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) | 6.01 | -24.69 | 5.08 | -27.43 | 1.34 | -5.63 | 0.02 | 100.0 | 0.05 | 66.67 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -82.61 | 0.04 | -86.21 | -0.38 | 0 | -0.33 | 0 | -0.04 | 0 | 0.00 | 0 | -0.70 | 0 | -0.79 | 0 | 0.00 | 0 | 47 | 0.0 | -0.08 | 0 |
| 2022 (9) | 7.98 | -1.72 | 7.0 | -8.62 | 1.42 | -0.7 | 0.01 | -50.0 | 0.03 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.03 | -25.0 | 0.01 | 0 | 0 | 0 | 0.23 | -4.17 | 0.29 | 107.14 | -0.15 | 0 | -0.18 | 0 | 0.02 | 0 | 0.00 | 0 | -0.37 | 0 | -1.00 | 0 | 0.00 | 0 | 47 | 0.0 | 0.12 | 0 |
| 2021 (8) | 8.12 | 4.91 | 7.66 | 18.39 | 1.43 | -0.69 | 0.02 | 100.0 | 0.03 | 0.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0.14 | -95.02 | -0.83 | 0 | -0.62 | 0 | -0.21 | 0 | 0.00 | 0 | -1.31 | 0 | -1.62 | 0 | 0.00 | 0 | 47 | 0.0 | -0.63 | 0 |
| 2020 (7) | 7.74 | 83.85 | 6.47 | 72.53 | 1.44 | 16.13 | 0.01 | 0.0 | 0.03 | -25.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 2.8 | 0 | -0.02 | 0 | 2.81 | 9266.67 | 2.65 | 0 | 2.06 | 0 | 0.59 | 5800.0 | 22.13 | 0 | 4.34 | 0 | -1.60 | 0 | 0.00 | 0 | 47 | 0.0 | 2.8 | 0 |
| 2019 (6) | 4.21 | -31.88 | 3.75 | -32.43 | 1.24 | 4.2 | 0.01 | -50.0 | 0.04 | 100.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | -0.75 | 0 | -0.76 | 0 | 0.01 | 0 | 0.00 | 0 | -1.61 | 0 | -1.68 | 0 | 0.00 | 0 | 47 | 0.0 | -0.55 | 0 |
| 2018 (5) | 6.18 | 15.73 | 5.55 | 15.38 | 1.19 | 0.0 | 0.02 | 0.0 | 0.02 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.11 | 0 | -0.46 | 0 | -0.38 | 0 | -0.08 | 0 | 0.00 | 0 | -0.81 | 0 | -1.04 | 0 | 0.00 | 0 | 47 | 0.0 | -0.26 | 0 |
| 2017 (4) | 5.34 | -15.51 | 4.81 | -16.2 | 1.19 | -12.5 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | 0 | -0.09 | 0 | -0.74 | 0 | -0.68 | 0 | -0.06 | 0 | 0.00 | 0 | -1.44 | 0 | -1.26 | 0 | 0.00 | 0 | 47 | 0.0 | -0.56 | 0 |
| 2016 (3) | 6.32 | -7.74 | 5.74 | -8.6 | 1.36 | -5.56 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.04 | 0 | -0.82 | 0 | -0.75 | 0 | -0.07 | 0 | 0.00 | 0 | -1.59 | 0 | -1.51 | 0 | 0.00 | 0 | 47 | 0.0 | -0.62 | 0 |
| 2015 (2) | 6.85 | 10.66 | 6.28 | 9.98 | 1.44 | 5.11 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | -61.11 | 0.13 | -51.85 | -0.75 | 0 | -0.62 | 0 | -0.13 | 0 | 0.00 | 0 | -1.31 | 0 | -1.60 | 0 | 0.00 | 0 | 47 | 0.0 | -0.53 | 0 |
