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) | 137.69 | -31.34 | 77.5 | -27.84 | 40.53 | 0.1 | 2.23 | 248.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0.28 | -30.0 | 2.57 | 137.96 | 22.24 | -58.62 | 20.33 | -58.49 | 1.91 | -59.96 | 8.58 | -3.27 | 25.55 | -57.66 | 22.48 | -62.92 | 0.00 | 0 | 79 | -1.25 | 29.04 | -51.83 |
| 2022 (9) | 200.55 | 0.3 | 107.4 | 2.65 | 40.49 | 9.37 | 0.64 | 2033.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 1.08 | 0 | 53.75 | -7.47 | 48.98 | -6.62 | 4.77 | -15.43 | 8.87 | -8.65 | 60.35 | -6.85 | 60.63 | -9.05 | 0.00 | 0 | 80 | 1.27 | 60.29 | -7.57 |
| 2021 (8) | 199.95 | 30.86 | 104.63 | 22.4 | 37.02 | 21.46 | 0.03 | -89.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | 0 | 58.09 | 57.04 | 52.45 | 49.6 | 5.64 | 192.23 | 9.71 | 86.02 | 64.79 | 48.16 | 66.66 | 50.85 | 0.00 | 0 | 79 | 1.28 | 65.23 | 56.09 |
| 2020 (7) | 152.8 | 29.37 | 85.48 | 26.32 | 30.48 | 15.19 | 0.29 | -72.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -87.29 | 36.99 | 47.02 | 35.06 | 44.04 | 1.93 | 135.37 | 5.22 | 59.63 | 43.73 | 42.49 | 44.19 | 50.72 | 0.00 | 0 | 78 | 1.3 | 41.79 | 39.11 |
| 2019 (6) | 118.11 | 13.96 | 67.67 | 11.57 | 26.46 | 12.74 | 1.06 | 1225.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.18 | 637.5 | 25.16 | 27.91 | 24.34 | 23.62 | 0.82 | 0 | 3.27 | 0 | 30.69 | 24.45 | 29.32 | 18.61 | 0.00 | 0 | 77 | 0.0 | 30.04 | 29.76 |
| 2018 (5) | 103.64 | 0.12 | 60.65 | -1.62 | 23.47 | 5.77 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 700.0 | 19.67 | -0.15 | 19.69 | 1.92 | -0.02 | 0 | 0.00 | 0 | 24.66 | 0.45 | 24.72 | 1.19 | 0.00 | 0 | 77 | 1.32 | 23.15 | 1.98 |
| 2017 (4) | 103.52 | 13.67 | 61.65 | 14.87 | 22.19 | -1.51 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -80.0 | 19.7 | 31.6 | 19.32 | 42.48 | 0.39 | -72.34 | 1.96 | -79.13 | 24.55 | 39.65 | 24.43 | 43.37 | 0.00 | 0 | 76 | 1.33 | 22.7 | 26.74 |
| 2016 (3) | 91.07 | 26.68 | 53.67 | 25.13 | 22.53 | 33.31 | 0.01 | -50.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -65.52 | 14.97 | 20.82 | 13.56 | 18.53 | 1.41 | 48.42 | 9.39 | 23.07 | 17.58 | 17.2 | 17.04 | 20.77 | 0.00 | 0 | 75 | 0.0 | 17.91 | 29.88 |
| 2015 (2) | 71.89 | 15.49 | 42.89 | 17.31 | 16.9 | 35.53 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -92.31 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.0 | 12.39 | -8.29 | 11.44 | -6.69 | 0.95 | -24.6 | 7.63 | -17.87 | 15.00 | -7.12 | 14.11 | -6.86 | 0.00 | 0 | 75 | 1.35 | 13.79 | -1.08 |
