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) | 35.93 | 47.74 | 31.98 | 48.81 | 4.71 | -3.68 | 0.01 | -80.0 | 0.81 | 68.75 | 0.01 | -75.0 | 0.06 | 0 | 0 | 0 | 0.07 | -36.36 | -0.01 | 0 | 0 | 0 | 0.2 | 0 | 2.18 | 0 | 1.41 | 0 | 1.31 | 0 | 0.09 | 0 | 6.40 | 0 | 1.01 | 0 | -0.67 | 0 | 0.00 | 0 | 130 | 14.04 | 4.59 | 0 |
| 2022 (9) | 24.32 | 80.82 | 21.49 | 90.51 | 4.89 | 246.81 | 0.05 | 150.0 | 0.48 | 152.63 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -2.14 | 0 | -2.11 | 0 | -0.03 | 0 | 0.00 | 0 | -1.86 | 0 | -1.56 | 0 | 0.00 | 0 | 114 | 15.15 | -1.05 | 0 |
| 2021 (8) | 13.45 | 53.89 | 11.28 | 49.4 | 1.41 | 35.58 | 0.02 | 100.0 | 0.19 | 216.67 | 0.04 | -33.33 | 0.04 | 0 | 0 | 0 | 0.09 | 12.5 | -0.1 | 0 | 0 | 0 | 0.05 | 0 | 0.26 | 1200.0 | 1.03 | 505.88 | 0.81 | 800.0 | 0.21 | 200.0 | 19.99 | -50.74 | 0.82 | 1071.43 | 0.42 | 740.0 | 0.00 | 0 | 99 | -22.05 | 1.67 | 122.67 |
| 2020 (7) | 8.74 | 4.55 | 7.55 | -2.96 | 1.04 | 2.97 | 0.01 | 0.0 | 0.06 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.08 | 0.0 | 0.2 | 1900.0 | -0.09 | 0 | -0.04 | 0 | 0.02 | 0 | 0.17 | 0 | 0.09 | 0 | 0.07 | 0 | 40.58 | 0 | 0.07 | 0 | 0.05 | 0 | 0.00 | 0 | 127 | 0.0 | 0.75 | 0 |
| 2019 (6) | 8.36 | 29.61 | 7.78 | 31.42 | 1.01 | -13.68 | 0.01 | 0.0 | 0.06 | 200.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 0.01 | -83.33 | 0 | 0 | -0.05 | 0 | -0.34 | 0 | -0.78 | 0 | -0.79 | 0 | 0 | 0 | 0.00 | 0 | -0.62 | 0 | -0.35 | 0 | 0.00 | 0 | 127 | 0.0 | -0.12 | 0 |
| 2018 (5) | 6.45 | 11.4 | 5.92 | 17.0 | 1.17 | 15.84 | 0.01 | 0 | 0.02 | -77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0.06 | 0 | 0 | 0 | 0.01 | 0 | -0.01 | 0 | -0.65 | 0 | -0.63 | 0 | -0.02 | 0 | 0.00 | 0 | -0.50 | 0 | -0.48 | 0 | 0.00 | 0 | 127 | 101.59 | -0.32 | 0 |
| 2017 (4) | 5.79 | -11.06 | 5.06 | -22.87 | 1.01 | -15.83 | 0 | 0 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -1.11 | 0 | -1.39 | 0 | -1.41 | 0 | 0.02 | -84.62 | 0.00 | 0 | -2.23 | 0 | -0.23 | 0 | 0.00 | 0 | 63 | 10.53 | -0.8 | 0 |
| 2016 (3) | 6.51 | -17.7 | 6.56 | 1.08 | 1.2 | -13.67 | 0 | 0 | 0.1 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.01 | 0 | 0 | 0 | -0.19 | 0 | -0.48 | 0 | -1.73 | 0 | -1.86 | 0 | 0.13 | 0 | 0.00 | 0 | -3.30 | 0 | -1.06 | 0 | 0.00 | 0 | 57 | 0.0 | -1.06 | 0 |
| 2015 (2) | 7.91 | -1.74 | 6.49 | -5.12 | 1.39 | -2.11 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | -0.09 | 0 | -0.19 | 0 | -0.16 | 0 | -0.08 | 0 | -0.07 | 0 | 0.00 | 0 | -0.15 | 0 | 0.08 | 0 | 0.00 | 0 | 57 | 0.0 | 0.57 | 14.0 |
