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) | 7.74 | -0.9 | 1.66 | -4.6 | 4.85 | -2.61 | 0.07 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.08 | -74.19 | 1.32 | -5.04 | 1.02 | 3.03 | 0.3 | -6.25 | 22.60 | -1.01 | 2.43 | 3.4 | 2.24 | 38.27 | 0.00 | 0 | 42 | 0.0 | 1.49 | -3.87 |
| 2022 (9) | 7.81 | 6.11 | 1.74 | -17.92 | 4.98 | -19.55 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -70.0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0.31 | 0 | 1.39 | 0 | 0.99 | 0 | 0.32 | 0 | 22.83 | 0 | 2.35 | 0 | 1.62 | 0 | 0.00 | 0 | 42 | 0.0 | 1.55 | 0 |
| 2021 (8) | 7.36 | -12.07 | 2.12 | -34.16 | 6.19 | 36.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 27.27 | 0.2 | -9.09 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.99 | 0 | -1.95 | 0 | -1.64 | 0 | -0.23 | 0 | 0.00 | 0 | -3.89 | 0 | -1.55 | 0 | 0.00 | 0 | 42 | 0.0 | -1.65 | 0 |
| 2020 (7) | 8.37 | -43.6 | 3.22 | -60.1 | 4.53 | -23.22 | 0.01 | -80.0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.22 | 69.23 | 0.22 | -35.29 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.1 | 0 | 0.71 | 545.45 | 0.5 | 0 | 0.04 | -87.88 | 6.02 | 0 | 1.20 | 0 | 0.95 | 0 | 0.00 | 0 | 42 | 0.0 | 1.13 | -23.13 |
| 2019 (6) | 14.84 | -36.99 | 8.07 | -36.05 | 5.9 | -26.25 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0.34 | 3.03 | 0 | 0 | 0.02 | 0 | -0.03 | 0 | -0.77 | 0 | 0.11 | -96.49 | -1.07 | 0 | 0.33 | -43.1 | 0.00 | 0 | -2.55 | 0 | -0.71 | 0 | 0.00 | 0 | 42 | 16.67 | 1.47 | -68.99 |
| 2018 (5) | 23.55 | 8.23 | 12.62 | -11.62 | 8.0 | 6.67 | 0.05 | 150.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | -36.54 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.21 | 0 | 3.13 | 0 | 1.27 | 0 | 0.58 | 0 | 18.63 | 0 | 3.48 | 0 | 2.52 | 712.9 | 0.00 | 0 | 36 | 12.5 | 4.74 | 123.58 |
| 2017 (4) | 21.76 | -20.84 | 14.28 | -7.75 | 7.5 | -29.64 | 0.02 | 100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.52 | 33.33 | 0 | 0 | 0 | 0 | -0.47 | 0 | -1.03 | 0 | -1.05 | 0 | -0.9 | 0 | -0.08 | 0 | 0.00 | 0 | -2.87 | 0 | 0.31 | -88.08 | 0.00 | 0 | 32 | 18.52 | 2.12 | -32.91 |
| 2016 (3) | 27.49 | 49.32 | 15.48 | 42.15 | 10.66 | 48.68 | 0.01 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | -38.1 | 0 | 0 | 0 | 0 | 0.05 | -64.29 | -0.13 | 0 | 1.22 | 74.29 | 0.96 | 65.52 | 0.26 | 136.36 | 21.37 | 31.35 | 3.52 | 34.35 | 2.60 | 372.73 | 0.00 | 0 | 27 | 22.73 | 3.16 | 74.59 |
| 2015 (2) | 18.41 | 107.09 | 10.89 | 114.79 | 7.17 | 107.23 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 1475.0 | -0.01 | 0 | 0 | 0 | 0.14 | 133.33 | 0.35 | 3400.0 | 0.7 | 84.21 | 0.58 | 176.19 | 0.11 | -35.29 | 16.27 | -63.35 | 2.62 | 0 | 0.55 | 14.58 | 0.00 | 0 | 22 | 175.0 | 1.81 | 98.9 |
