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) | 6.0 | -19.79 | 4.69 | -21.04 | 1.52 | 9.35 | 0.4 | 42.86 | 0.01 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0.12 | 300.0 | 0.02 | 0 | 0.27 | 2600.0 | 0.06 | -62.5 | 0.11 | 83.33 | 0 | 0 | 2.06 | -91.01 | 0.11 | 83.33 | -0.16 | 0 | 0.00 | 0 | 100 | 0.0 | 0.24 | -36.84 |
| 2022 (9) | 7.48 | 27.21 | 5.94 | 26.11 | 1.39 | -4.79 | 0.28 | 27.27 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0.03 | -81.25 | -0.13 | 0 | 0.01 | -96.88 | 0.16 | 433.33 | 0.06 | 0 | 0.04 | 0 | 22.91 | 0 | 0.06 | 0 | 0.05 | 0 | 0.00 | 0 | 100 | -0.99 | 0.38 | 31.03 |
| 2021 (8) | 5.88 | -28.21 | 4.71 | -23.41 | 1.46 | -25.89 | 0.22 | -15.38 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0.16 | 100.0 | 0.01 | 0.0 | 0.32 | -46.67 | 0.03 | -95.52 | -0.02 | 0 | -0.02 | 0 | 0.00 | 0 | -0.02 | 0 | -0.34 | 0 | 0.00 | 0 | 101 | -0.98 | 0.29 | -69.15 |
| 2020 (7) | 8.19 | 19.74 | 6.15 | 27.07 | 1.97 | 8.24 | 0.26 | -16.13 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.01 | -92.31 | 0 | 0 | 0.08 | 700.0 | 0.01 | 0 | 0.6 | 5.26 | 0.67 | -11.84 | 0.58 | -10.77 | 0.16 | 6.67 | 23.56 | 21.69 | 0.56 | -12.5 | -0.02 | 0 | 0.00 | 0 | 102 | 0.0 | 0.94 | -12.15 |
| 2019 (6) | 6.84 | 11.76 | 4.84 | 10.0 | 1.82 | 3.41 | 0.31 | 29.17 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.13 | 160.0 | 0 | 0 | 0.01 | -50.0 | -0.01 | 0 | 0.57 | 216.67 | 0.76 | 406.67 | 0.65 | 0 | 0.15 | -68.09 | 19.36 | 0 | 0.64 | 0 | 0.08 | 0 | 0.00 | 0 | 102 | 0.0 | 1.07 | 137.78 |
| 2018 (5) | 6.12 | -8.11 | 4.4 | -5.17 | 1.76 | 4.76 | 0.24 | 20.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.05 | -16.67 | 0 | 0 | 0.02 | -92.31 | 0.01 | 0 | 0.18 | -66.04 | 0.15 | -82.56 | -0.28 | 0 | 0.47 | 261.54 | 0.00 | 0 | -0.28 | 0 | -0.46 | 0 | 0.00 | 0 | 102 | 0.0 | 0.45 | -60.18 |
| 2017 (4) | 6.66 | 64.44 | 4.64 | 77.1 | 1.68 | 58.49 | 0.2 | -20.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | -66.67 | 0.06 | 100.0 | 0 | 0 | 0.26 | 2500.0 | 0 | 0 | 0.53 | 51.43 | 0.86 | 21.13 | 0.75 | 25.0 | 0.13 | 18.18 | 15.27 | -2.49 | 0.73 | 23.73 | 0.22 | -12.0 | 0.00 | 0 | 102 | 0.0 | 1.13 | 37.8 |
| 2016 (3) | 4.05 | -13.28 | 2.62 | -18.38 | 1.06 | -11.67 | 0.25 | 19.05 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | 0.0 | 0.03 | -25.0 | 0 | 0 | 0.01 | -90.0 | 0 | 0 | 0.35 | 45.83 | 0.71 | 42.0 | 0.6 | 42.86 | 0.11 | 37.5 | 15.66 | -1.32 | 0.59 | 43.9 | 0.25 | 38.89 | 0.00 | 0 | 102 | 0.0 | 0.82 | 32.26 |
| 2015 (2) | 4.67 | -8.79 | 3.21 | -9.83 | 1.2 | 0.84 | 0.21 | 61.54 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | -25.0 | 0.04 | 33.33 | 0 | 0 | 0.1 | -74.36 | -0.04 | 0 | 0.24 | -57.14 | 0.5 | -46.24 | 0.42 | -46.15 | 0.08 | -46.67 | 15.87 | -1.86 | 0.41 | -46.05 | 0.18 | -18.18 | 0.00 | 0 | 102 | 0.0 | 0.62 | -42.59 |
