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) | 30.73 | -7.97 | 18.34 | -6.62 | 18.0 | -10.63 | 0.01 | -50.0 | 0.52 | 10.64 | 0.23 | -14.81 | 1.17 | -1.68 | 0.01 | 0 | 0 | 0 | -0.13 | 0 | 0 | 0 | -0.05 | 0 | 0.47 | 2.17 | -5.15 | 0 | -5.29 | 0 | 0.09 | -73.53 | 0.00 | 0 | -3.83 | 0 | -4.17 | 0 | 0.00 | 0 | 138 | -25.41 | -1.63 | 0 |
| 2022 (9) | 33.39 | -10.05 | 19.64 | -5.62 | 20.14 | -6.5 | 0.02 | 100.0 | 0.47 | 38.24 | 0.27 | 80.0 | 1.19 | -1.65 | 0 | 0 | 0 | 0 | -0.13 | 0 | 0 | 0 | -0.16 | 0 | 0.46 | -84.25 | -5.93 | 0 | -6.31 | 0 | 0.34 | 112.5 | 0.00 | 0 | -3.42 | 0 | -4.91 | 0 | 0.00 | 0 | 185 | 0.0 | -1.7 | 0 |
| 2021 (8) | 37.12 | -7.8 | 20.81 | -7.43 | 21.54 | 2.43 | 0.01 | 0.0 | 0.34 | 13.33 | 0.15 | 0.0 | 1.21 | 21.0 | 0.01 | 0 | 0 | 0 | 2.22 | 0 | 0.01 | 0 | 0.04 | -75.0 | 2.92 | 548.89 | -2.3 | 0 | -2.43 | 0 | 0.16 | -56.76 | 0.00 | 0 | -1.32 | 0 | -3.88 | 0 | 0.00 | 0 | 185 | 0.0 | 1.63 | 50.93 |
| 2020 (7) | 40.26 | -20.28 | 22.48 | -22.3 | 21.03 | -19.46 | 0.01 | -50.0 | 0.3 | -14.29 | 0.15 | -11.76 | 1.0 | 12.36 | 0 | 0 | 0 | 0 | -0.19 | 0 | 0 | 0 | 0.16 | 0 | 0.45 | -15.09 | -2.81 | 0 | -3.2 | 0 | 0.37 | 270.0 | 0.00 | 0 | -1.72 | 0 | -2.64 | 0 | 0.00 | 0 | 185 | -5.13 | 1.08 | 440.0 |
| 2019 (6) | 50.5 | -17.86 | 28.93 | -14.18 | 26.11 | -10.86 | 0.02 | -50.0 | 0.35 | 16.67 | 0.17 | 0 | 0.89 | -31.01 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0 | 0 | -0.19 | 0 | 0.53 | -30.26 | -4.01 | 0 | -3.59 | 0 | 0.1 | -70.59 | 0.00 | 0 | -1.84 | 0 | -2.99 | 0 | 0.00 | 0 | 195 | -2.5 | 0.2 | -80.95 |
| 2018 (5) | 61.48 | -9.95 | 33.71 | -11.64 | 29.29 | -13.52 | 0.04 | 0.0 | 0.3 | -31.82 | 0 | 0 | 1.29 | -21.34 | 0.02 | 0 | 0 | 0 | -0.08 | 0 | -0.03 | 0 | -0.08 | 0 | 0.76 | -91.94 | -0.76 | 0 | -0.91 | 0 | 0.34 | -75.54 | 0.00 | 0 | -0.45 | 0 | -1.21 | 0 | 0.00 | 0 | 200 | -1.96 | 1.05 | -86.62 |
| 2017 (4) | 68.27 | -15.54 | 38.15 | -11.01 | 33.87 | -15.64 | 0.04 | 33.33 | 0.44 | -24.14 | 0 | 0 | 1.64 | 15.49 | 0 | 0 | 0 | 0 | 8.4 | 513.14 | 0 | 0 | 0.29 | 0 | 9.43 | 500.64 | 5.68 | 0 | 4.26 | 0 | 1.39 | 0 | 24.50 | 0 | 2.07 | 0 | -3.75 | 0 | 0.00 | 0 | 204 | 0.0 | 7.85 | 238.36 |
| 2016 (3) | 80.83 | -12.46 | 42.87 | -9.6 | 40.15 | -12.41 | 0.03 | -50.0 | 0.58 | 7.41 | 0 | 0 | 1.42 | 11.81 | 0 | 0 | 0 | 0 | 1.37 | 315.15 | 0 | 0 | -0.35 | 0 | 1.57 | 348.57 | -0.61 | 0 | -0.21 | 0 | -0.49 | 0 | 0.00 | 0 | -0.10 | 0 | -1.29 | 0 | 0.00 | 0 | 204 | -1.92 | 2.32 | -11.11 |
