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) | 8.46 | -63.72 | 7.0 | -59.86 | 3.25 | -22.06 | 0.09 | 28.57 | 1.21 | 30.11 | 0 | 0 | 0.05 | -28.57 | 0.24 | -11.11 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0 | -1.45 | 0 | -1.45 | 0 | 0.04 | -71.43 | 0.00 | 0 | -0.68 | 0 | -0.85 | 0 | 0.00 | 0 | 213 | 6.5 | 0.24 | -87.69 |
| 2022 (9) | 23.32 | 125.1 | 17.44 | 108.61 | 4.17 | 39.46 | 0.07 | 600.0 | 0.93 | 1.09 | 0 | 0 | 0.07 | 600.0 | 0.27 | 145.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.0 | 0 | 0.7 | 0 | 1.4 | 0 | 0.14 | 600.0 | 19.93 | 0 | 0.65 | 0 | 1.13 | 0 | 0.00 | 0 | 200 | 17.65 | 1.95 | 143.75 |
| 2021 (8) | 10.36 | -16.18 | 8.36 | -14.52 | 2.99 | 2.75 | 0.01 | 0.0 | 0.92 | 17.95 | 0 | 0 | 0.01 | 0 | 0.11 | 1000.0 | 0 | 0 | 0 | 0 | 0.42 | 1300.0 | 0.01 | 0 | 0.73 | 0 | -0.26 | 0 | -0.86 | 0 | 0.02 | 0 | 0.00 | 0 | -0.50 | 0 | -0.75 | 0 | 0.00 | 0 | 170 | 4.94 | 0.8 | 0 |
| 2020 (7) | 12.36 | 70.95 | 9.78 | 63.27 | 2.91 | 22.27 | 0.01 | -75.0 | 0.78 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | -96.55 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -0.01 | 0 | -0.72 | 0 | -1.04 | 0 | 0.32 | 0 | -0.02 | 0 | 0.00 | 0 | 0.20 | 0 | 0.49 | 0 | 0.00 | 0 | 162 | 0.62 | -0.12 | 0 |
| 2019 (6) | 7.23 | -52.5 | 5.99 | -44.33 | 2.38 | -28.1 | 0.04 | -20.0 | 0.52 | 92.59 | 0.01 | 0 | 0 | 0 | 0.29 | -80.14 | 0 | 0 | -0.01 | 0 | 0.03 | -50.0 | -0.02 | 0 | 0.34 | -75.36 | -0.81 | 0 | -1.55 | 0 | 0.03 | -86.96 | 0.00 | 0 | -0.96 | 0 | -0.89 | 0 | 0.00 | 0 | 161 | 35.29 | -0.21 | 0 |
| 2018 (5) | 15.22 | -29.54 | 10.76 | -29.49 | 3.31 | 21.25 | 0.05 | 400.0 | 0.27 | -27.03 | 0 | 0 | 0 | 0 | 1.46 | 14500.0 | 0 | 0 | 0 | 0 | 0.06 | -80.0 | 0.01 | 0 | 1.38 | 557.14 | 2.54 | -33.51 | 1.66 | -50.74 | 0.23 | -58.93 | 8.89 | -39.11 | 1.38 | -55.91 | 0.13 | -91.22 | 0.00 | 0 | 119 | 12.26 | 2.85 | -30.99 |
| 2017 (4) | 21.6 | 275.65 | 15.26 | 232.46 | 2.73 | 14.71 | 0.01 | 0.0 | 0.37 | 37.04 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.3 | 0 | -0.01 | 0 | 0.21 | 23.53 | 3.82 | 0 | 3.37 | 0 | 0.56 | 0 | 14.60 | 0 | 3.13 | 0 | 1.48 | 0 | 0.00 | 0 | 106 | -31.17 | 4.13 | 0 |
| 2016 (3) | 5.75 | -30.56 | 4.59 | -33.86 | 2.38 | 0.42 | 0.01 | -66.67 | 0.27 | 12.5 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0.17 | 0 | -1.06 | 0 | -1.26 | 0 | -0.02 | 0 | 0.00 | 0 | -0.81 | 0 | -0.67 | 0 | 0.00 | 0 | 154 | 0.0 | -0.76 | 0 |
| 2015 (2) | 8.28 | 4.28 | 6.94 | -0.29 | 2.37 | -9.2 | 0.03 | 50.0 | 0.24 | 14.29 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | -99.4 | 0 | 0 | 0.07 | 40.0 | -0.07 | 0 | -1.09 | 0 | -1.35 | 0 | 0.13 | -69.05 | 0.00 | 0 | -0.88 | 0 | -0.60 | 0 | 0.00 | 0 | 154 | 18.46 | -0.78 | 0 |