| 2014 (1) | 8.05 | 1.39 | 6.84 | -7.69 | 1.42 | 2.9 | 0 | 0 | 0.11 | 10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0.08 | -33.33 | 0 | 0 | -0.21 | 0 | -0.21 | 0 | 0 | 0 | 0.00 | 0 | -0.37 | 0 | -0.16 | 0 | 0.00 | 0 | 57 | 0.0 | 0.5 | 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) | 11.08 | 37.81 | 19.14 | 9.75 | 30.52 | 18.04 | 0.93 | -32.61 | -37.16 | 0.01 | 0 | -50.0 | 0.23 | 9.52 | 27.78 | 0 | 0 | -100.0 | -0.24 | -196.0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -114.29 | -105.88 | -0.06 | -103.68 | -131.58 | 0.34 | -58.02 | 241.67 | 0.33 | -57.69 | 257.14 | 0 | -100.0 | 100.0 | 0.24 | -93.94 | 0 | 0.25 | -58.33 | 231.58 | 0.30 | 146.15 | 196.77 | 1.01 | 34.67 | 154.3 | 130 | -0.76 | 14.04 | 1.21 | -25.77 | 536.84 |
| 23Q3 (19) | 8.04 | -3.02 | 28.64 | 7.47 | 1.63 | 32.68 | 1.38 | 15.97 | -11.54 | 0 | 0 | -100.0 | 0.21 | 5.0 | 40.0 | 0 | 0 | -100.0 | 0.25 | 525.0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.14 | 366.67 | 160.87 | 1.63 | 176.27 | 2137.5 | 0.81 | 138.24 | 179.41 | 0.78 | 168.97 | 176.47 | 0.03 | -25.0 | 0 | 3.96 | -62.43 | 0 | 0.60 | 172.73 | 163.83 | -0.65 | -182.61 | 9.72 | 0.75 | 368.75 | 143.35 | 131 | 0.0 | 19.09 | 1.63 | 32.52 | 326.39 |
| 23Q2 (18) | 8.29 | -2.7 | 57.31 | 7.35 | -0.81 | 59.09 | 1.19 | -2.46 | 14.42 | 0 | 0 | -100.0 | 0.2 | 17.65 | 150.0 | 0 | 0 | -100.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | -20.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 150.0 | 0.59 | 1866.67 | 690.0 | 0.34 | 525.0 | 168.0 | 0.29 | 462.5 | 154.72 | 0.04 | 100.0 | 33.33 | 10.54 | 0 | 0 | 0.22 | 466.67 | 144.9 | -0.23 | -187.5 | 30.3 | 0.16 | 366.67 | 120.0 | 131 | 0.0 | 20.18 | 1.23 | 136.54 | 524.14 |
| 23Q1 (17) | 8.52 | -8.39 | 143.43 | 7.41 | -10.29 | 148.66 | 1.22 | -17.57 | 50.62 | 0 | -100.0 | -100.0 | 0.17 | -5.56 | 142.86 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -85.29 | 200.0 | 0.03 | -84.21 | 133.33 | -0.08 | 66.67 | 78.95 | -0.08 | 61.9 | 76.47 | 0.02 | 200.0 | 150.0 | 0.00 | 0 | 0 | -0.06 | 68.42 | 80.65 | -0.08 | 74.19 | 57.89 | -0.06 | 96.77 | 80.65 | 131 | 14.91 | 19.09 | 0.52 | 173.68 | 326.09 |
| 22Q4 (16) | 9.3 | 48.8 | 130.2 | 8.26 | 46.71 | 140.12 | 1.48 | -5.13 | 311.11 | 0.02 | 100.0 | 100.0 | 0.18 | 20.0 | 200.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.34 | 247.83 | 750.0 | 0.19 | 337.5 | -36.67 | -0.24 | 76.47 | -145.28 | -0.21 | 79.41 | -155.26 | -0.02 | 0 | -113.33 | 0.00 | 0 | -100.0 | -0.19 | 79.79 | -148.72 | -0.31 | 56.94 | -616.67 | -1.86 | -7.51 | -326.83 | 114 | 3.64 | 15.15 | 0.19 | 126.39 | -72.86 |
| 22Q3 (15) | 6.25 | 18.6 | 101.61 | 5.63 | 21.86 | 117.37 | 1.56 | 50.0 | 239.13 | 0.01 | 0.0 | 0 | 0.15 | 87.5 | 150.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.23 | -283.33 | -360.0 | -0.08 | 20.0 | -60.0 | -1.02 | -104.0 | 0 | -1.02 | -92.45 | -2450.0 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.94 | -91.84 | -1780.0 | -0.72 | -118.18 | -7300.0 | -1.73 | -116.25 | -511.9 | 110 | 0.92 | 42.86 | -0.72 | -148.28 | -523.53 |