| 2014 (1) | 5.12 | 6.89 | 3.56 | 6.91 | 1.19 | -2.46 | 0.13 | 18.18 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.04 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0.39 | 160.0 | -0.08 | 0 | 0.56 | 51.35 | 0.93 | 52.46 | 0.78 | 52.94 | 0.15 | 36.36 | 16.17 | -6.04 | 0.76 | 52.0 | 0.22 | 57.14 | 0.00 | 0 | 102 | 0.0 | 1.08 | 44.0 |
| 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) | 1.25 | -14.38 | -28.16 | 0.99 | -11.61 | -26.12 | 0.39 | -2.5 | 5.41 | 0.11 | 10.0 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -85.71 | -50.0 | 0.07 | 275.0 | 16.67 | 0.21 | 90.91 | 40.0 | 0.08 | 60.0 | -55.56 | 0.08 | 33.33 | -42.86 | 0.02 | 0 | -50.0 | 24.33 | 0 | 3.84 | 0.08 | 33.33 | -42.86 | -0.13 | -160.0 | -1200.0 | 0.11 | 266.67 | 83.33 | 100 | 0.0 | 0.0 | 0.12 | 33.33 | -47.83 |
| 23Q3 (19) | 1.46 | -17.05 | -17.98 | 1.12 | -18.84 | -20.57 | 0.4 | 14.29 | 8.11 | 0.1 | 11.11 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.07 | 0 | 600.0 | -0.04 | -100.0 | 50.0 | 0.11 | 22.22 | 266.67 | 0.05 | -61.54 | 66.67 | 0.06 | -45.45 | 100.0 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 0.06 | -45.45 | 100.0 | -0.05 | -350.0 | 0 | 0.03 | 200.0 | 137.5 | 100 | 0.0 | 0.0 | 0.09 | -47.06 | 0.0 |
| 23Q2 (18) | 1.76 | 15.79 | -18.52 | 1.38 | 15.97 | -17.86 | 0.35 | -10.26 | -10.26 | 0.09 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.02 | -300.0 | 71.43 | 0.09 | 169.23 | 160.0 | 0.13 | 168.42 | 360.0 | 0.11 | 173.33 | 320.0 | 0.03 | 175.0 | 400.0 | 20.89 | 0 | 0 | 0.11 | 173.33 | 320.0 | 0.02 | 200.0 | -80.0 | -0.03 | 80.0 | 70.0 | 100 | 0.0 | 0.0 | 0.17 | 221.43 | 1600.0 |
| 23Q1 (17) | 1.52 | -12.64 | -15.56 | 1.19 | -11.19 | -21.71 | 0.39 | 5.41 | 44.44 | 0.09 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0.01 | -83.33 | 125.0 | -0.13 | -186.67 | -550.0 | -0.19 | -205.56 | -1800.0 | -0.15 | -207.14 | -150.0 | -0.04 | -200.0 | 0 | 0.00 | -100.0 | 0 | -0.15 | -207.14 | -150.0 | -0.02 | -100.0 | 50.0 | -0.15 | -350.0 | -150.0 | 100 | 0.0 | 0.0 | -0.14 | -160.87 | -380.0 |
| 22Q4 (16) | 1.74 | -2.25 | -5.95 | 1.34 | -4.96 | -11.84 | 0.37 | 0.0 | -2.63 | 0.09 | 28.57 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0.06 | 175.0 | 0 | 0.15 | 400.0 | 114.29 | 0.18 | 500.0 | 800.0 | 0.14 | 366.67 | 366.67 | 0.04 | 0 | 300.0 | 23.43 | 0 | 0 | 0.14 | 366.67 | 366.67 | -0.01 | 0 | 75.0 | 0.06 | 175.0 | 400.0 | 100 | 0.0 | -0.99 | 0.23 | 155.56 | 187.5 |