| 2014 (1) | 8.89 | 358.25 | 5.07 | 407.0 | 3.46 | 179.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.01 | 0 | 0.38 | 0 | 0.21 | 0 | 0.17 | 750.0 | 44.39 | 0 | 0.00 | 0 | 0.48 | 0 | 0.00 | 0 | 8 | 166.67 | 0.91 | 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) | 1.96 | 2.62 | 0.51 | 0.42 | 2.44 | -2.33 | 1.15 | -14.81 | -10.16 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.14 | -240.0 | -40.0 | -0.1 | -200.0 | -25.0 | 0.29 | 16.0 | 81.25 | 0.2 | -13.04 | 81.82 | 0.08 | 60.0 | 60.0 | 28.42 | 35.72 | -8.29 | 0.48 | -12.73 | 92.0 | 0.71 | 129.03 | 57.78 | 2.43 | 25.26 | 3.4 | 42 | 0.0 | 0.0 | 0.33 | 10.0 | 73.68 |
| 23Q3 (19) | 1.91 | -1.04 | -1.04 | 0.41 | 5.13 | -4.65 | 1.35 | 12.5 | 0.75 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0.1 | 42.86 | -44.44 | 0.1 | 0.0 | -50.0 | 0.25 | -43.18 | -30.56 | 0.23 | -32.35 | 0.0 | 0.05 | -44.44 | -50.0 | 20.94 | 1.55 | -22.84 | 0.55 | -32.93 | -1.79 | 0.31 | -45.61 | 342.86 | 1.94 | 39.57 | -7.62 | 42 | 0.0 | 0.0 | 0.3 | -38.78 | -25.0 |
| 23Q2 (18) | 1.93 | -0.52 | 0.52 | 0.39 | -11.36 | -13.33 | 1.2 | 4.35 | 9.09 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 333.33 | -12.5 | 0.1 | 1100.0 | 0.0 | 0.44 | 33.33 | -6.38 | 0.34 | 41.67 | 3.03 | 0.09 | 28.57 | -10.0 | 20.62 | -4.09 | -6.1 | 0.82 | 43.86 | 3.8 | 0.57 | -5.0 | 3.64 | 1.39 | 143.86 | -10.32 | 42 | 0.0 | 0.0 | 0.49 | 32.43 | -3.92 |
| 23Q1 (17) | 1.94 | -0.51 | -3.0 | 0.44 | 2.33 | 0.0 | 1.15 | -10.16 | -8.73 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 70.0 | -130.0 | -0.01 | 87.5 | -110.0 | 0.33 | 106.25 | -17.5 | 0.24 | 118.18 | -25.0 | 0.07 | 40.0 | 0.0 | 21.50 | -30.62 | 27.98 | 0.57 | 128.0 | -25.0 | 0.60 | 33.33 | 15.38 | 0.57 | -75.74 | -25.0 | 42 | 0.0 | 0.0 | 0.37 | 94.74 | -17.78 |
| 22Q4 (16) | 1.95 | 1.04 | 12.72 | 0.43 | 0.0 | 0.0 | 1.28 | -4.48 | -12.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -155.56 | -900.0 | -0.08 | -140.0 | -300.0 | 0.16 | -55.56 | 184.21 | 0.11 | -52.17 | 283.33 | 0.05 | -50.0 | 150.0 | 30.99 | 14.19 | 0 | 0.25 | -55.36 | 292.31 | 0.45 | 542.86 | 550.0 | 2.35 | 11.9 | 160.41 | 42 | 0.0 | 0.0 | 0.19 | -52.5 | 226.67 |
| 22Q3 (15) | 1.93 | 0.52 | 2.12 | 0.43 | -4.44 | -14.0 | 1.34 | 21.82 | -28.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 125.0 | 0 | 0.2 | 100.0 | 118.18 | 0.36 | -23.4 | 122.78 | 0.23 | -30.3 | 117.04 | 0.1 | 0.0 | 147.62 | 27.14 | 23.59 | 0 | 0.56 | -29.11 | 117.39 | 0.07 | -87.27 | 111.67 | 2.10 | 35.48 | 155.85 | 42 | 0.0 | 0.0 | 0.4 | -21.57 | 126.32 |
| 22Q2 (14) | 1.92 | -4.0 | 0.52 | 0.45 | 2.27 | -23.73 | 1.1 | -12.7 | -36.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -20.0 | 300.0 | 0.1 | 0.0 | 1100.0 | 0.47 | 17.5 | 209.3 | 0.33 | 3.12 | 180.49 | 0.1 | 42.86 | 400.0 | 21.96 | 30.71 | 0 | 0.79 | 3.95 | 181.44 | 0.55 | 5.77 | 157.89 | 1.55 | 103.95 | 381.82 | 42 | 0.0 | 0.0 | 0.51 | 13.33 | 245.71 |