| 2015 (2) | 92.33 | -1.04 | 47.42 | 0.02 | 45.84 | -1.88 | 0.06 | 0.0 | 0.54 | -11.48 | 0 | 0 | 1.27 | 67.11 | 0 | 0 | 0 | 0 | 0.33 | 0 | 0.15 | 0 | -0.35 | 0 | 0.35 | 0 | -0.59 | 0 | -0.66 | 0 | -0.06 | 0 | 0.00 | 0 | -0.32 | 0 | -0.73 | 0 | 0.00 | 0 | 208 | -1.42 | 2.61 | 26.7 |
| 2014 (1) | 93.3 | 0.27 | 47.41 | -1.29 | 46.72 | 2.32 | 0.06 | 20.0 | 0.61 | -24.69 | 0 | 0 | 0.76 | 153.33 | 0.02 | 0 | 0 | 0 | -0.09 | 0 | -0.01 | 0 | -0.01 | 0 | -0.59 | 0 | -1.43 | 0 | -1.05 | 0 | -0.48 | 0 | 0.00 | 0 | -0.50 | 0 | -0.33 | 0 | 0.00 | 0 | 211 | 0.0 | 2.06 | -11.21 |
| 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) | 8.84 | 35.17 | -11.78 | 5.36 | 45.65 | -14.38 | 5.34 | 33.5 | -0.56 | 0 | 0 | -100.0 | 0.14 | 16.67 | 7.69 | 0.05 | -16.67 | -16.67 | 0.27 | -12.9 | -3.57 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -25.0 | 0 | 0 | 0 | -0.01 | -200.0 | -133.33 | 0.05 | -75.0 | -72.22 | -1.82 | -93.62 | -27.27 | -1.74 | -72.28 | -6.75 | -0.09 | -212.5 | -145.0 | 0.00 | 0 | 0 | -1.26 | -142.31 | -43.18 | -1.30 | -47.73 | 0.76 | -3.83 | -105.91 | -11.99 | 138 | -29.23 | -25.41 | -1.01 | -741.67 | -165.79 |
| 23Q3 (19) | 6.54 | -5.9 | -21.01 | 3.68 | -13.41 | -26.1 | 4.0 | -5.44 | -18.37 | 0 | 0 | 0 | 0.12 | -14.29 | 9.09 | 0.06 | 0.0 | -14.29 | 0.31 | 10.71 | 14.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 112.5 | 109.09 | 0.2 | 900.0 | 2100.0 | -0.94 | 38.16 | 41.61 | -1.01 | 34.42 | 40.59 | 0.08 | 300.0 | 14.29 | 0.00 | 0 | 0 | -0.52 | 35.8 | 43.48 | -0.88 | 22.12 | 27.87 | -1.86 | -38.81 | 26.48 | 195 | 2.09 | 5.41 | -0.12 | 80.0 | 79.31 |
| 23Q2 (18) | 6.95 | -17.26 | 8.26 | 4.25 | -15.67 | 11.55 | 4.23 | -4.51 | -9.42 | 0 | 0 | 0 | 0.14 | 16.67 | 27.27 | 0.06 | 0.0 | -14.29 | 0.28 | -9.68 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -200.0 | -500.0 | 0 | 0 | 0 | -0.08 | -366.67 | 27.27 | 0.02 | -90.0 | -84.62 | -1.52 | -74.71 | 20.83 | -1.54 | -54.0 | 21.03 | 0.02 | -75.0 | 0 | 0.00 | 0 | 0 | -0.81 | -50.0 | 23.58 | -1.13 | -29.89 | 25.17 | -1.34 | -148.15 | 17.28 | 191 | 3.24 | 3.24 | -0.6 | -645.45 | 29.41 |
| 23Q1 (17) | 8.4 | -16.17 | -3.0 | 5.04 | -19.49 | 10.04 | 4.43 | -17.5 | -14.97 | 0 | -100.0 | 0 | 0.12 | -7.69 | 0.0 | 0.06 | 0.0 | -14.29 | 0.31 | 10.71 | -3.12 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.2 | 11.11 | 25.0 | -0.87 | 39.16 | 9.38 | -1.0 | 38.65 | 2.91 | 0.08 | -60.0 | 33.33 | 0.00 | 0 | 0 | -0.54 | 38.64 | 3.57 | -0.87 | 33.59 | -1.16 | -0.54 | 84.21 | 3.57 | 185 | 0.0 | 0.0 | 0.11 | 128.95 | 0.0 |