| 22Q3 (15) | 1.78 | -17.59 | 32.84 | 1.41 | -16.07 | 33.02 | 0.37 | -5.13 | 0.0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0 | -66.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.08 | -14.29 | -700.0 | 0.03 | 120.0 | -50.0 | 0.03 | 160.0 | 200.0 | 0.03 | 160.0 | 160.0 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | 0.03 | 160.0 | 160.0 | 0.00 | -100.0 | 100.0 | -0.08 | 20.0 | -60.0 | 100 | 0.0 | 0.0 | 0.09 | 800.0 | 200.0 |
| 22Q2 (14) | 2.16 | 20.0 | 58.82 | 1.68 | 10.53 | 55.56 | 0.39 | 44.44 | 18.18 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.07 | -75.0 | -450.0 | -0.15 | -650.0 | -350.0 | -0.05 | -400.0 | 0 | -0.05 | 16.67 | -150.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0 | -0.05 | 16.67 | -150.0 | 0.10 | 350.0 | 225.0 | -0.10 | -66.67 | 0 | 100 | 0.0 | 0.0 | 0.01 | -80.0 | -85.71 |
| 22Q1 (13) | 1.8 | -2.7 | 34.33 | 1.52 | 0.0 | 46.15 | 0.27 | -28.95 | -27.03 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.04 | 0 | -300.0 | -0.02 | -128.57 | -116.67 | -0.01 | -150.0 | -125.0 | -0.06 | -300.0 | -400.0 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.06 | -300.0 | -400.0 | -0.04 | 0.0 | 60.0 | -0.06 | -200.0 | -400.0 | 100 | -0.99 | -0.99 | 0.05 | -37.5 | -54.55 |
| 21Q4 (12) | 1.85 | 38.06 | -17.78 | 1.52 | 43.4 | -14.61 | 0.38 | 2.7 | -17.39 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.07 | 16.67 | -22.22 | 0.02 | 166.67 | -80.0 | 0.03 | 160.0 | -66.67 | -0.02 | -100.0 | -150.0 | 0.00 | 0 | -100.0 | 0.03 | 160.0 | -62.5 | -0.04 | 63.64 | 0 | -0.02 | 60.0 | -103.51 | 101 | 1.0 | -0.98 | 0.08 | 166.67 | -52.94 |
| 21Q3 (11) | 1.34 | -1.47 | -43.46 | 1.06 | -1.85 | -38.37 | 0.37 | 12.12 | -9.76 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.01 | -150.0 | 0 | 0.06 | 0.0 | -66.67 | -0.03 | 0 | -107.32 | -0.05 | -150.0 | -116.67 | -0.01 | 0.0 | -114.29 | 0.00 | 0 | -100.0 | -0.05 | -150.0 | -117.24 | -0.11 | -37.5 | -191.67 | -0.05 | 0 | -110.42 | 100 | 0.0 | -1.96 | 0.03 | -57.14 | -93.75 |
| 21Q2 (10) | 1.36 | 1.49 | -34.3 | 1.08 | 3.85 | -27.03 | 0.33 | -10.81 | -46.77 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -63.64 | 0 | 0.02 | 300.0 | 0 | 0.06 | -50.0 | -76.92 | 0 | -100.0 | -100.0 | -0.02 | -200.0 | -108.7 | -0.01 | -200.0 | -125.0 | 0.00 | -100.0 | -100.0 | -0.02 | -200.0 | -108.7 | -0.08 | 20.0 | -166.67 | 0.00 | -100.0 | -100.0 | 100 | -0.99 | -1.96 | 0.07 | -36.36 | -76.67 |
| 21Q1 (9) | 1.34 | -40.44 | -10.67 | 1.04 | -41.57 | -11.11 | 0.37 | -19.57 | -21.28 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | -0.01 | 0 | 0 | 0.12 | 33.33 | 71.43 | 0.04 | -60.0 | 157.14 | 0.02 | -77.78 | 150.0 | 0.01 | -75.0 | 0 | 30.53 | -23.71 | 0 | 0.02 | -75.0 | 150.0 | -0.10 | 0 | 9.09 | 0.02 | -96.49 | 150.0 | 101 | -0.98 | -0.98 | 0.11 | -35.29 | 0 |