| 22Q2 (14) | 5.27 | 50.57 | 48.87 | 4.62 | 55.03 | 55.56 | 1.04 | 28.4 | 215.15 | 0.01 | 0.0 | 0 | 0.08 | 14.29 | 100.0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -20.0 | -250.0 | -0.1 | -11.11 | -600.0 | -0.5 | -31.58 | -300.0 | -0.53 | -55.88 | -320.83 | 0.03 | 175.0 | 50.0 | 0.00 | 0 | -100.0 | -0.49 | -58.06 | -258.06 | -0.33 | -73.68 | -294.12 | -0.80 | -158.06 | -233.33 | 109 | -0.91 | 41.56 | -0.29 | -26.09 | -170.73 |
| 22Q1 (13) | 3.5 | -13.37 | 25.9 | 2.98 | -13.37 | 30.7 | 0.81 | 125.0 | 211.54 | 0.01 | 0.0 | 0 | 0.07 | 16.67 | 133.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.05 | -225.0 | -350.0 | -0.09 | -130.0 | 0 | -0.38 | -171.7 | -258.33 | -0.34 | -189.47 | -254.55 | -0.04 | -126.67 | 0 | 0.00 | -100.0 | -100.0 | -0.31 | -179.49 | -272.22 | -0.19 | -416.67 | -211.76 | -0.31 | -137.8 | -272.22 | 110 | 11.11 | -13.39 | -0.23 | -132.86 | -158.97 |
| 21Q4 (12) | 4.04 | 30.32 | 19.53 | 3.44 | 32.82 | 27.88 | 0.36 | -21.74 | 5.88 | 0.01 | 0 | 0 | 0.06 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -25.0 | -0.1 | 0 | -150.0 | 0 | 0 | 100.0 | 0.04 | 180.0 | 300.0 | 0.3 | 700.0 | 275.0 | 0.53 | 0 | 20.45 | 0.38 | 1050.0 | 0.0 | 0.15 | 400.0 | 150.0 | 27.78 | 0 | 102.77 | 0.39 | 880.0 | 30.0 | 0.06 | 500.0 | -73.91 | 0.82 | 95.24 | 1071.43 | 99 | 28.57 | -22.05 | 0.7 | 311.76 | 22.81 |
| 21Q3 (11) | 3.1 | -12.43 | 56.57 | 2.59 | -12.79 | 50.58 | 0.46 | 39.39 | 64.29 | 0 | 0 | 0 | 0.06 | 50.0 | 200.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.05 | -225.0 | -266.67 | -0.05 | -350.0 | -400.0 | 0 | -100.0 | 100.0 | -0.04 | -116.67 | 0.0 | 0.03 | 50.0 | 200.0 | 0.00 | -100.0 | 0 | -0.05 | -116.13 | -66.67 | 0.01 | -94.12 | 150.0 | 0.42 | -30.0 | 282.61 | 77 | 0.0 | -39.37 | 0.17 | -58.54 | 30.77 |
| 21Q2 (10) | 3.54 | 27.34 | 139.19 | 2.97 | 30.26 | 109.15 | 0.33 | 26.92 | 43.48 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0.02 | 0 | 150.0 | 0.25 | 4.17 | 219.05 | 0.24 | 9.09 | 214.29 | 0.02 | 0 | 0 | 6.80 | 245.18 | 0 | 0.31 | 72.22 | 282.35 | 0.17 | 0.0 | 230.77 | 0.60 | 233.33 | 400.0 | 77 | -39.37 | -38.4 | 0.41 | 5.13 | 241.38 |
| 21Q1 (9) | 2.78 | -17.75 | 46.32 | 2.28 | -15.24 | 32.56 | 0.26 | -23.53 | 30.0 | 0 | 0 | 0 | 0.03 | 0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0.02 | 200.0 | 0 | 0 | -100.0 | 100.0 | 0.24 | -45.45 | 900.0 | 0.22 | -42.11 | 833.33 | 0 | -100.0 | 0 | 1.97 | -85.62 | 0 | 0.18 | -40.0 | 700.0 | 0.17 | -26.09 | 950.0 | 0.18 | 157.14 | 700.0 | 127 | 0.0 | 0.0 | 0.39 | -31.58 | 254.55 |
