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) | 112.28 | 1.44 | 96.79 | 0.57 | 16.18 | -11.97 | 0.26 | 225.0 | 0.21 | -22.22 | 0 | 0 | 0.04 | 0.0 | 0.51 | 466.67 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | -0.05 | 0 | 1.85 | -97.2 | 1.23 | -98.02 | -0.81 | 0 | 2.04 | -30.38 | 0.00 | 0 | -0.17 | 0 | -0.55 | 0 | 0.00 | 0 | 486 | 0.0 | 2.88 | -95.46 |
| 2022 (9) | 110.69 | 11.3 | 96.24 | 14.45 | 18.38 | 38.51 | 0.08 | 100.0 | 0.27 | 145.45 | 0 | 0 | 0.04 | 0.0 | 0.09 | 0.0 | 0 | 0 | 0.01 | 0.0 | 62.11 | 0 | 0.23 | 76.92 | 66.04 | 1450.23 | 62.11 | 876.57 | 59.18 | 899.66 | 2.93 | 565.91 | 4.71 | -31.34 | 11.96 | 888.43 | -1.41 | 0 | 0.00 | 0 | 486 | 0.0 | 63.45 | 743.75 |
| 2021 (8) | 99.45 | 19.02 | 84.09 | 25.21 | 13.27 | 0.23 | 0.04 | -63.64 | 0.11 | -21.43 | 0 | 0 | 0.04 | -20.0 | 0.09 | 28.57 | 0 | 0 | 0.01 | -87.5 | 0 | 0 | 0.13 | 1200.0 | 4.26 | -27.8 | 6.36 | -29.8 | 5.92 | -30.43 | 0.44 | -20.0 | 6.86 | 13.95 | 1.21 | -30.46 | 0.34 | -37.04 | 0.00 | 0 | 486 | 0.0 | 7.52 | -26.06 |
| 2020 (7) | 83.56 | 4.44 | 67.16 | 2.6 | 13.24 | 2.24 | 0.11 | -8.33 | 0.14 | -26.32 | 0 | 0 | 0.05 | 66.67 | 0.07 | 16.67 | 0 | 0 | 0.08 | -20.0 | 0.04 | 0 | 0.01 | 0 | 5.9 | 27.98 | 9.06 | 45.66 | 8.51 | 46.22 | 0.55 | 41.03 | 6.02 | -5.05 | 1.74 | 46.22 | 0.54 | 116.0 | 0.00 | 0 | 486 | 0.0 | 10.17 | 38.56 |
| 2019 (6) | 80.01 | 1.25 | 65.46 | 1.19 | 12.95 | -3.5 | 0.12 | 50.0 | 0.19 | -50.0 | 0 | 0 | 0.03 | 0.0 | 0.06 | 50.0 | 0 | 0 | 0.1 | -33.33 | 0 | 0 | -0.3 | 0 | 4.61 | 14.96 | 6.22 | 26.68 | 5.82 | 25.43 | 0.39 | 44.44 | 6.34 | 16.33 | 1.19 | 21.43 | 0.25 | 92.31 | 0.00 | 0 | 486 | 2.97 | 7.34 | 15.59 |
| 2018 (5) | 79.02 | 2.86 | 64.69 | 1.87 | 13.42 | -1.9 | 0.08 | 300.0 | 0.38 | -29.63 | 0 | 0 | 0.03 | 0.0 | 0.04 | 100.0 | 0 | 0 | 0.15 | 200.0 | 0 | 0 | -0.09 | 0 | 4.01 | 5.25 | 4.91 | 42.73 | 4.64 | 46.37 | 0.27 | 0.0 | 5.45 | -30.22 | 0.98 | 5.38 | 0.13 | 0 | 0.00 | 0 | 472 | 38.82 | 6.35 | 23.54 |
| 2017 (4) | 76.82 | -5.29 | 63.5 | -5.0 | 13.68 | 7.21 | 0.02 | -60.0 | 0.54 | -5.26 | 0 | 0 | 0.03 | -25.0 | 0.02 | -33.33 | 0 | 0 | 0.05 | 0 | 0.91 | 93.62 | 0.32 | 0 | 3.81 | 0 | 3.44 | 132.43 | 3.17 | 161.98 | 0.27 | 0.0 | 7.81 | -56.42 | 0.93 | 158.33 | -0.13 | 0 | 0.00 | 0 | 340 | 0.0 | 5.14 | 53.43 |