| 22Q1 (13) | 2.0 | 15.61 | 9.29 | 0.44 | 2.33 | -26.67 | 1.26 | -13.7 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | -33.33 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 1100.0 | 0 | 0.1 | 600.0 | -28.57 | 0.4 | 310.53 | 60.0 | 0.32 | 633.33 | 77.78 | 0.07 | 170.0 | 16.67 | 16.80 | 0 | -31.54 | 0.76 | 684.62 | 80.95 | 0.52 | 620.0 | 420.0 | 0.76 | 119.54 | 80.95 | 42 | 0.0 | 0.0 | 0.45 | 400.0 | 25.0 |
| 21Q4 (12) | 1.73 | -8.47 | -9.9 | 0.43 | -14.0 | -40.28 | 1.46 | -22.34 | 26.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -25.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 80.0 | -0.02 | 98.18 | 0 | -0.19 | 87.97 | -480.0 | -0.06 | 95.56 | -154.55 | -0.1 | 52.38 | 23.08 | 0.00 | 0 | 0 | -0.13 | 95.96 | -150.0 | -0.10 | 83.33 | -138.46 | -3.89 | -3.46 | -424.17 | 42 | 0.0 | 0.0 | -0.15 | 90.13 | -188.24 |
| 21Q3 (11) | 1.89 | -1.05 | -23.17 | 0.5 | -15.25 | -52.38 | 1.88 | 8.05 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | -6.67 | 0.04 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -1.1 | -10900.0 | -2100.0 | -1.58 | -267.44 | -3060.0 | -1.35 | -229.27 | -1400.0 | -0.21 | -1150.0 | -520.0 | 0.00 | 0 | 0 | -3.22 | -231.96 | -1363.64 | -0.60 | 36.84 | -500.0 | -3.76 | -583.64 | -495.79 | 42 | 0.0 | 0.0 | -1.52 | -334.29 | -2633.33 |
| 21Q2 (10) | 1.91 | 4.37 | 15.06 | 0.59 | -1.67 | -4.84 | 1.74 | 55.36 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | 60.0 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.0 | -0.01 | -107.14 | 0.0 | -0.43 | -272.0 | -368.75 | -0.41 | -327.78 | -783.33 | 0.02 | -66.67 | 0.0 | 0.00 | -100.0 | -100.0 | -0.97 | -330.95 | -792.86 | -0.95 | -1050.0 | -658.82 | -0.55 | -230.95 | -147.01 | 42 | 0.0 | 0.0 | -0.35 | -197.22 | -259.09 |
| 21Q1 (9) | 1.83 | -4.69 | -21.46 | 0.6 | -16.67 | -28.57 | 1.12 | -2.61 | 1.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 100.0 | 0.05 | -44.44 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.14 | 0 | -6.67 | 0.25 | 400.0 | -54.55 | 0.18 | 63.64 | -58.14 | 0.06 | 146.15 | -40.0 | 24.54 | 0 | 37.71 | 0.42 | 61.54 | -59.22 | 0.10 | -61.54 | -85.07 | 0.42 | -65.0 | -59.22 | 42 | 0.0 | 0.0 | 0.36 | 111.76 | -47.06 |
| 20Q4 (8) | 1.92 | -21.95 | -67.35 | 0.72 | -31.43 | -62.89 | 1.15 | -18.44 | -56.93 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.09 | 125.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -25.0 | 28.57 | 0 | 100.0 | -100.0 | 0.05 | 200.0 | -96.3 | 0.11 | 222.22 | 0 | -0.13 | -360.0 | -124.53 | 0.00 | 0 | -100.0 | 0.26 | 218.18 | 2500.0 | 0.26 | 360.0 | 236.84 | 1.20 | 26.32 | 147.06 | 42 | 0.0 | 0.0 | 0.17 | 183.33 | -88.67 |