| 22Q4 (16) | 10.02 | 21.01 | -13.99 | 6.26 | 25.7 | -3.54 | 5.37 | 9.59 | -13.25 | 0.01 | 0 | 0 | 0.13 | 18.18 | 18.18 | 0.06 | -14.29 | 50.0 | 0.28 | 3.7 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 50.0 | -101.76 | 0 | 0 | 0 | 0.03 | 127.27 | 0.0 | 0.18 | 1900.0 | -91.18 | -1.43 | 11.18 | -241.58 | -1.63 | 4.12 | -249.54 | 0.2 | 185.71 | 300.0 | 0.00 | 0 | 0 | -0.88 | 4.35 | -249.15 | -1.31 | -7.38 | -89.86 | -3.42 | -35.18 | -159.09 | 185 | 0.0 | 0.0 | -0.38 | 34.48 | -119.0 |
| 22Q3 (15) | 8.28 | 28.97 | -0.12 | 4.98 | 30.71 | 2.47 | 4.9 | 4.93 | -3.54 | 0 | 0 | 0 | 0.11 | 0.0 | 22.22 | 0.07 | 0.0 | 75.0 | 0.27 | -15.62 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -700.0 | -700.0 | 0 | 0 | 0 | -0.11 | 0.0 | 0 | -0.01 | -107.69 | -102.08 | -1.61 | 16.15 | -37.61 | -1.7 | 12.82 | -45.3 | 0.07 | 0 | 133.33 | 0.00 | 0 | 0 | -0.92 | 13.21 | -46.03 | -1.22 | 19.21 | -1.67 | -2.53 | -56.17 | -32.46 | 185 | 0.0 | 0.0 | -0.58 | 31.76 | -262.5 |
| 22Q2 (14) | 6.42 | -25.87 | -13.36 | 3.81 | -16.81 | -9.5 | 4.67 | -10.36 | -5.85 | 0 | 0 | 0 | 0.11 | -8.33 | 57.14 | 0.07 | 0.0 | 75.0 | 0.32 | 0.0 | 6.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 50.0 | 0 | 0 | 0 | -0.11 | -650.0 | -650.0 | 0.13 | -18.75 | -40.91 | -1.92 | -100.0 | -24.68 | -1.95 | -89.32 | -16.77 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -1.06 | -89.29 | -16.48 | -1.51 | -75.58 | -10.22 | -1.62 | -189.29 | -27.56 | 185 | 0.0 | 0.0 | -0.85 | -872.73 | -46.55 |
| 22Q1 (13) | 8.66 | -25.67 | -11.27 | 4.58 | -29.43 | -12.76 | 5.21 | -15.83 | -1.88 | 0 | 0 | 0 | 0.12 | 9.09 | 71.43 | 0.07 | 75.0 | 75.0 | 0.32 | -8.57 | 14.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | -100.44 | 0.0 | 0 | 0 | -100.0 | 0.02 | -33.33 | 300.0 | 0.16 | -92.16 | -15.79 | -0.96 | -195.05 | -57.38 | -1.03 | -194.5 | -51.47 | 0.06 | 160.0 | 0.0 | 0.00 | 0 | 0 | -0.56 | -194.92 | -51.35 | -0.86 | -24.64 | -36.51 | -0.56 | 57.58 | -51.35 | 185 | 0.0 | 0.0 | 0.11 | -94.5 | -69.44 |
| 21Q4 (12) | 11.65 | 40.53 | -6.2 | 6.49 | 33.54 | -5.81 | 6.19 | 21.85 | 4.21 | 0 | 0 | 0 | 0.11 | 22.22 | 37.5 | 0.04 | 0.0 | 0.0 | 0.35 | 29.63 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 2.27 | 22800.0 | 1613.33 | 0 | 0 | 0 | 0.03 | 0 | -75.0 | 2.04 | 325.0 | 827.27 | 1.01 | 186.32 | 631.58 | 1.09 | 193.16 | 402.78 | -0.1 | -433.33 | -158.82 | 0.00 | 0 | 0 | 0.59 | 193.65 | 395.0 | -0.69 | 42.5 | -64.29 | -1.32 | 30.89 | 23.26 | 185 | 0.0 | 0.0 | 2.0 | 1350.0 | 150.0 |