| 2016 (3) | 81.11 | 1.16 | 66.84 | -0.4 | 12.76 | -9.5 | 0.05 | 25.0 | 0.57 | -20.83 | 0 | 0 | 0.04 | -55.56 | 0.03 | 200.0 | 0 | 0 | -0.06 | 0 | 0.47 | -38.16 | -0.17 | 0 | -0.02 | 0 | 1.48 | 42.31 | 1.21 | -2.42 | 0.27 | 0 | 17.92 | 0 | 0.36 | 0.0 | 0.25 | 0 | 0.00 | 0 | 340 | 0.0 | 3.35 | 1.21 |
| 2015 (2) | 80.18 | -10.92 | 67.11 | -12.14 | 14.1 | -3.62 | 0.04 | -33.33 | 0.72 | 2.86 | 0 | 0 | 0.09 | -25.0 | 0.01 | -50.0 | 0 | 0 | -0.26 | 0 | 0.76 | 0 | -0.01 | 0 | 2.07 | 16.95 | 1.04 | 35.06 | 1.24 | 77.14 | -0.2 | 0 | 0.00 | 0 | 0.36 | 71.43 | -0.17 | 0 | 0.00 | 0 | 340 | 0.0 | 3.31 | 7.82 |
| 2014 (1) | 90.01 | -1.22 | 76.38 | -4.14 | 14.63 | -2.01 | 0.06 | 20.0 | 0.7 | 4.48 | 0 | 0 | 0.12 | 0.0 | 0.02 | 100.0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.16 | 33.33 | 1.77 | -27.46 | 0.77 | 0 | 0.7 | 0 | 0.07 | -50.0 | 8.99 | 0 | 0.21 | 0 | -0.22 | 0 | 0.00 | 0 | 340 | 0.0 | 3.07 | 164.66 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 29.68 | 16.12 | -10.06 | 23.66 | 14.63 | -14.77 | 3.63 | 13.44 | -13.78 | 0.09 | -35.71 | 350.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.83 | 25.76 | 15.28 | 3.23 | 36.86 | 84.57 | 2.68 | 32.02 | 53.14 | 0.54 | 63.64 | 0 | 16.88 | 19.12 | 0 | 0.55 | 30.95 | 52.78 | 0.38 | 35.71 | 80.95 | 1.29 | 74.32 | 326.32 | 487 | 0.21 | 0.21 | 3.59 | 31.99 | 61.71 |
| 24Q2 (19) | 25.56 | -7.26 | -2.59 | 20.64 | -12.58 | -10.46 | 3.2 | 12.28 | -40.3 | 0.14 | 55.56 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.09 | -62.5 | 250.0 | 0.66 | -7.04 | 69.23 | 2.36 | 30.39 | 236.42 | 2.03 | 30.97 | 153.14 | 0.33 | 32.0 | -84.21 | 14.17 | 1.36 | 0 | 0.42 | 31.25 | 153.16 | 0.28 | 64.71 | 132.56 | 0.74 | 131.25 | 179.57 | 486 | 0.0 | 0.0 | 2.72 | 25.35 | 300.0 |
| 24Q1 (18) | 27.56 | 3.8 | 4.0 | 23.61 | 5.45 | 0.08 | 2.85 | 8.78 | -28.39 | 0.09 | 28.57 | 350.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 318.18 | 41.18 | 0.71 | 91.89 | 86.84 | 1.81 | -5.24 | 358.57 | 1.55 | -21.32 | 321.43 | 0.25 | 516.67 | 0 | 13.98 | 0 | 0 | 0.32 | -20.0 | 328.57 | 0.17 | -48.48 | 177.27 | 0.32 | 288.24 | 328.57 | 486 | 0.0 | 0.0 | 2.17 | -6.06 | 848.28 |