| 2014 (1) | 7.94 | -38.07 | 6.96 | -33.01 | 2.61 | -29.84 | 0.02 | 100.0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.67 | 0 | 0.04 | 0.0 | 0.05 | 150.0 | 1.71 | 0 | 0.07 | 0 | -0.43 | 0 | 0.42 | 950.0 | 0.00 | 0 | -0.33 | 0 | -1.00 | 0 | 0.00 | 0 | 130 | 39.78 | 0.43 | 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) | 1.91 | 6.11 | -49.2 | 1.55 | 11.51 | -45.61 | 0.92 | 9.52 | -8.91 | 0.06 | 500.0 | 0 | 0.33 | 3.12 | 22.22 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.15 | 66.67 | 1400.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.1 | 190.91 | 266.67 | -0.46 | 13.21 | -170.59 | -0.45 | -45.16 | -125.0 | 0.08 | 260.0 | 33.33 | 0.00 | 0 | 0 | -0.21 | -40.0 | -110.0 | -0.26 | -188.89 | -271.43 | -0.68 | -36.0 | -197.14 | 213 | 3.9 | 6.5 | -0.01 | 90.0 | -104.76 |
| 23Q3 (19) | 1.8 | 10.43 | -76.95 | 1.39 | 9.45 | -75.04 | 0.84 | 5.0 | -29.41 | 0.01 | -50.0 | -50.0 | 0.32 | 10.34 | 33.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.09 | 800.0 | -64.0 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -145.83 | 8.33 | -0.53 | -165.0 | -156.99 | -0.31 | -14.81 | -131.31 | -0.05 | 0 | -266.67 | 0.00 | 0 | -100.0 | -0.15 | -15.38 | -130.0 | -0.09 | 62.5 | -117.31 | -0.50 | -47.06 | -162.5 | 205 | 3.02 | 3.02 | -0.1 | -147.62 | -108.0 |
| 23Q2 (18) | 1.63 | -47.76 | -80.22 | 1.27 | -54.32 | -79.84 | 0.8 | 14.29 | -25.23 | 0.02 | 0 | -50.0 | 0.29 | 3.57 | 26.09 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.24 | 100.0 | 118.32 | -0.2 | 20.0 | 54.55 | -0.27 | 34.15 | -140.3 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.13 | 38.1 | -143.33 | -0.24 | 4.0 | -125.81 | -0.34 | -61.9 | -221.43 | 199 | 0.0 | -9.13 | 0.21 | 61.54 | 240.0 |
| 23Q1 (17) | 3.12 | -17.02 | -11.11 | 2.78 | -2.46 | 2.21 | 0.7 | -30.69 | -23.08 | 0 | 0 | -100.0 | 0.28 | 3.7 | 40.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | 0 | 0.12 | 300.0 | -76.0 | -0.25 | -47.06 | -165.79 | -0.41 | -105.0 | -583.33 | 0.01 | -83.33 | -50.0 | 0.00 | 0 | -100.0 | -0.21 | -110.0 | -600.0 | -0.25 | -257.14 | 3.85 | -0.21 | -130.0 | -600.0 | 199 | -0.5 | -8.72 | 0.13 | -38.1 | -79.69 |
| 22Q4 (16) | 3.76 | -51.86 | 54.1 | 2.85 | -48.83 | 29.55 | 1.01 | -15.13 | 14.77 | 0 | -100.0 | -100.0 | 0.27 | 12.5 | 17.39 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0.01 | -96.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.03 | 0 | 0 | -0.06 | 50.0 | 72.73 | -0.17 | -118.28 | 80.23 | -0.2 | -120.2 | 28.57 | 0.06 | 100.0 | 160.0 | 0.00 | -100.0 | 0 | -0.10 | -120.0 | 41.18 | -0.07 | -113.46 | -133.33 | 0.70 | -12.5 | 240.0 | 200 | 0.5 | 17.65 | 0.21 | -83.2 | 138.18 |
| 22Q3 (15) | 7.81 | -5.22 | 135.24 | 5.57 | -11.59 | 110.98 | 1.19 | 11.21 | 29.35 | 0.02 | -50.0 | 0 | 0.24 | 4.35 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0.25 | 2400.0 | 177.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | -100.0 | -0.12 | 90.84 | -109.68 | 0.93 | 311.36 | -7.0 | 0.99 | 47.76 | 925.0 | 0.03 | 0.0 | -66.67 | 3.07 | 0 | -65.51 | 0.50 | 66.67 | 725.0 | 0.52 | -44.09 | 181.25 | 0.80 | 185.71 | 328.57 | 199 | -9.13 | 22.84 | 1.25 | 933.33 | -3.85 |