| 2014 (1) | 6.19 | -53.98 | 5.71 | -51.24 | 1.37 | -12.74 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.18 | -33.33 | 0.27 | -20.59 | -0.63 | 0 | -0.53 | 0 | -0.1 | 0 | 0.00 | 0 | -1.11 | 0 | -1.70 | 0 | 0.00 | 0 | 47 | 0.0 | -0.39 | 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) | 1.16 | -45.54 | -49.34 | 1.02 | -37.8 | -47.42 | 0.34 | 0.0 | -2.86 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -192.31 | -20.0 | -0.11 | -184.62 | -57.14 | -0.31 | -210.71 | -287.5 | -0.27 | -212.5 | -92.86 | -0.04 | -200.0 | -166.67 | 0.00 | -100.0 | 0 | -0.57 | -214.0 | -90.0 | -0.34 | -247.83 | -126.67 | -0.70 | -438.46 | -89.19 | 47 | 0.0 | 0.0 | -0.24 | -168.57 | -1100.0 |
| 23Q3 (19) | 2.13 | 50.0 | -11.98 | 1.64 | 28.12 | -23.0 | 0.34 | 0.0 | -5.56 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 550.0 | -27.78 | 0.13 | 1200.0 | -23.53 | 0.28 | 247.37 | 180.0 | 0.24 | 233.33 | 200.0 | 0.04 | 500.0 | 100.0 | 15.03 | 0 | -28.22 | 0.50 | 231.58 | 212.5 | 0.23 | 157.5 | 221.05 | -0.13 | 79.37 | -85.71 | 47 | 0.0 | 0.0 | 0.35 | 418.18 | 94.44 |
| 23Q2 (18) | 1.42 | 9.23 | -21.11 | 1.28 | 13.27 | -17.95 | 0.34 | 6.25 | -5.56 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.01 | 0 | -83.33 | -0.19 | -26.67 | -216.67 | -0.18 | -50.0 | 0 | -0.01 | 66.67 | 83.33 | 0.00 | 0 | 0 | -0.38 | -52.0 | -3900.0 | -0.40 | -53.85 | -207.69 | -0.63 | -152.0 | -173.91 | 47 | 0.0 | 0.0 | -0.11 | -37.5 | -1200.0 |
| 23Q1 (17) | 1.3 | -43.23 | -11.56 | 1.13 | -41.75 | -17.52 | 0.32 | -8.57 | -5.88 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 110.0 | -92.31 | 0 | 100.0 | -100.0 | -0.15 | -87.5 | -36.36 | -0.12 | 14.29 | -9.09 | -0.03 | -150.0 | 0 | 0.00 | 0 | 0 | -0.25 | 16.67 | -4.17 | -0.26 | -73.33 | 49.02 | -0.25 | 32.43 | -4.17 | 47 | 0.0 | 0.0 | -0.08 | -300.0 | -60.0 |
| 22Q4 (16) | 2.29 | -5.37 | -0.43 | 1.94 | -8.92 | -15.28 | 0.35 | -2.78 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -155.56 | -266.67 | -0.07 | -141.18 | -333.33 | -0.08 | -180.0 | 74.19 | -0.14 | -275.0 | 57.58 | 0.06 | 200.0 | 200.0 | 0.00 | -100.0 | 0 | -0.30 | -287.5 | 57.14 | -0.15 | 21.05 | 80.52 | -0.37 | -428.57 | 71.76 | 47 | 0.0 | 0.0 | -0.02 | -111.11 | 91.67 |
| 22Q3 (15) | 2.42 | 34.44 | 39.08 | 2.13 | 36.54 | 26.79 | 0.36 | 0.0 | 2.86 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.18 | 800.0 | 0 | 0.17 | 183.33 | 1600.0 | 0.1 | 266.67 | 135.71 | 0.08 | 0 | 136.36 | 0.02 | 133.33 | 133.33 | 20.94 | 0 | 0 | 0.16 | 1500.0 | 134.04 | -0.19 | -46.15 | 61.22 | -0.07 | 69.57 | 88.71 | 47 | 0.0 | 0.0 | 0.18 | 1700.0 | 178.26 |
