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) | 43.66 | -7.38 | 29.78 | -8.87 | 4.23 | 4.7 | 0.06 | 200.0 | 1.31 | 33.67 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | 0.1 | 900.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 9.76 | -6.15 | 8.08 | -10.82 | 1.67 | 24.63 | 17.16 | 32.82 | 3.66 | -10.51 | 3.64 | -12.29 | 0.00 | 0 | 219 | 0.0 | 10.03 | -5.82 |
| 2022 (9) | 47.14 | -0.57 | 32.68 | -10.66 | 4.04 | 17.1 | 0.02 | 0 | 0.98 | 24.05 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 10.4 | 40.35 | 9.06 | 51.25 | 1.34 | -5.63 | 12.92 | -32.64 | 4.09 | 50.92 | 4.15 | 52.01 | 0.00 | 0 | 219 | 0.0 | 10.65 | 38.31 |
| 2021 (8) | 47.41 | 39.03 | 36.58 | 35.08 | 3.45 | 84.49 | 0 | 0 | 0.79 | 36.21 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0.01 | -97.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -91.3 | 7.41 | 37.73 | 5.99 | 32.23 | 1.42 | 67.06 | 19.18 | 21.32 | 2.71 | 32.2 | 2.73 | 39.29 | 0.00 | 0 | 219 | 0.0 | 7.7 | 35.09 |
| 2020 (7) | 34.1 | -22.41 | 27.08 | -24.67 | 1.87 | -29.17 | 0 | 0 | 0.58 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.36 | 1100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 76.92 | 5.38 | -2.0 | 4.53 | -7.36 | 0.85 | 41.67 | 15.81 | 45.05 | 2.05 | -7.66 | 1.96 | -9.68 | 0.00 | 0 | 219 | 8.96 | 5.7 | -1.21 |
| 2019 (6) | 43.95 | 70.48 | 35.95 | 86.37 | 2.64 | 41.18 | 0 | 0 | 0.58 | -20.55 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.13 | -7.14 | 5.49 | 15.58 | 4.89 | 10.38 | 0.6 | 87.5 | 10.90 | 62.93 | 2.22 | 10.45 | 2.17 | 10.71 | 0.00 | 0 | 201 | 9.24 | 5.77 | 14.48 |
| 2018 (5) | 25.78 | 30.6 | 19.29 | 16.91 | 1.87 | 28.97 | 0 | 0 | 0.73 | 8.96 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.06 | -70.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -81.33 | 4.75 | 87.01 | 4.43 | 102.28 | 0.32 | -8.57 | 6.69 | -51.63 | 2.01 | 101.0 | 1.96 | 196.97 | 0.00 | 0 | 184 | 0.55 | 5.04 | 77.46 |
| 2017 (4) | 19.74 | 7.57 | 16.5 | 15.38 | 1.45 | -19.44 | 0 | 0 | 0.67 | -12.99 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0.2 | 233.33 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0.75 | 108.33 | 2.54 | -2.31 | 2.19 | -7.59 | 0.35 | 52.17 | 13.83 | 54.01 | 1.00 | -13.04 | 0.66 | -28.26 | 0.00 | 0 | 183 | 0.0 | 2.84 | -1.39 |
| 2016 (3) | 18.35 | -17.23 | 14.3 | -18.05 | 1.8 | -17.43 | 0 | 0 | 0.77 | 8.45 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0.36 | 500.0 | 2.6 | 0.0 | 2.37 | -7.06 | 0.23 | 475.0 | 8.98 | 431.36 | 1.15 | -8.0 | 0.92 | -19.3 | 0.00 | 0 | 183 | 0.0 | 2.88 | 4.73 |
| 2015 (2) | 22.17 | -45.49 | 17.45 | -45.67 | 2.18 | -25.09 | 0.01 | 0.0 | 0.71 | 69.05 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0.03 | 50.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 2.6 | -53.57 | 2.55 | -53.04 | 0.04 | -75.0 | 1.69 | -41.72 | 1.25 | -60.06 | 1.14 | -54.4 | 0.00 | 0 | 183 | 5.78 | 2.75 | -51.75 |