| 21Q3 (11) | 8.29 | 11.88 | -14.45 | 4.86 | 15.44 | -8.13 | 5.08 | 2.42 | 1.8 | 0 | 0 | 0 | 0.09 | 28.57 | 28.57 | 0.04 | 0.0 | 0.0 | 0.27 | -10.0 | 3.85 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.48 | 118.18 | 41.18 | -1.17 | 24.03 | -368.0 | -1.17 | 29.94 | -225.0 | 0.03 | -81.25 | -66.67 | 0.00 | 0 | 0 | -0.63 | 30.77 | -215.0 | -1.20 | 12.41 | -135.29 | -1.91 | -50.39 | -24.84 | 185 | 0.0 | 0.0 | -0.16 | 72.41 | -123.53 |
| 21Q2 (10) | 7.41 | -24.08 | -17.21 | 4.21 | -19.81 | -18.09 | 4.96 | -6.59 | 0.4 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.3 | 7.14 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | 0 | 0 | -100.0 | 0 | 0.02 | 300.0 | 0 | 0.22 | 15.79 | 215.79 | -1.54 | -152.46 | -15.79 | -1.67 | -145.59 | -18.44 | 0.16 | 166.67 | 128.57 | 0.00 | 0 | 0 | -0.91 | -145.95 | -19.74 | -1.37 | -117.46 | -55.68 | -1.27 | -243.24 | 4.51 | 185 | 0.0 | -0.54 | -0.58 | -261.11 | -48.72 |
| 21Q1 (9) | 9.76 | -21.42 | 6.09 | 5.25 | -23.8 | 1.74 | 5.31 | -10.61 | 2.71 | 0 | 0 | 0 | 0.07 | -12.5 | -12.5 | 0.04 | 0.0 | 0.0 | 0.28 | -6.67 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | 93.33 | 0 | 0.01 | 0 | 0 | -0.01 | -108.33 | 0 | 0.19 | -13.64 | 111.11 | -0.61 | -221.05 | 41.35 | -0.68 | -88.89 | 35.85 | 0.06 | -64.71 | 50.0 | 0.00 | 0 | 0 | -0.37 | -85.0 | 33.93 | -0.63 | -50.0 | 24.1 | -0.37 | 78.49 | 33.93 | 185 | 0.0 | -1.6 | 0.36 | -55.0 | 1900.0 |
| 20Q4 (8) | 12.42 | 28.17 | -14.64 | 6.89 | 30.25 | -18.36 | 5.94 | 19.04 | -16.92 | 0 | 0 | 0 | 0.08 | 14.29 | 0 | 0.04 | 0.0 | 0 | 0.3 | 15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0 | 0 | 0 | 0 | 0.12 | -7.69 | 0 | 0.22 | -35.29 | 10.0 | -0.19 | 24.0 | 77.38 | -0.36 | 0.0 | 67.27 | 0.17 | 88.89 | -45.16 | 0.00 | 0 | 0 | -0.20 | 0.0 | 64.29 | -0.42 | 17.65 | 55.32 | -1.72 | -12.42 | 6.52 | 185 | 0.0 | -5.13 | 0.8 | 17.65 | 370.59 |
| 20Q3 (7) | 9.69 | 8.27 | -10.94 | 5.29 | 2.92 | -13.98 | 4.99 | 1.01 | -14.7 | 0 | 0 | 0 | 0.07 | 0.0 | 0 | 0.04 | 0.0 | 0 | 0.26 | 0 | 192.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.13 | 0 | 181.25 | 0.34 | 278.95 | 666.67 | -0.25 | 81.2 | 78.81 | -0.36 | 74.47 | 61.7 | 0.09 | 28.57 | 169.23 | 0.00 | 0 | 0 | -0.20 | 73.68 | 58.33 | -0.51 | 42.05 | 20.31 | -1.53 | -15.04 | -20.47 | 185 | -0.54 | -5.61 | 0.68 | 274.36 | 525.0 |