| 22Q2 (14) | 1.8 | 22.45 | -8.16 | 1.56 | 13.87 | -11.36 | 0.36 | 5.88 | -2.7 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | -84.62 | 150.0 | 0.06 | -53.85 | 142.86 | -0.06 | 45.45 | 80.65 | 0 | 100.0 | 100.0 | -0.06 | 0 | -200.0 | 0.00 | 0 | 0 | 0.01 | 104.17 | 101.64 | -0.13 | 74.51 | 59.38 | -0.23 | 4.17 | -53.33 | 47 | 0.0 | 0.0 | 0.01 | 120.0 | 103.7 |
| 22Q1 (13) | 1.47 | -36.09 | -30.33 | 1.37 | -40.17 | -29.38 | 0.34 | -2.86 | -2.86 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 116.67 | -40.91 | 0.13 | 333.33 | -45.83 | -0.11 | 64.52 | -283.33 | -0.11 | 66.67 | -150.0 | 0 | -100.0 | 100.0 | 0.00 | 0 | 0 | -0.24 | 65.71 | -152.17 | -0.51 | 33.77 | -1175.0 | -0.24 | 81.68 | -152.17 | 47 | 0.0 | 0.0 | -0.05 | 79.17 | -150.0 |
| 21Q4 (12) | 2.3 | 32.18 | 2.22 | 2.29 | 36.31 | 12.81 | 0.35 | 0.0 | -14.63 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 400.0 | 0.03 | 200.0 | 0 | -0.31 | -10.71 | -63.16 | -0.33 | -50.0 | -83.33 | 0.02 | 133.33 | 200.0 | 0.00 | 0 | 0 | -0.70 | -48.94 | -89.19 | -0.77 | -57.14 | -102.63 | -1.31 | -111.29 | -130.18 | 47 | 0.0 | 0.0 | -0.24 | -4.35 | -50.0 |
| 21Q3 (11) | 1.74 | -11.22 | -25.0 | 1.68 | -4.55 | -13.85 | 0.35 | -5.41 | -16.67 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 0 | 0.01 | 107.14 | -99.64 | -0.28 | 9.68 | -110.18 | -0.22 | 24.14 | -110.23 | -0.06 | -200.0 | -109.84 | 0.00 | 0 | -100.0 | -0.47 | 22.95 | -110.38 | -0.49 | -53.12 | 65.0 | -0.62 | -313.33 | -113.14 | 47 | 0.0 | 0.0 | -0.23 | 14.81 | -108.27 |
| 21Q2 (10) | 1.96 | -7.11 | -7.11 | 1.76 | -9.28 | 9.32 | 0.37 | 5.71 | 15.62 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -118.18 | 0 | -0.14 | -158.33 | -1300.0 | -0.31 | -616.67 | -293.75 | -0.29 | -231.82 | -270.59 | -0.02 | 87.5 | -100.0 | 0.00 | 0 | 0 | -0.61 | -232.61 | -269.44 | -0.32 | -700.0 | -184.21 | -0.15 | -132.61 | -178.95 | 47 | 0.0 | 0.0 | -0.27 | -370.0 | -235.0 |
| 21Q1 (9) | 2.11 | -6.22 | 99.06 | 1.94 | -4.43 | 122.99 | 0.35 | -14.63 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 1200.0 | 0 | 0.24 | 0 | 1100.0 | 0.06 | 131.58 | 175.0 | 0.22 | 222.22 | 375.0 | -0.16 | -700.0 | 0 | 0.00 | 0 | 0 | 0.46 | 224.32 | 370.59 | -0.04 | 89.47 | 80.95 | 0.46 | -89.4 | 370.59 | 47 | 0.0 | 0.0 | 0.1 | 162.5 | 433.33 |
| 20Q4 (8) | 2.25 | -3.02 | 136.84 | 2.03 | 4.1 | 144.58 | 0.41 | -2.38 | 41.38 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.02 | 0 | 33.33 | 0 | -100.0 | 100.0 | -0.19 | -106.91 | 5.0 | -0.18 | -108.37 | 14.29 | -0.02 | -103.28 | -300.0 | 0.00 | -100.0 | 0 | -0.37 | -108.17 | 17.78 | -0.38 | 72.86 | 0.0 | 4.34 | -8.05 | 369.57 | 47 | 0.0 | 0.0 | -0.16 | -105.76 | 0.0 |