| 2014 (1) | 40.67 | -10.65 | 32.12 | -13.28 | 2.91 | 10.65 | 0.01 | 0.0 | 0.42 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.02 | -91.67 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.05 | 0 | 5.6 | -7.59 | 5.43 | -10.54 | 0.16 | 0 | 2.90 | 0 | 3.13 | -22.33 | 2.50 | -6.72 | 0.00 | 0 | 173 | 15.33 | 5.7 | -7.47 |
| 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) | 26.33 | 531.41 | 165.69 | 18.03 | 505.03 | 183.49 | 2.14 | 185.33 | 94.55 | 0.03 | 0 | 50.0 | 0.35 | 0.0 | 20.69 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 300.0 | 6.22 | 1223.4 | 155.97 | 5.18 | 957.14 | 129.2 | 1.05 | 5350.0 | 517.65 | 16.81 | 0 | 138.44 | 2.36 | 972.73 | 129.13 | 2.34 | 1014.29 | 122.86 | 3.69 | 177.44 | -10.65 | 219 | 0.0 | 0.0 | 6.29 | 1064.81 | 152.61 |
| 23Q3 (19) | 4.17 | -52.23 | -77.92 | 2.98 | -48.44 | -76.22 | 0.75 | -7.41 | -41.41 | 0 | -100.0 | 0 | 0.35 | 12.9 | 40.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 300.0 | 0.47 | -78.54 | -90.73 | 0.49 | -73.22 | -89.14 | -0.02 | -105.56 | -103.57 | 0.00 | -100.0 | -100.0 | 0.22 | -73.49 | -89.32 | 0.21 | -74.39 | -89.81 | 1.33 | 20.91 | -57.1 | 219 | 0.0 | 0.0 | 0.54 | -76.11 | -89.45 |
| 23Q2 (18) | 8.73 | 97.51 | -38.22 | 5.78 | 92.67 | -45.57 | 0.81 | 52.83 | -38.17 | 0.03 | 0 | 0 | 0.31 | 0.0 | 29.17 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 500.0 | 100.0 | 2.19 | 148.86 | -0.9 | 1.83 | 210.17 | 2.81 | 0.36 | 24.14 | -18.18 | 16.39 | -50.48 | -16.63 | 0.83 | 207.41 | 2.47 | 0.82 | 203.7 | 2.5 | 1.10 | 307.41 | 4.76 | 219 | 0.0 | 0.0 | 2.26 | 140.43 | -0.88 |
| 23Q1 (17) | 4.42 | -55.4 | 4.99 | 3.0 | -52.83 | -5.06 | 0.53 | -51.82 | 51.43 | 0 | -100.0 | 0 | 0.31 | 6.9 | 55.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | 0 | 0.88 | -63.79 | 27.54 | 0.59 | -73.89 | 13.46 | 0.29 | 70.59 | 61.11 | 33.10 | 369.5 | 30.11 | 0.27 | -73.79 | 12.5 | 0.27 | -74.29 | 12.5 | 0.27 | -93.46 | 12.5 | 219 | 0.0 | 0.0 | 0.94 | -62.25 | 25.33 |
| 22Q4 (16) | 9.91 | -47.54 | -52.81 | 6.36 | -49.24 | -59.62 | 1.1 | -14.06 | -22.54 | 0.02 | 0 | 0 | 0.29 | 16.0 | 20.83 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -200.0 | -400.0 | 2.43 | -52.07 | -36.55 | 2.26 | -49.89 | -26.38 | 0.17 | -69.64 | -77.63 | 7.05 | -36.37 | -64.45 | 1.03 | -50.0 | -26.43 | 1.05 | -49.03 | -25.0 | 4.13 | 33.23 | 51.28 | 219 | 0.0 | 0.0 | 2.49 | -51.37 | -35.99 |
| 22Q3 (15) | 18.89 | 33.69 | 159.83 | 12.53 | 17.98 | 121.38 | 1.28 | -2.29 | 64.1 | 0 | 0 | 0 | 0.25 | 4.17 | 19.05 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | -200.0 | 5.07 | 129.41 | 510.84 | 4.51 | 153.37 | 593.85 | 0.56 | 27.27 | 229.41 | 11.08 | -43.64 | -47.69 | 2.06 | 154.32 | 586.67 | 2.06 | 157.5 | 610.34 | 3.10 | 195.24 | 133.08 | 219 | 0.0 | 0.0 | 5.12 | 124.56 | 475.28 |