| 20Q3 (7) | 2.46 | 48.19 | -1.2 | 1.05 | 69.35 | -41.67 | 1.41 | 62.07 | 85.53 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0.04 | 33.33 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0.0 | -300.0 | -0.05 | -400.0 | 94.68 | -0.05 | -131.25 | 95.0 | -0.09 | -250.0 | 89.89 | 0.05 | 150.0 | 127.78 | 0.00 | -100.0 | 0 | -0.22 | -257.14 | 89.57 | -0.10 | -158.82 | -183.33 | 0.95 | -18.8 | 137.11 | 42 | 0.0 | 0.0 | 0.06 | -72.73 | 110.17 |
| 20Q2 (6) | 1.66 | -28.76 | -57.54 | 0.62 | -26.19 | -74.8 | 0.87 | -20.91 | -46.63 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -40.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.04 | -233.33 | -200.0 | -0.01 | -106.67 | 90.0 | 0.16 | -70.91 | 157.14 | 0.06 | -86.05 | 122.22 | 0.02 | -80.0 | 140.0 | 15.82 | -11.22 | 0 | 0.14 | -86.41 | 121.54 | 0.17 | -74.63 | 142.5 | 1.17 | 13.59 | 360.0 | 42 | 0.0 | 0.0 | 0.22 | -67.65 | 37.5 |
| 20Q1 (5) | 2.33 | -60.37 | -8.98 | 0.84 | -56.7 | -55.08 | 1.1 | -58.8 | 29.41 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -41.67 | 0 | 0.05 | 0.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 142.86 | 200.0 | 0.15 | 87.5 | -21.05 | 0.55 | -59.26 | 1275.0 | 0.43 | 0 | 437.5 | 0.1 | -81.13 | 233.33 | 17.82 | -54.35 | -78.92 | 1.03 | 10200.0 | 415.0 | 0.67 | 452.63 | 357.69 | 1.03 | 140.39 | 415.0 | 42 | 0.0 | 0.0 | 0.68 | -54.67 | 70.0 |
| 19Q4 (4) | 5.88 | 136.14 | 0.0 | 1.94 | 7.78 | 0.0 | 2.67 | 251.32 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0.05 | -68.75 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | -600.0 | 0.0 | 0.08 | 108.51 | 0.0 | 1.35 | 235.0 | 0.0 | 0 | 100.0 | 0.0 | 0.53 | 394.44 | 0.0 | 39.04 | 0 | 0.0 | 0.01 | 100.47 | 0.0 | -0.19 | -258.33 | 0.0 | -2.55 | 0.39 | 0.0 | 42 | 0.0 | 0.0 | 1.5 | 354.24 | 0.0 |
| 19Q3 (3) | 2.49 | -36.32 | 0.0 | 1.8 | -26.83 | 0.0 | 0.76 | -53.37 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 166.67 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.01 | -125.0 | 0.0 | -0.94 | -840.0 | 0.0 | -1.0 | -257.14 | 0.0 | -0.89 | -229.63 | 0.0 | -0.18 | -260.0 | 0.0 | 0.00 | 0 | 0.0 | -2.11 | -224.62 | 0.0 | 0.12 | 130.0 | 0.0 | -2.56 | -468.89 | 0.0 | 42 | 0.0 | 0.0 | -0.59 | -468.75 | 0.0 |
| 19Q2 (2) | 3.91 | 52.73 | 0.0 | 2.46 | 31.55 | 0.0 | 1.63 | 91.76 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.04 | 300.0 | 0.0 | -0.1 | -152.63 | 0.0 | -0.28 | -800.0 | 0.0 | -0.27 | -437.5 | 0.0 | -0.05 | -266.67 | 0.0 | 0.00 | -100.0 | 0.0 | -0.65 | -425.0 | 0.0 | -0.40 | -53.85 | 0.0 | -0.45 | -325.0 | 0.0 | 42 | 0.0 | 0.0 | 0.16 | -60.0 | 0.0 |
| 19Q1 (1) | 2.56 | 0.0 | 0.0 | 1.87 | 0.0 | 0.0 | 0.85 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 84.52 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 42 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 |