| 23Q4 (17) | 26.55 | -19.55 | 1.37 | 22.39 | -19.34 | -7.48 | 2.62 | -37.77 | -63.81 | 0.07 | 250.0 | 75.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | -98.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | -0.11 | -175.0 | -450.0 | 0.37 | -48.61 | -99.41 | 1.91 | 9.14 | -96.68 | 1.97 | 12.57 | -96.41 | -0.06 | 0 | -102.23 | 0.00 | 0 | -100.0 | 0.40 | 11.11 | -96.45 | 0.33 | 57.14 | 120.25 | -0.17 | 70.18 | -101.4 | 486 | 0.0 | 0.0 | 2.31 | 4.05 | -96.01 |
| 23Q3 (16) | 33.0 | 25.76 | 5.26 | 27.76 | 20.43 | 3.54 | 4.21 | -21.46 | -5.18 | 0.02 | -85.71 | 100.0 | 0.12 | 500.0 | 71.43 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.5 | 0 | 525.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.04 | 33.33 | -140.0 | 0.72 | 84.62 | -50.68 | 1.75 | 201.16 | 10.06 | 1.75 | 145.81 | 11.46 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | 0.36 | 145.57 | 12.5 | 0.21 | 124.42 | 950.0 | -0.57 | 38.71 | -164.77 | 486 | 0.0 | 0.0 | 2.22 | 263.24 | 15.03 |
| 23Q2 (15) | 26.24 | -0.98 | -4.27 | 23.05 | -2.29 | -1.71 | 5.36 | 34.67 | 43.7 | 0.14 | 600.0 | 1300.0 | 0.02 | -66.67 | -66.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.06 | -135.29 | -160.0 | 0.39 | 2.63 | -65.79 | -1.73 | -147.14 | -225.36 | -3.82 | -445.71 | -387.22 | 2.09 | 0 | 4080.0 | 0.00 | 0 | -100.0 | -0.79 | -464.29 | -392.59 | -0.86 | -290.91 | -2250.0 | -0.93 | -564.29 | -266.07 | 486 | 0.0 | 0.0 | -1.36 | -368.97 | -180.47 |
| 23Q1 (14) | 26.5 | 1.18 | 2.95 | 23.59 | -2.52 | 8.31 | 3.98 | -45.03 | 34.01 | 0.02 | -50.0 | 100.0 | 0.06 | -33.33 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.17 | 950.0 | 183.33 | 0.38 | -99.4 | -36.67 | -0.7 | -101.22 | -144.59 | -0.7 | -101.28 | -150.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.14 | -101.24 | -148.28 | -0.22 | 86.5 | -237.5 | -0.14 | -101.15 | -148.28 | 486 | 0.0 | 0.0 | -0.29 | -100.5 | -115.43 |
| 22Q4 (13) | 26.19 | -16.46 | 3.85 | 24.2 | -9.74 | 12.3 | 7.24 | 63.06 | 123.46 | 0.04 | 300.0 | 100.0 | 0.09 | 28.57 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.11 | 0 | 0 | -0.02 | -120.0 | -150.0 | 62.83 | 4203.42 | 5008.13 | 57.58 | 3521.38 | 3347.9 | 54.89 | 3396.18 | 3583.89 | 2.69 | 13350.0 | 1394.44 | 4.68 | 293.28 | -56.87 | 11.28 | 3425.0 | 3538.71 | -1.63 | -8250.0 | -3360.0 | 12.17 | 1282.95 | 897.54 | 486 | 0.0 | 0.0 | 57.95 | 2902.59 | 2856.63 |