| 22Q2 (14) | 14.13 | 235.63 | 5.92 | 10.62 | 236.08 | 0.95 | 1.31 | 274.29 | 142.59 | 0 | 0 | 0 | 0.24 | 20.0 | 41.18 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 2.21 | 220.29 | -3.49 | 1.78 | 242.31 | -3.26 | 0.44 | 144.44 | -2.22 | 19.66 | -22.72 | 0.41 | 0.81 | 237.5 | -3.57 | 0.80 | 233.33 | -4.76 | 1.05 | 337.5 | 1.94 | 219 | 0.0 | 0.0 | 2.28 | 204.0 | -2.98 |
| 22Q1 (13) | 4.21 | -79.95 | -27.41 | 3.16 | -79.94 | -31.9 | 0.35 | -75.35 | -50.0 | 0 | 0 | 0 | 0.2 | -16.67 | 17.65 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.69 | -81.98 | 50.0 | 0.52 | -83.06 | 23.81 | 0.18 | -76.32 | 350.0 | 25.44 | 28.29 | 211.0 | 0.24 | -82.86 | 26.32 | 0.24 | -82.86 | 26.32 | 0.24 | -91.21 | 26.32 | 219 | 0.0 | 0.0 | 0.75 | -80.72 | 31.58 |
| 21Q4 (12) | 21.0 | 188.86 | 76.92 | 15.75 | 178.27 | 78.17 | 1.42 | 82.05 | 75.31 | 0 | 0 | 0 | 0.24 | 14.29 | 60.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -97.06 | 3.83 | 361.45 | 49.61 | 3.07 | 372.31 | 51.98 | 0.76 | 347.06 | 40.74 | 19.83 | -6.37 | -6.06 | 1.40 | 366.67 | 52.17 | 1.40 | 382.76 | 81.82 | 2.73 | 105.26 | 31.88 | 219 | 0.0 | 0.0 | 3.89 | 337.08 | 45.69 |
| 21Q3 (11) | 7.27 | -45.5 | -41.7 | 5.66 | -46.2 | -44.94 | 0.78 | 44.44 | 69.57 | 0 | 0 | 0 | 0.21 | 23.53 | 40.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.83 | -63.76 | -52.02 | 0.65 | -64.67 | -58.86 | 0.17 | -62.22 | 13.33 | 21.18 | 8.17 | 142.61 | 0.30 | -64.29 | -58.33 | 0.29 | -65.48 | -59.72 | 1.33 | 29.13 | 16.67 | 219 | 0.0 | 0.0 | 0.89 | -62.13 | -50.56 |
| 21Q2 (10) | 13.34 | 130.0 | 135.27 | 10.52 | 126.72 | 115.57 | 0.54 | -22.86 | 80.0 | 0 | 0 | 0 | 0.17 | 0.0 | 13.33 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 116.67 | 2.29 | 397.83 | 420.45 | 1.84 | 338.1 | 425.71 | 0.45 | 1025.0 | 400.0 | 19.58 | 139.36 | -3.5 | 0.84 | 342.11 | 425.0 | 0.84 | 342.11 | 342.11 | 1.03 | 442.11 | 145.24 | 219 | 0.0 | 0.0 | 2.35 | 312.28 | 370.0 |
| 21Q1 (9) | 5.8 | -51.14 | 41.81 | 4.64 | -47.51 | 50.65 | 0.7 | -13.58 | 133.33 | 0 | 0 | 0 | 0.17 | 13.33 | 30.77 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.46 | -82.03 | -29.23 | 0.42 | -79.21 | -27.59 | 0.04 | -92.59 | -42.86 | 8.18 | -61.25 | -23.91 | 0.19 | -79.35 | -29.63 | 0.19 | -75.32 | -34.48 | 0.19 | -90.82 | -29.63 | 219 | 0.0 | 0.0 | 0.57 | -78.65 | -20.83 |
| 20Q4 (8) | 11.87 | -4.81 | -27.71 | 8.84 | -14.01 | -37.79 | 0.81 | 76.09 | -28.32 | 0 | 0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 0 | 3300.0 | 2.56 | 47.98 | 134.86 | 2.02 | 27.85 | 121.98 | 0.54 | 260.0 | 200.0 | 21.11 | 141.81 | 27.63 | 0.92 | 27.78 | 104.44 | 0.77 | 6.94 | 87.8 | 2.07 | 81.58 | -14.81 | 219 | 0.0 | 8.96 | 2.67 | 48.33 | 130.17 |