| 20Q3 (7) | 2.32 | 9.95 | 103.51 | 1.95 | 21.12 | 95.0 | 0.42 | 31.25 | 35.48 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | -100.0 | 2.81 | 28200.0 | 13950.0 | 2.75 | 1618.75 | 1933.33 | 2.15 | 1164.71 | 1533.33 | 0.61 | 6200.0 | 0 | 22.05 | 0 | 0 | 4.53 | 1158.33 | 1561.29 | -1.40 | -468.42 | -288.89 | 4.72 | 2384.21 | 506.9 | 47 | 0.0 | 0.0 | 2.78 | 1290.0 | 2880.0 |
| 20Q2 (6) | 2.11 | 99.06 | 97.2 | 1.61 | 85.06 | 65.98 | 0.32 | 14.29 | -5.88 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.01 | -150.0 | 0 | 0.16 | 300.0 | 166.67 | 0.17 | 312.5 | 177.27 | -0.01 | 0 | 50.0 | 0.00 | 0 | 0 | 0.36 | 311.76 | 176.6 | 0.38 | 280.95 | 180.85 | 0.19 | 211.76 | 122.35 | 47 | 0.0 | 0.0 | 0.2 | 766.67 | 205.26 |
| 20Q1 (5) | 1.06 | 11.58 | 0.0 | 0.87 | 4.82 | -9.38 | 0.28 | -3.45 | -6.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.02 | 166.67 | -60.0 | -0.08 | 60.0 | 46.67 | -0.08 | 61.9 | 55.56 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.17 | 62.22 | 55.26 | -0.21 | 44.74 | 57.14 | -0.17 | 89.44 | 55.26 | 47 | 0.0 | 0.0 | -0.03 | 81.25 | 70.0 |
| 19Q4 (4) | 0.95 | -16.67 | 0.0 | 0.83 | -17.0 | 0.0 | 0.29 | -6.45 | 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 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -400.0 | 0.0 | -0.03 | -250.0 | 0.0 | -0.2 | -33.33 | 0.0 | -0.21 | -40.0 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.45 | -45.16 | 0.0 | -0.38 | -5.56 | 0.0 | -1.61 | -38.79 | 0.0 | 47 | 0.0 | 0.0 | -0.16 | -60.0 | 0.0 |
| 19Q3 (3) | 1.14 | 6.54 | 0.0 | 1.0 | 3.09 | 0.0 | 0.31 | -8.82 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.02 | 0 | 0.0 | -0.15 | 37.5 | 0.0 | -0.15 | 31.82 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | 34.04 | 0.0 | -0.36 | 23.4 | 0.0 | -1.16 | -36.47 | 0.0 | 47 | 0.0 | 0.0 | -0.1 | 47.37 | 0.0 |
| 19Q2 (2) | 1.07 | 0.94 | 0.0 | 0.97 | 1.04 | 0.0 | 0.34 | 13.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -133.33 | 0.0 | 0 | -100.0 | 0.0 | -0.24 | -60.0 | 0.0 | -0.22 | -22.22 | 0.0 | -0.02 | -166.67 | 0.0 | 0.00 | 0 | 0.0 | -0.47 | -23.68 | 0.0 | -0.47 | 4.08 | 0.0 | -0.85 | -123.68 | 0.0 | 47 | 0.0 | 0.0 | -0.19 | -90.0 | 0.0 |
| 19Q1 (1) | 1.06 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 0.3 | 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 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | 47 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