| 2014 (1) | 62.25 | 47.79 | 36.56 | 53.61 | 12.47 | 16.54 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 1200.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0 | 13.51 | 77.76 | 12.26 | 80.56 | 1.26 | 57.5 | 9.29 | -12.28 | 16.15 | 79.05 | 15.15 | 75.75 | 0.00 | 0 | 74 | 1.37 | 13.94 | 75.13 |
| 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) | 38.25 | 3.24 | 20.25 | 21.72 | 4.22 | 22.02 | 10.44 | 0.68 | 8.64 | 0.73 | 19.67 | 87.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -64.29 | -70.59 | 0.8 | 5.26 | 42.86 | 6.89 | 4.39 | 38.91 | 6.39 | 4.41 | 40.75 | 0.51 | 6.25 | 21.43 | 7.36 | 2.08 | -12.8 | 8.08 | 4.8 | 42.0 | 7.08 | 4.42 | 40.48 | 25.73 | 45.53 | -58.06 | 79 | 0.0 | -1.25 | 8.59 | 3.49 | 28.98 |
| 23Q3 (19) | 37.05 | 15.82 | -19.32 | 20.84 | 16.23 | -17.07 | 10.37 | 4.33 | 1.17 | 0.61 | 41.86 | 205.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 75.0 | -6.67 | 0.76 | 20.63 | 111.11 | 6.6 | 38.95 | -39.45 | 6.12 | 42.66 | -38.31 | 0.48 | 4.35 | -51.02 | 7.21 | -25.82 | -19.62 | 7.71 | 41.73 | -37.72 | 6.78 | 46.44 | -43.97 | 17.68 | 77.87 | -68.28 | 79 | 0.0 | -1.25 | 8.3 | 26.91 | -33.92 |
| 23Q2 (18) | 31.99 | 5.23 | -49.89 | 17.93 | 5.41 | -46.76 | 9.94 | 1.64 | -6.14 | 0.43 | -6.52 | 975.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.0 | 0.63 | 61.54 | 270.59 | 4.75 | 18.75 | -75.92 | 4.29 | 21.53 | -76.1 | 0.46 | 0.0 | -74.16 | 9.72 | -16.13 | 7.64 | 5.44 | 20.62 | -75.83 | 4.63 | 16.62 | -79.43 | 9.94 | 120.4 | -77.11 | 79 | 1.28 | -1.25 | 6.54 | 16.58 | -69.47 |
| 23Q1 (17) | 30.4 | -4.43 | -48.46 | 17.01 | -4.44 | -44.72 | 9.78 | 1.77 | -2.69 | 0.46 | 17.95 | 4500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.39 | -30.36 | 4000.0 | 4.0 | -19.35 | -77.96 | 3.53 | -22.25 | -78.7 | 0.46 | 9.52 | -71.07 | 11.59 | 37.32 | 32.61 | 4.51 | -20.74 | -78.43 | 3.97 | -21.23 | -81.09 | 4.51 | -92.65 | -78.43 | 78 | -2.5 | -1.27 | 5.61 | -15.77 | -71.45 |
| 22Q4 (16) | 31.81 | -30.73 | -41.16 | 17.8 | -29.17 | -36.22 | 9.61 | -6.24 | -0.93 | 0.39 | 95.0 | 3800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 13.33 | 0 | 0.56 | 55.56 | 1220.0 | 4.96 | -54.5 | -69.77 | 4.54 | -54.23 | -68.99 | 0.42 | -57.14 | -76.27 | 8.44 | -5.91 | -21.71 | 5.69 | -54.04 | -69.24 | 5.04 | -58.35 | -72.89 | 61.35 | 10.06 | -7.45 | 80 | 0.0 | 1.27 | 6.66 | -46.97 | -63.16 |
| 22Q3 (15) | 45.92 | -28.07 | -14.02 | 25.13 | -25.39 | -7.58 | 10.25 | -3.21 | 6.0 | 0.2 | 400.0 | 1900.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 87.5 | 0 | 0.36 | 111.76 | 3700.0 | 10.9 | -44.75 | -34.14 | 9.92 | -44.74 | -33.24 | 0.98 | -44.94 | -42.01 | 8.97 | -0.66 | -12.06 | 12.38 | -45.0 | -33.83 | 12.10 | -46.25 | -35.71 | 55.74 | 28.37 | 16.49 | 80 | 0.0 | 1.27 | 12.56 | -41.36 | -32.36 |