| 20Q4 (8) | 2.25 | -5.06 | 21.62 | 1.78 | 3.49 | 35.88 | 0.46 | 12.2 | -8.0 | 0.07 | 16.67 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.09 | -50.0 | -40.0 | 0.1 | -75.61 | -47.37 | 0.09 | -70.0 | -52.63 | 0.04 | -42.86 | 0.0 | 40.02 | 119.65 | 103.66 | 0.08 | -72.41 | -57.89 | 0.00 | -100.0 | -100.0 | 0.57 | 18.75 | -10.94 | 102 | 0.0 | 0.0 | 0.17 | -64.58 | -37.04 |
| 20Q3 (7) | 2.37 | 14.49 | 31.67 | 1.72 | 16.22 | 38.71 | 0.41 | -33.87 | -6.82 | 0.06 | 0 | -25.0 | 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 | 100.0 | 0.18 | -30.77 | 157.14 | 0.41 | 78.26 | 115.79 | 0.3 | 30.43 | 87.5 | 0.07 | 75.0 | 75.0 | 18.22 | 14.23 | -10.2 | 0.29 | 26.09 | 81.25 | 0.12 | 500.0 | 33.33 | 0.48 | 152.63 | 4.35 | 102 | 0.0 | 0.0 | 0.48 | 60.0 | 77.78 |
| 20Q2 (6) | 2.07 | 38.0 | 23.95 | 1.48 | 26.5 | 24.37 | 0.62 | 31.91 | 31.91 | 0 | 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 | 0 | -100.0 | 0.26 | 271.43 | 136.36 | 0.23 | 428.57 | 109.09 | 0.23 | 675.0 | 155.56 | 0.04 | 0 | 100.0 | 15.95 | 0 | -20.29 | 0.23 | 675.0 | 155.56 | -0.03 | 72.73 | -50.0 | 0.19 | 575.0 | -36.67 | 102 | 0.0 | 0.0 | 0.3 | 0 | 57.89 |
| 20Q1 (5) | 1.5 | -18.92 | -1.32 | 1.17 | -10.69 | 6.36 | 0.47 | -6.0 | 17.5 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0.07 | -53.33 | -70.83 | -0.07 | -136.84 | -126.92 | -0.04 | -121.05 | -119.05 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.04 | -121.05 | -119.05 | -0.11 | -375.0 | -266.67 | -0.04 | -106.25 | -119.05 | 102 | 0.0 | 0.0 | 0 | -100.0 | -100.0 |
| 19Q4 (4) | 1.85 | 2.78 | 0.0 | 1.31 | 5.65 | 0.0 | 0.5 | 13.64 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.15 | 114.29 | 0.0 | 0.19 | 0.0 | 0.0 | 0.19 | 18.75 | 0.0 | 0.04 | 0.0 | 0.0 | 19.65 | -3.15 | 0.0 | 0.19 | 18.75 | 0.0 | 0.04 | -55.56 | 0.0 | 0.64 | 39.13 | 0.0 | 102 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 |
| 19Q3 (3) | 1.8 | 7.78 | 0.0 | 1.24 | 4.2 | 0.0 | 0.44 | -6.38 | 0.0 | 0.08 | 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 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.07 | -36.36 | 0.0 | 0.19 | 72.73 | 0.0 | 0.16 | 77.78 | 0.0 | 0.04 | 100.0 | 0.0 | 20.29 | 1.4 | 0.0 | 0.16 | 77.78 | 0.0 | 0.09 | 550.0 | 0.0 | 0.46 | 53.33 | 0.0 | 102 | 0.0 | 0.0 | 0.27 | 42.11 | 0.0 |
| 19Q2 (2) | 1.67 | 9.87 | 0.0 | 1.19 | 8.18 | 0.0 | 0.47 | 17.5 | 0.0 | 0.08 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -88.89 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.11 | -54.17 | 0.0 | 0.11 | -57.69 | 0.0 | 0.09 | -57.14 | 0.0 | 0.02 | -60.0 | 0.0 | 20.01 | 10.13 | 0.0 | 0.09 | -57.14 | 0.0 | -0.02 | 33.33 | 0.0 | 0.30 | 42.86 | 0.0 | 102 | 0.0 | 0.0 | 0.19 | -44.12 | 0.0 |
| 19Q1 (1) | 1.52 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 18.17 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 102 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 |