| 22Q3 (12) | 31.35 | 14.37 | 14.17 | 26.81 | 14.33 | 15.61 | 4.44 | 19.03 | 20.98 | 0.01 | 0.0 | 0 | 0.07 | 16.67 | 133.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.08 | 0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 233.33 | 1.46 | 28.07 | 69.77 | 1.59 | 15.22 | 8.16 | 1.57 | 18.05 | 10.56 | 0.02 | -60.0 | -60.0 | 1.19 | -65.61 | -62.1 | 0.32 | 18.52 | 10.34 | 0.02 | -50.0 | -81.82 | 0.88 | 57.14 | -3.3 | 486 | 0.0 | 0.0 | 1.93 | 14.2 | 9.04 |
| 22Q2 (11) | 27.41 | 6.49 | 13.36 | 23.45 | 7.67 | 14.61 | 3.73 | 25.59 | 8.75 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 433.33 | 1.14 | 90.0 | 4.59 | 1.38 | -12.1 | 0.73 | 1.33 | -5.0 | -2.21 | 0.05 | -70.59 | 400.0 | 3.46 | -67.17 | 235.92 | 0.27 | -6.9 | -3.57 | 0.04 | -75.0 | -33.33 | 0.56 | 93.1 | -9.68 | 486 | 0.0 | 0.0 | 1.69 | -10.11 | 0.6 |
| 22Q1 (10) | 25.74 | 2.06 | 13.94 | 21.78 | 1.07 | 15.24 | 2.97 | -8.33 | 1.71 | 0.01 | -50.0 | 0.0 | 0.06 | 100.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | -33.33 | 0.6 | -51.22 | -44.44 | 1.57 | -5.99 | -15.14 | 1.4 | -6.04 | -15.15 | 0.17 | -5.56 | -15.0 | 10.54 | -2.86 | -0.19 | 0.29 | -6.45 | -14.71 | 0.16 | 220.0 | 33.33 | 0.29 | -76.23 | -14.71 | 486 | 0.0 | 0.0 | 1.88 | -4.08 | -10.9 |
| 21Q4 (9) | 25.22 | -8.16 | 23.69 | 21.55 | -7.07 | 26.76 | 3.24 | -11.72 | -3.28 | 0.02 | 0 | 100.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 1.23 | 43.02 | -18.54 | 1.67 | 13.61 | 7.05 | 1.49 | 4.93 | -3.87 | 0.18 | 260.0 | 1700.0 | 10.85 | 245.54 | 1622.22 | 0.31 | 6.9 | -3.13 | 0.05 | -54.55 | 400.0 | 1.22 | 34.07 | -30.29 | 486 | 0.0 | 0.0 | 1.96 | 10.73 | 7.1 |
| 21Q3 (8) | 27.46 | 13.56 | 9.14 | 23.19 | 13.34 | 19.41 | 3.67 | 7.0 | -8.71 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.06 | 100.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.03 | 200.0 | 50.0 | 0.86 | -21.1 | -56.78 | 1.47 | 7.3 | -60.38 | 1.42 | 4.41 | -58.48 | 0.05 | 400.0 | -82.76 | 3.14 | 204.85 | -59.43 | 0.29 | 3.57 | -58.57 | 0.11 | 83.33 | -62.07 | 0.91 | 46.77 | -36.36 | 486 | 0.0 | 0.0 | 1.77 | 5.36 | -55.97 |
| 21Q2 (7) | 24.18 | 7.04 | 23.18 | 20.46 | 8.25 | 30.48 | 3.43 | 17.47 | 3.94 | 0.01 | 0.0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -133.33 | 0 | 1.09 | 0.93 | -36.99 | 1.37 | -25.95 | -42.19 | 1.36 | -17.58 | -40.09 | 0.01 | -95.0 | -88.89 | 1.03 | -90.25 | -74.06 | 0.28 | -17.65 | -40.43 | 0.06 | -50.0 | -45.45 | 0.62 | 82.35 | -15.07 | 486 | 0.0 | 0.41 | 1.68 | -20.38 | -35.63 |