| 20Q3 (7) | 12.47 | 119.93 | 123.08 | 10.28 | 110.66 | 145.35 | 0.46 | 53.33 | -8.0 | 0 | 0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | -100.0 | 1.73 | 293.18 | 73.0 | 1.58 | 351.43 | 81.61 | 0.15 | 66.67 | 25.0 | 8.73 | -56.97 | -29.71 | 0.72 | 350.0 | 71.43 | 0.72 | 278.95 | 100.0 | 1.14 | 171.43 | -43.28 | 219 | 0.0 | 5.8 | 1.8 | 260.0 | 69.81 |
| 20Q2 (6) | 5.67 | 38.63 | -60.95 | 4.88 | 58.44 | -58.29 | 0.3 | 0.0 | -50.82 | 0 | 0 | 0 | 0.15 | 15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0.0 | -200.0 | 0.44 | -32.31 | -80.62 | 0.35 | -39.66 | -83.09 | 0.09 | 28.57 | -55.0 | 20.29 | 88.74 | 130.05 | 0.16 | -40.74 | -84.62 | 0.19 | -34.48 | -79.35 | 0.42 | 55.56 | -73.91 | 219 | 0.0 | 10.05 | 0.5 | -30.56 | -78.63 |
| 20Q1 (5) | 4.09 | -75.09 | -44.88 | 3.08 | -78.33 | -47.44 | 0.3 | -73.45 | -25.0 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -700.0 | -100.0 | 0.65 | -40.37 | -42.48 | 0.58 | -36.26 | -43.69 | 0.07 | -61.11 | -22.22 | 10.75 | -35.01 | 29.83 | 0.27 | -40.0 | -50.91 | 0.29 | -29.27 | -39.58 | 0.27 | -88.89 | -50.91 | 219 | 8.96 | 17.11 | 0.72 | -37.93 | -40.0 |
| 19Q4 (4) | 16.42 | 193.74 | 0.0 | 14.21 | 239.14 | 0.0 | 1.13 | 126.0 | 0.0 | 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 | -100.0 | 0.0 | 0.01 | -88.89 | 0.0 | 1.09 | 9.0 | 0.0 | 0.91 | 4.6 | 0.0 | 0.18 | 50.0 | 0.0 | 16.54 | 33.17 | 0.0 | 0.45 | 7.14 | 0.0 | 0.41 | 13.89 | 0.0 | 2.43 | 20.9 | 0.0 | 201 | -2.9 | 0.0 | 1.16 | 9.43 | 0.0 |
| 19Q3 (3) | 5.59 | -61.5 | 0.0 | 4.19 | -64.19 | 0.0 | 0.5 | -18.03 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 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 | 0.08 | 0 | 0.0 | 0.09 | 50.0 | 0.0 | 1.0 | -55.95 | 0.0 | 0.87 | -57.97 | 0.0 | 0.12 | -40.0 | 0.0 | 12.42 | 40.82 | 0.0 | 0.42 | -59.62 | 0.0 | 0.36 | -60.87 | 0.0 | 2.01 | 24.84 | 0.0 | 207 | 4.02 | 0.0 | 1.06 | -54.7 | 0.0 |
| 19Q2 (2) | 14.52 | 95.69 | 0.0 | 11.7 | 99.66 | 0.0 | 0.61 | 52.5 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 300.0 | 0.0 | 2.27 | 100.88 | 0.0 | 2.07 | 100.97 | 0.0 | 0.2 | 122.22 | 0.0 | 8.82 | 6.52 | 0.0 | 1.04 | 89.09 | 0.0 | 0.92 | 91.67 | 0.0 | 1.61 | 192.73 | 0.0 | 199 | 6.42 | 0.0 | 2.34 | 95.0 | 0.0 |
| 19Q1 (1) | 7.42 | 0.0 | 0.0 | 5.86 | 0.0 | 0.0 | 0.4 | 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 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 1.13 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 8.28 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0.48 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 187 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 |