| 22Q2 (14) | 63.84 | 8.24 | 30.18 | 33.68 | 9.46 | 31.15 | 10.59 | 5.37 | 13.63 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0.17 | 1800.0 | 666.67 | 19.73 | 8.71 | 40.83 | 17.95 | 8.33 | 42.35 | 1.78 | 11.95 | 27.14 | 9.03 | 3.32 | -9.7 | 22.51 | 7.65 | 40.86 | 22.51 | 7.24 | 40.69 | 43.42 | 107.65 | 49.11 | 80 | 1.27 | 1.27 | 21.42 | 9.01 | 32.96 |
| 22Q1 (13) | 58.98 | 9.1 | 35.77 | 30.77 | 10.25 | 28.96 | 10.05 | 3.61 | 20.5 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 80.0 | 91.67 | 18.15 | 10.6 | 63.22 | 16.57 | 13.18 | 60.25 | 1.59 | -10.17 | 103.85 | 8.74 | -18.92 | 24.15 | 20.91 | 13.03 | 59.25 | 20.99 | 12.91 | 58.53 | 20.91 | -68.46 | 59.25 | 79 | 0.0 | 0.0 | 19.65 | 8.68 | 57.7 |
| 21Q4 (12) | 54.06 | 1.22 | 26.81 | 27.91 | 2.65 | 15.95 | 9.7 | 0.31 | 18.58 | 0.01 | 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 | 0 | 0 | -0.05 | -400.0 | 54.55 | 16.41 | -0.85 | 59.79 | 14.64 | -1.48 | 52.98 | 1.77 | 4.73 | 152.86 | 10.78 | 5.69 | 58.53 | 18.50 | -1.12 | 51.02 | 18.59 | -1.22 | 51.76 | 66.29 | 38.54 | 47.77 | 79 | 0.0 | 1.28 | 18.08 | -2.64 | 55.59 |
| 21Q3 (11) | 53.41 | 8.91 | 20.78 | 27.19 | 5.88 | 9.81 | 9.67 | 3.76 | 19.38 | 0.01 | 0 | -50.0 | 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 | 66.67 | 66.67 | 16.55 | 18.13 | 45.94 | 14.86 | 17.84 | 37.34 | 1.69 | 20.71 | 231.37 | 10.20 | 2.0 | 125.17 | 18.71 | 17.08 | 35.58 | 18.82 | 17.62 | 37.07 | 47.85 | 64.32 | 46.87 | 79 | 0.0 | 1.28 | 18.57 | 15.27 | 47.73 |
| 21Q2 (10) | 49.04 | 12.89 | 34.98 | 25.68 | 7.63 | 26.81 | 9.32 | 11.75 | 24.93 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 75.0 | -175.0 | 14.01 | 25.99 | 61.59 | 12.61 | 21.95 | 49.41 | 1.4 | 79.49 | 508.7 | 10.00 | 42.05 | 275.94 | 15.98 | 21.71 | 47.83 | 16.00 | 20.85 | 50.52 | 29.12 | 121.78 | 54.81 | 79 | 0.0 | 1.28 | 16.11 | 29.29 | 63.89 |
| 21Q1 (9) | 43.44 | 1.9 | 46.66 | 23.86 | -0.87 | 45.49 | 8.34 | 1.96 | 23.56 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -9.09 | -148.0 | 11.12 | 8.28 | 65.48 | 10.34 | 8.05 | 65.97 | 0.78 | 11.43 | 59.18 | 7.04 | 3.53 | -3.3 | 13.13 | 7.18 | 64.13 | 13.24 | 8.08 | 74.9 | 13.13 | -70.73 | 64.13 | 79 | 1.28 | 1.28 | 12.46 | 7.23 | 60.36 |
| 20Q4 (8) | 42.63 | -3.6 | 45.4 | 24.07 | -2.79 | 46.5 | 8.18 | 0.99 | 19.42 | 0.01 | -50.0 | -95.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -266.67 | -135.48 | 10.27 | -9.44 | 62.24 | 9.57 | -11.55 | 51.66 | 0.7 | 37.25 | 3400.0 | 6.80 | 50.11 | 2025.0 | 12.25 | -11.23 | 49.76 | 12.25 | -10.78 | 61.4 | 44.86 | 37.69 | 42.23 | 78 | 0.0 | 1.3 | 11.62 | -7.56 | 49.74 |
