195.38 | 154 | -0.65 | 1.32 | 0.69 | 13.11 | 885.71 |
| 21Q3 (11) | 6.78 | 14.92 | 86.26 | 5.51 | 13.37 | 93.33 | 0.95 | -1.04 | 17.28 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 140.0 | 140.0 | 0.03 | 250.0 | 160.0 | 0.35 | 400.0 | 600.0 | 0.34 | 385.71 | 585.71 | 0.01 | 0 | 0 | 3.78 | 0 | 0 | 0.22 | 450.0 | 650.0 | 0.17 | 240.0 | 1800.0 | 0.33 | 200.0 | 161.11 | 155 | 0.0 | 1.97 | 0.61 | 90.62 | 306.67 |
| 21Q2 (10) | 5.9 | 20.41 | 118.52 | 4.86 | 20.6 | 121.92 | 0.96 | 10.34 | 1.05 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -350.0 | 0 | -0.02 | -120.0 | -125.0 | 0.07 | -36.36 | 119.44 | 0.07 | -30.0 | 119.44 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 0.04 | -33.33 | 116.67 | 0.05 | 0 | 120.83 | 0.11 | 83.33 | 122.0 | 155 | 0.0 | 1.97 | 0.32 | -8.57 | 328.57 |
| 21Q1 (9) | 4.9 | 20.1 | 71.93 | 4.03 | 23.24 | 73.71 | 0.87 | -3.33 | -11.22 | 0 | 0 | -100.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 133.33 | -33.33 | 0.1 | 266.67 | 150.0 | 0.11 | 173.33 | 126.83 | 0.1 | 166.67 | 125.0 | 0.01 | 0 | 0 | 8.36 | 0 | 0 | 0.06 | 160.0 | 123.08 | 0.00 | 100.0 | 100.0 | 0.06 | 109.23 | 123.08 | 155 | 1.97 | 2.65 | 0.35 | 400.0 | 275.0 |
| 20Q4 (8) | 4.08 | 12.09 | 19.3 | 3.27 | 14.74 | -0.61 | 0.9 | 11.11 | -35.25 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | -93.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.06 | -20.0 | 14.29 | -0.06 | -20.0 | 50.0 | -0.15 | -114.29 | 89.13 | -0.15 | -114.29 | 85.85 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.10 | -150.0 | 85.71 | -0.05 | -400.0 | 90.38 | -0.65 | -20.37 | 65.43 | 152 | 0.0 | 0.66 | 0.07 | -53.33 | 106.36 |
| 20Q3 (7) | 3.64 | 34.81 | 37.36 | 2.85 | 30.14 | 17.28 | 0.81 | -14.74 | -27.68 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -150.0 | -0.05 | -162.5 | -133.33 | -0.07 | 80.56 | 90.79 | -0.07 | 80.56 | 89.06 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.04 | 83.33 | 90.7 | -0.01 | 95.83 | 97.67 | -0.54 | -8.0 | 54.24 | 152 | 0.0 | 0.66 | 0.15 | 207.14 | 131.91 |
| 20Q2 (6) | 2.7 | -5.26 | 25.58 | 2.19 | -5.6 | 23.03 | 0.95 | -3.06 | -10.38 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.08 | 100.0 | 214.29 | -0.36 | 12.2 | 52.0 | -0.36 | 10.0 | 38.98 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.24 | 7.69 | 38.46 | -0.24 | 0.0 | 17.24 | -0.50 | -92.31 | 33.33 | 152 | 0.66 | 0.66 | -0.14 | 30.0 | 69.57 |
| 20Q1 (5) | 2.85 | -16.67 | 28.96 | 2.32 | -29.48 | 17.17 | 0.98 | -29.5 | 4.26 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 142.86 | 0.0 | 0.04 | 133.33 | -33.33 | -0.41 | 70.29 | 36.92 | -0.4 | 62.26 | 27.27 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.26 | 62.86 | 27.78 | -0.24 | 53.85 | 29.41 | -0.26 | 86.17 | 27.78 | 151 | 0.0 | 0.0 | -0.2 | 81.82 | 45.95 |
| 19Q4 (4) | 3.42 | 29.06 | 0.0 | 3.29 | 35.39 | 0.0 | 1.39 | 24.11 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.15 | -6.25 | 0.0 | -0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | -250.0 | 0.0 | -0.12 | -180.0 | 0.0 | -1.38 | -81.58 | 0.0 | -1.06 | -65.62 | 0.0 | 0.03 | 250.0 | 0.0 | 0.00 | 0 | 0.0 | -0.70 | -62.79 | 0.0 | -0.52 | -20.93 | 0.0 | -1.88 | -59.32 | 0.0 | 151 | 0.0 | 0.0 | -1.1 | -134.04 | 0.0 |
| 19Q3 (3) | 2.65 | 23.26 | 0.0 | 2.43 | 36.52 | 0.0 | 1.12 | 5.66 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 433.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -200.0 | 0.0 | 0.15 | 314.29 | 0.0 | -0.76 | -1.33 | 0.0 | -0.64 | -8.47 | 0.0 | -0.02 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.43 | -10.26 | 0.0 | -0.43 | -48.28 | 0.0 | -1.18 | -57.33 | 0.0 | 151 | 0.0 | 0.0 | -0.47 | -2.17 | 0.0 |
| 19Q2 (2) | 2.15 | -2.71 | 0.0 | 1.78 | -10.1 | 0.0 | 1.06 | 12.77 | 0.0 | 0.02 | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | -0.07 | -216.67 | 0.0 | -0.75 | -15.38 | 0.0 | -0.59 | -7.27 | 0.0 | 0.02 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.39 | -8.33 | 0.0 | -0.29 | 14.71 | 0.0 | -0.75 | -108.33 | 0.0 | 151 | 0.0 | 0.0 | -0.46 | -24.32 | 0.0 |
| 19Q1 (1) | 2.21 | 0.0 | 0.0 | 1.98 | 0.0 | 0.0 | 0.94 | 0.0 | 0.0 | 0.02 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.65 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | 151 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 |