| 21Q1 (6) | 22.59 | 10.79 | 22.91 | 18.9 | 11.18 | 25.58 | 2.92 | -12.84 | 13.62 | 0.01 | 0.0 | -83.33 | 0.02 | 0.0 | -66.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.09 | 125.0 | 0 | 1.08 | -28.48 | 63.64 | 1.85 | 18.59 | 30.28 | 1.65 | 6.45 | 29.92 | 0.2 | 1900.0 | 33.33 | 10.56 | 1576.19 | -2.67 | 0.34 | 6.25 | 30.77 | 0.12 | 1100.0 | -7.69 | 0.34 | -80.57 | 30.77 | 486 | 0.0 | 0.0 | 2.11 | 15.3 | 24.12 |
| 20Q4 (5) | 20.39 | -18.96 | 6.2 | 17.0 | -12.46 | 4.74 | 3.35 | -16.67 | 4.04 | 0.01 | -50.0 | -80.0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0 | -100.0 | 0 | 0.04 | 100.0 | 117.39 | 1.51 | -24.12 | 43.81 | 1.56 | -57.95 | 97.47 | 1.55 | -54.68 | 109.46 | 0.01 | -96.55 | -75.0 | 0.63 | -91.86 | -88.42 | 0.32 | -54.29 | 113.33 | 0.01 | -96.55 | 116.67 | 1.75 | 22.38 | 45.83 | 486 | 0.0 | 0.0 | 1.83 | -54.48 | 69.44 |
| 20Q3 (4) | 25.16 | 28.17 | 0.0 | 19.42 | 23.85 | 0.0 | 4.02 | 21.82 | 0.0 | 0.02 | 0 | 0.0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.02 | 0 | 0.0 | 1.99 | 15.03 | 0.0 | 3.71 | 56.54 | 0.0 | 3.42 | 50.66 | 0.0 | 0.29 | 222.22 | 0.0 | 7.74 | 94.96 | 0.0 | 0.70 | 48.94 | 0.0 | 0.29 | 163.64 | 0.0 | 1.43 | 95.89 | 0.0 | 486 | 0.41 | 0.0 | 4.02 | 54.02 | 0.0 |
| 20Q2 (3) | 19.63 | 6.8 | 0.0 | 15.68 | 4.19 | 0.0 | 3.3 | 28.4 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0.0 | 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 | 1.73 | 162.12 | 0.0 | 2.37 | 66.9 | 0.0 | 2.27 | 78.74 | 0.0 | 0.09 | -40.0 | 0.0 | 3.97 | -63.41 | 0.0 | 0.47 | 80.77 | 0.0 | 0.11 | -15.38 | 0.0 | 0.73 | 180.77 | 0.0 | 484 | -0.41 | 0.0 | 2.61 | 53.53 | 0.0 |
| 20Q1 (2) | 18.38 | -4.27 | 0.0 | 15.05 | -7.27 | 0.0 | 2.57 | -20.19 | 0.0 | 0.06 | 20.0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.66 | -37.14 | 0.0 | 1.42 | 79.75 | 0.0 | 1.27 | 71.62 | 0.0 | 0.15 | 275.0 | 0.0 | 10.85 | 99.45 | 0.0 | 0.26 | 73.33 | 0.0 | 0.13 | 316.67 | 0.0 | 0.26 | -78.33 | 0.0 | 486 | 0.0 | 0.0 | 1.7 | 57.41 | 0.0 |
| 19Q4 (1) | 19.2 | 0.0 | 0.0 | 16.23 | 0.0 | 0.0 | 3.22 | 0.0 | 0.0 | 0.05 | 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 | 0.0 | 0 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 5.44 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 1.20 | 0.0 | 0.0 | 486 | 0.0 | 0.0 | 1.08 | 0.0 | 0.0 |