| 20Q3 (7) | 44.22 | 21.72 | 39.72 | 24.76 | 22.27 | 37.1 | 8.1 | 8.58 | 19.47 | 0.02 | 0 | -93.55 | 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 | -0.03 | -175.0 | -108.11 | 11.34 | 30.8 | 57.94 | 10.82 | 28.2 | 58.65 | 0.51 | 121.74 | 41.67 | 4.53 | 70.3 | -9.4 | 13.80 | 27.66 | 55.76 | 13.73 | 29.16 | 68.26 | 32.58 | 73.21 | 38.17 | 78 | 0.0 | 1.3 | 12.57 | 27.87 | 50.36 |
| 20Q2 (6) | 36.33 | 22.65 | 28.65 | 20.25 | 23.48 | 23.63 | 7.46 | 10.52 | 14.42 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -84.0 | -88.24 | 8.67 | 29.02 | 52.64 | 8.44 | 35.47 | 54.3 | 0.23 | -53.06 | 9.52 | 2.66 | -63.46 | -28.49 | 10.81 | 35.13 | 52.25 | 10.63 | 40.42 | 63.79 | 18.81 | 135.12 | 29.1 | 78 | 0.0 | 1.3 | 9.83 | 26.51 | 43.92 |
| 20Q1 (5) | 29.62 | 1.02 | 2.53 | 16.4 | -0.18 | -2.38 | 6.75 | -1.46 | 7.14 | 0 | -100.0 | -100.0 | 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 | 0.25 | -19.35 | 56.25 | 6.72 | 6.16 | 12.75 | 6.23 | -1.27 | 8.73 | 0.49 | 2350.0 | 113.04 | 7.28 | 2175.0 | 86.67 | 8.00 | -2.2 | 7.82 | 7.57 | -0.26 | 7.38 | 8.00 | -74.64 | 7.82 | 78 | 1.3 | 1.3 | 7.77 | 0.13 | 9.59 |
| 19Q4 (4) | 29.32 | -7.36 | 0.0 | 16.43 | -9.03 | 0.0 | 6.85 | 1.03 | 0.0 | 0.24 | -22.58 | 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 | 0.0 | 0 | 0 | 0.0 | 0.31 | -16.22 | 0.0 | 6.33 | -11.84 | 0.0 | 6.31 | -7.48 | 0.0 | 0.02 | -94.44 | 0.0 | 0.32 | -93.6 | 0.0 | 8.18 | -7.67 | 0.0 | 7.59 | -6.99 | 0.0 | 31.54 | 33.76 | 0.0 | 77 | 0.0 | 0.0 | 7.76 | -7.18 | 0.0 |
| 19Q3 (3) | 31.65 | 12.08 | 0.0 | 18.06 | 10.26 | 0.0 | 6.78 | 3.99 | 0.0 | 0.31 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.37 | 8.82 | 0.0 | 7.18 | 26.41 | 0.0 | 6.82 | 24.68 | 0.0 | 0.36 | 71.43 | 0.0 | 5.00 | 34.41 | 0.0 | 8.86 | 24.79 | 0.0 | 8.16 | 25.73 | 0.0 | 23.58 | 61.84 | 0.0 | 77 | 0.0 | 0.0 | 8.36 | 22.4 | 0.0 |
| 19Q2 (2) | 28.24 | -2.25 | 0.0 | 16.38 | -2.5 | 0.0 | 6.52 | 3.49 | 0.0 | 0.31 | 55.0 | 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 | 0.34 | 112.5 | 0.0 | 5.68 | -4.7 | 0.0 | 5.47 | -4.54 | 0.0 | 0.21 | -8.7 | 0.0 | 3.72 | -4.62 | 0.0 | 7.10 | -4.31 | 0.0 | 6.49 | -7.94 | 0.0 | 14.57 | 96.36 | 0.0 | 77 | 0.0 | 0.0 | 6.83 | -3.67 | 0.0 |
| 19Q1 (1) | 28.89 | 0.0 | 0.0 | 16.8 | 0.0 | 0.0 | 6.3 | 0.0 | 0.0 | 0.2 | 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 | 0.16 | 0.0 | 0.0 | 5.96 | 0.0 | 0.0 | 5.73 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 3.90 | 0.0 | 0.0 | 7.42 | 0.0 | 0.0 | 7.05 | 0.0 | 0.0 | 7.42 | 0.0 | 0.0 | 77 | 0.0 | 0.0 | 7.09 | 0.0 | 0.0 |