| 22Q2 (14) | 8.24 | 134.76 | 239.09 | 6.3 | 131.62 | 240.54 | 1.07 | 17.58 | 98.15 | 0.04 | 300.0 | 0 | 0.23 | 15.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | -1.31 | -362.0 | -1210.0 | -0.44 | -215.79 | -633.33 | 0.67 | 1216.67 | 658.33 | 0.03 | 50.0 | 50.0 | 0.00 | -100.0 | 0 | 0.30 | 1100.0 | 528.57 | 0.93 | 457.69 | 9400.0 | 0.28 | 1033.33 | 200.0 | 219 | 0.46 | 35.19 | -0.15 | -123.44 | -200.0 |
| 22Q1 (13) | 3.51 | 43.85 | 61.01 | 2.72 | 23.64 | 62.87 | 0.91 | 3.41 | 40.0 | 0.01 | 0.0 | 0 | 0.2 | -13.04 | -13.04 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.5 | 327.27 | 363.16 | 0.38 | 144.19 | 211.76 | -0.06 | 78.57 | 81.82 | 0.02 | 120.0 | 100.0 | 5.98 | 0 | 0 | -0.03 | 82.35 | 85.0 | -0.26 | -766.67 | -271.43 | -0.03 | 94.0 | 85.0 | 218 | 28.24 | 34.57 | 0.64 | 216.36 | 811.11 |
| 21Q4 (12) | 2.44 | -26.51 | -5.06 | 2.2 | -16.67 | 64.18 | 0.88 | -4.35 | 1.15 | 0.01 | 0 | 0 | 0.23 | -4.17 | 91.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -32.0 | 0 | 0 | -100.0 | 0 | -0.22 | -117.74 | 4.35 | -0.86 | -186.0 | -714.29 | -0.28 | -133.33 | -216.67 | -0.1 | -211.11 | 33.33 | 0.00 | -100.0 | 0 | -0.17 | -112.5 | -213.33 | -0.03 | 95.31 | -113.64 | -0.50 | -42.86 | -350.0 | 170 | 4.94 | 4.94 | -0.55 | -142.31 | -252.78 |
| 21Q3 (11) | 3.32 | 36.63 | 138.85 | 2.64 | 42.7 | 206.98 | 0.92 | 70.37 | 70.37 | 0 | 0 | -100.0 | 0.24 | 4.35 | -4.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 2400.0 | 0.01 | 0 | 0 | 1.24 | 1340.0 | 720.0 | 1.0 | 1766.67 | 554.55 | -0.12 | 0.0 | -111.65 | 0.09 | 350.0 | 1000.0 | 8.90 | 0 | 0 | -0.08 | -14.29 | -112.7 | -0.64 | -6300.0 | -210.34 | -0.35 | -25.0 | -800.0 | 162 | 0.0 | 0.0 | 1.3 | 766.67 | 2066.67 |
| 21Q2 (10) | 2.43 | 11.47 | -64.53 | 1.85 | 10.78 | -71.58 | 0.54 | -16.92 | -30.77 | 0 | 0 | 0 | 0.23 | 0.0 | 21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 47.37 | -225.0 | -0.06 | 82.35 | 83.33 | -0.12 | 63.64 | 72.73 | 0.02 | 100.0 | -50.0 | 0.00 | 0 | 0 | -0.07 | 65.0 | 74.07 | -0.01 | 85.71 | 95.83 | -0.28 | -40.0 | 51.72 | 162 | 0.0 | 0.62 | 0.15 | 266.67 | 207.14 |
| 21Q1 (9) | 2.18 | -15.18 | 39.74 | 1.67 | 24.63 | 56.07 | 0.65 | -25.29 | -8.45 | 0 | 0 | 0 | 0.23 | 91.67 | 9.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 17.39 | 50.0 | -0.34 | -342.86 | 43.33 | -0.33 | -237.5 | 36.54 | 0.01 | 106.67 | -90.91 | 0.00 | 0 | 0 | -0.20 | -233.33 | 37.5 | -0.07 | -131.82 | 0.0 | -0.20 | -200.0 | 37.5 | 162 | 0.0 | -0.61 | -0.09 | -125.0 | 76.92 |