| 20Q2 (6) | 8.95 | -2.72 | -19.73 | 5.14 | -0.39 | -19.06 | 4.94 | -4.45 | -22.45 | 0 | 0 | 0 | 0.07 | -12.5 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.19 | -311.11 | -246.15 | -1.33 | -27.88 | 7.64 | -1.41 | -33.02 | -33.02 | 0.07 | 75.0 | 150.0 | 0.00 | 0 | 0 | -0.76 | -35.71 | -40.74 | -0.88 | -6.02 | -2.33 | -1.33 | -137.5 | -68.35 | 186 | -1.06 | -5.1 | -0.39 | -1850.0 | 2.5 |
| 20Q1 (5) | 9.2 | -36.77 | -33.91 | 5.16 | -38.86 | -35.42 | 5.17 | -27.69 | -23.41 | 0 | 0 | -100.0 | 0.08 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | -55.0 | -66.67 | -1.04 | -23.81 | -89.09 | -1.06 | 3.64 | -116.33 | 0.04 | -87.1 | -20.0 | 0.00 | 0 | 0 | -0.56 | 0.0 | -124.0 | -0.83 | 11.7 | -50.91 | -0.56 | 69.57 | -124.0 | 188 | -3.59 | -4.08 | -0.02 | -111.76 | -103.39 |
| 19Q4 (4) | 14.55 | 33.73 | 0.0 | 8.44 | 37.24 | 0.0 | 7.15 | 22.22 | 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 | 100.0 | 0.0 | 0.2 | 433.33 | 0.0 | -0.84 | 28.81 | 0.0 | -1.1 | -17.02 | 0.0 | 0.31 | 338.46 | 0.0 | 0.00 | 0 | 0.0 | -0.56 | -16.67 | 0.0 | -0.94 | -46.87 | 0.0 | -1.84 | -44.88 | 0.0 | 195 | -0.51 | 0.0 | 0.17 | 206.25 | 0.0 |
| 19Q3 (3) | 10.88 | -2.42 | 0.0 | 6.15 | -3.15 | 0.0 | 5.85 | -8.16 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.28 | -138.36 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.16 | -60.0 | 0.0 | -0.06 | -146.15 | 0.0 | -1.18 | 18.06 | 0.0 | -0.94 | 11.32 | 0.0 | -0.13 | 7.14 | 0.0 | 0.00 | 0 | 0.0 | -0.48 | 11.11 | 0.0 | -0.64 | 25.58 | 0.0 | -1.27 | -60.76 | 0.0 | 196 | 0.0 | 0.0 | -0.16 | 60.0 | 0.0 |
| 19Q2 (2) | 11.15 | -19.9 | 0.0 | 6.35 | -20.53 | 0.0 | 6.37 | -5.63 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.73 | 217.39 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 66.67 | 0.0 | 0 | 0 | 0.0 | -0.1 | -211.11 | 0.0 | 0.13 | -51.85 | 0.0 | -1.44 | -161.82 | 0.0 | -1.06 | -116.33 | 0.0 | -0.14 | -380.0 | 0.0 | 0.00 | 0 | 0.0 | -0.54 | -116.0 | 0.0 | -0.86 | -56.36 | 0.0 | -0.79 | -216.0 | 0.0 | 196 | 0.0 | 0.0 | -0.4 | -167.8 | 0.0 |
| 19Q1 (1) | 13.92 | 0.0 | 0.0 | 7.99 | 0.0 | 0.0 | 6.75 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.23 | 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 | 0.09 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 196 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 |