| 20Q4 (8) | 3.38 | 70.71 | 48.9 | 2.69 | 56.4 | 33.17 | 0.34 | 21.43 | 25.93 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -20.0 | 0.2 | 2100.0 | 2100.0 | -0.09 | 0 | 0 | -0.02 | -166.67 | 33.33 | 0.08 | 900.0 | 136.36 | 0.44 | 1566.67 | 283.33 | 0.38 | 1050.0 | 258.33 | 0.06 | 500.0 | 0 | 13.70 | 0 | 0 | 0.30 | 1100.0 | 257.89 | 0.23 | 1250.0 | 1250.0 | 0.07 | 130.43 | 111.29 | 127 | 0.0 | 0.0 | 0.57 | 338.46 | 914.29 |
| 20Q3 (7) | 1.98 | 33.78 | -15.02 | 1.72 | 21.13 | -21.82 | 0.28 | 21.74 | 12.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 175.0 | -0.01 | 75.0 | 85.71 | -0.03 | 85.71 | 84.21 | -0.04 | 80.95 | 78.95 | 0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 82.35 | 80.0 | -0.02 | 84.62 | 77.78 | -0.23 | -15.0 | 46.51 | 127 | 1.6 | 0.0 | 0.13 | 144.83 | 533.33 |
| 20Q2 (6) | 1.48 | -22.11 | -18.23 | 1.42 | -17.44 | -16.47 | 0.23 | 15.0 | -17.86 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.04 | -300.0 | -100.0 | -0.21 | -600.0 | -10.53 | -0.21 | -600.0 | -10.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | -466.67 | -13.33 | -0.13 | -550.0 | 0.0 | -0.20 | -566.67 | 28.57 | 125 | -1.57 | -1.57 | -0.29 | -363.64 | -866.67 |
| 20Q1 (5) | 1.9 | -16.3 | -2.56 | 1.72 | -14.85 | -7.53 | 0.2 | -25.93 | -9.09 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.01 | 95.45 | 66.67 | -0.03 | 87.5 | 81.25 | -0.03 | 87.5 | 81.25 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 84.21 | 76.92 | -0.02 | 0.0 | 80.0 | -0.03 | 95.16 | 76.92 | 127 | 0.0 | 0.0 | 0.11 | 257.14 | 0 |
| 19Q4 (4) | 2.27 | -2.58 | 0.0 | 2.02 | -8.18 | 0.0 | 0.27 | 8.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 25.0 | 0.0 | -0.22 | -214.29 | 0.0 | -0.24 | -26.32 | 0.0 | -0.24 | -26.32 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.19 | -26.67 | 0.0 | -0.02 | 77.78 | 0.0 | -0.62 | -44.19 | 0.0 | 127 | 0.0 | 0.0 | -0.07 | -133.33 | 0.0 |
| 19Q3 (3) | 2.33 | 28.73 | 0.0 | 2.2 | 29.41 | 0.0 | 0.25 | -10.71 | 0.0 | 0 | 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 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.04 | -300.0 | 0.0 | -0.07 | -250.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.09 | 30.77 | 0.0 | -0.43 | -53.57 | 0.0 | 127 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 |
| 19Q2 (2) | 1.81 | -7.18 | 0.0 | 1.7 | -8.6 | 0.0 | 0.28 | 27.27 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -150.0 | 0.0 | -0.02 | 33.33 | 0.0 | -0.19 | -18.75 | 0.0 | -0.19 | -18.75 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | -15.38 | 0.0 | -0.13 | -30.0 | 0.0 | -0.28 | -115.38 | 0.0 | 127 | 0.0 | 0.0 | -0.03 | 0 | 0.0 |
| 19Q1 (1) | 1.95 | 0.0 | 0.0 | 1.86 | 0.0 | 0.0 | 0.22 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 127 | 0.0 | 0.0 | 0 | 0.0 | 0.0 |