| 20Q4 (8) | 2.57 | 84.89 | -32.72 | 1.34 | 55.81 | -54.88 | 0.87 | 61.11 | 61.11 | 0 | -100.0 | 0 | 0.12 | -52.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.23 | -15.0 | -64.29 | 0.14 | 163.64 | -12.5 | 0.24 | -76.7 | 196.0 | -0.15 | -1400.0 | -150.0 | 0.00 | 0 | 0 | 0.15 | -76.19 | 200.0 | 0.22 | -62.07 | 540.0 | 0.20 | 300.0 | 120.83 | 162 | 0.0 | 0.62 | 0.36 | 500.0 | 0.0 |
| 20Q3 (7) | 1.39 | -79.71 | 93.06 | 0.86 | -86.79 | 34.38 | 0.54 | -30.77 | 28.57 | 0.01 | 0 | 0 | 0.25 | 31.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -96.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0 | 0 | 0 | -0.2 | -350.0 | -160.61 | -0.22 | 38.89 | -2100.0 | 1.03 | 334.09 | 334.09 | -0.01 | -125.0 | -200.0 | 0.00 | 0 | 0 | 0.63 | 333.33 | 325.0 | 0.58 | 341.67 | 261.11 | 0.05 | 108.62 | 106.17 | 162 | 0.62 | 1.89 | 0.06 | 142.86 | -50.0 |
| 20Q2 (6) | 6.85 | 339.1 | 411.19 | 6.51 | 508.41 | 451.69 | 0.78 | 9.86 | 11.43 | 0 | 0 | -100.0 | 0.19 | -9.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 121.05 | 700.0 | -0.36 | 40.0 | 32.08 | -0.44 | 15.38 | -22.22 | 0.04 | -63.64 | -42.86 | 0.00 | 0 | 0 | -0.27 | 15.62 | -17.39 | -0.24 | -242.86 | -41.18 | -0.58 | -81.25 | -9.43 | 161 | -1.23 | 0.0 | -0.14 | 64.1 | 64.1 |
| 20Q1 (5) | 1.56 | -59.16 | 16.42 | 1.07 | -63.97 | -10.83 | 0.71 | 31.48 | -1.39 | 0 | 0 | -100.0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.38 | -171.43 | -353.33 | -0.6 | -475.0 | -39.53 | -0.52 | -108.0 | -4.0 | 0.11 | 283.33 | 1000.0 | 0.00 | 0 | 0 | -0.32 | -113.33 | -3.23 | -0.07 | -40.0 | 77.42 | -0.32 | 66.67 | -3.23 | 163 | 1.24 | 0.62 | -0.39 | -208.33 | -25.81 |
| 19Q4 (4) | 3.82 | 430.56 | 0.0 | 2.97 | 364.06 | 0.0 | 0.54 | 28.57 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.14 | -142.42 | 0.0 | 0.16 | 1700.0 | 0.0 | -0.25 | 43.18 | 0.0 | -0.06 | -700.0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 46.43 | 0.0 | -0.05 | 86.11 | 0.0 | -0.96 | -18.52 | 0.0 | 161 | 1.26 | 0.0 | 0.36 | 200.0 | 0.0 |
| 19Q3 (3) | 0.72 | -46.27 | 0.0 | 0.64 | -45.76 | 0.0 | 0.42 | -40.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.29 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.33 | 3200.0 | 0.0 | -0.01 | 98.11 | 0.0 | -0.44 | -22.22 | 0.0 | 0.01 | -85.71 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | -21.74 | 0.0 | -0.36 | -111.76 | 0.0 | -0.81 | -52.83 | 0.0 | 159 | -1.24 | 0.0 | 0.12 | 130.77 | 0.0 |
| 19Q2 (2) | 1.34 | 0.0 | 0.0 | 1.18 | -1.67 | 0.0 | 0.7 | -2.78 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -93.33 | 0.0 | -0.53 | -23.26 | 0.0 | -0.36 | 28.0 | 0.0 | 0.07 | 600.0 | 0.0 | 0.00 | 0 | 0.0 | -0.23 | 25.81 | 0.0 | -0.17 | 45.16 | 0.0 | -0.53 | -70.97 | 0.0 | 161 | -0.62 | 0.0 | -0.39 | -25.81 | 0.0 |
| 19Q1 (1) | 1.34 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.72 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | 162 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 |
