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) | 32.94 | -6.9 | 28.56 | -11.55 | 2.76 | 11.74 | 0.05 | 150.0 | 0.05 | 0.0 | 0 | 0 | 0.08 | 14.29 | 0.02 | 0.0 | 0.14 | -12.5 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0.31 | 24.0 | 1.93 | 121.84 | 1.33 | 189.13 | 0.35 | 133.33 | 18.35 | 3.91 | 0.75 | 188.46 | 0.58 | 383.33 | 0.00 | 0 | 176 | 0.0 | 2.87 | 68.82 |
| 2022 (9) | 35.38 | 9.91 | 32.29 | 17.33 | 2.47 | 2.07 | 0.02 | 100.0 | 0.05 | 150.0 | 0 | 0 | 0.07 | 0.0 | 0.02 | -33.33 | 0.16 | -5.88 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.25 | -7.41 | 0.87 | -65.61 | 0.46 | -74.16 | 0.15 | -65.91 | 17.66 | 0.74 | 0.26 | -74.0 | 0.12 | -86.05 | 0.00 | 0 | 176 | -0.56 | 1.7 | -46.88 |
| 2021 (8) | 32.19 | 16.0 | 27.52 | 18.21 | 2.42 | 5.68 | 0.01 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0.07 | 0.0 | 0.03 | -40.0 | 0.17 | 112.5 | 0.02 | 0 | 0 | 0 | -0.01 | 0 | 0.27 | 50.0 | 2.53 | 6.75 | 1.78 | -1.66 | 0.44 | -6.38 | 17.53 | -11.73 | 1.00 | -1.96 | 0.86 | -7.53 | 0.00 | 0 | 177 | 0.0 | 3.2 | 5.96 |
| 2020 (7) | 27.75 | -6.94 | 23.28 | -9.2 | 2.29 | -3.38 | 0.01 | -66.67 | 0.02 | -60.0 | 0 | 0 | 0.07 | 0.0 | 0.05 | 25.0 | 0.08 | -27.27 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0.18 | 0 | 2.37 | 30.22 | 1.81 | 43.65 | 0.47 | 11.9 | 19.86 | -13.95 | 1.02 | 43.66 | 0.93 | 29.17 | 0.00 | 0 | 177 | 0.0 | 3.02 | 22.76 |
| 2019 (6) | 29.82 | 8.55 | 25.64 | 6.39 | 2.37 | 4.41 | 0.03 | -25.0 | 0.05 | -16.67 | 0 | 0 | 0.07 | -12.5 | 0.04 | 33.33 | 0.11 | 22.22 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | 0 | 0 | 1.82 | 35.82 | 1.26 | 35.48 | 0.42 | 90.91 | 23.08 | 43.44 | 0.71 | 33.96 | 0.72 | 84.62 | 0.00 | 0 | 177 | 0.0 | 2.46 | 24.24 |
| 2018 (5) | 27.47 | 16.05 | 24.1 | 15.2 | 2.27 | 12.94 | 0.04 | 100.0 | 0.06 | 50.0 | 0 | 0 | 0.08 | 0.0 | 0.03 | -40.0 | 0.09 | -73.53 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.24 | -22.58 | 1.34 | 27.62 | 0.93 | 20.78 | 0.22 | 4.76 | 16.09 | -19.55 | 0.53 | 20.45 | 0.39 | 50.0 | 0.00 | 0 | 177 | 0.0 | 1.98 | 16.47 |
| 2017 (4) | 23.67 | -17.35 | 20.92 | -15.24 | 2.01 | -15.9 | 0.02 | 100.0 | 0.04 | 0.0 | 0 | 0 | 0.08 | 0.0 | 0.05 | 0.0 | 0.34 | 240.0 | 0.07 | 0 | 0 | 0 | -0.07 | 0 | 0.31 | -51.56 | 1.05 | -52.49 | 0.77 | -53.33 | 0.21 | -36.36 | 20.00 | 34.68 | 0.44 | -52.69 | 0.26 | -54.39 | 0.00 | 0 | 177 | 0.0 | 1.7 | -41.18 |
| 2016 (3) | 28.64 | -12.58 | 24.68 | -15.71 | 2.39 | 1.7 | 0.01 | 0.0 | 0.04 | -20.0 | 0 | 0 | 0.08 | 14.29 | 0.05 | 25.0 | 0.1 | 42.86 | 0 | 0 | 0.49 | 0 | 0.04 | -66.67 | 0.64 | 236.84 | 2.21 | 68.7 | 1.65 | 38.66 | 0.33 | 37.5 | 14.85 | -19.25 | 0.93 | 38.81 | 0.57 | 0.0 | 0.00 | 0 | 177 | 0.0 | 2.89 | 43.07 |
| 2015 (2) | 32.76 | -13.1 | 29.28 | -16.56 | 2.35 | 1.73 | 0.01 | -50.0 | 0.05 | -16.67 | 0 | 0 | 0.07 | 0.0 | 0.04 | 0.0 | 0.07 | -56.25 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0.19 | -17.39 | 1.31 | 151.92 | 1.19 | 124.53 | 0.24 | 140.0 | 18.39 | -6.89 | 0.67 | 123.33 | 0.57 | 235.29 | 0.00 | 0 | 177 | 0.0 | 2.02 | 47.45 |
| 2014 (1) | 37.7 | 6.62 | 35.09 | 6.56 | 2.31 | 12.14 | 0.02 | 100.0 | 0.06 | 0 | 0 | 0 | 0.07 | 16.67 | 0.04 | 100.0 | 0.16 | 128.57 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.23 | 91.67 | 0.52 | 8.33 | 0.53 | -7.02 | 0.1 | 25.0 | 19.75 | 21.99 | 0.30 | -6.25 | 0.17 | -34.62 | 0.00 | 0 | 177 | 0.0 | 1.37 | 1.48 |
| 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) | 8.34 | 2.58 | -3.58 | 6.85 | 6.53 | -8.42 | 0.73 | -3.95 | 8.96 | 0.01 | -66.67 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.03 | -62.5 | -62.5 | 0.78 | -23.53 | 32.2 | 0.6 | -20.0 | 50.0 | 0.15 | -34.78 | 25.0 | 19.56 | -13.57 | -2.3 | 0.34 | -20.93 | 47.83 | 0.32 | -15.79 | 77.78 | 1.06 | 47.22 | 171.79 | 176 | 0.0 | 0.0 | 1.02 | -19.05 | 25.93 |
| 24Q2 (19) | 8.13 | 6.69 | -2.28 | 6.43 | 3.54 | -11.19 | 0.76 | 2.7 | 16.92 | 0.03 | 200.0 | 200.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 200.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0.08 | 60.0 | -20.0 | 1.02 | 39.73 | 92.45 | 0.75 | 44.23 | 114.29 | 0.23 | 53.33 | 130.0 | 22.63 | 12.92 | 16.89 | 0.43 | 48.28 | 115.0 | 0.38 | 40.74 | 171.43 | 0.72 | 148.28 | 350.0 | 176 | 0.0 | 0.0 | 1.26 | 31.25 | 65.79 |
| 24Q1 (18) | 7.62 | -19.02 | 16.16 | 6.21 | -20.28 | 2.64 | 0.74 | -9.76 | 19.35 | 0.01 | -50.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -80.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | 0 | 0.05 | -16.67 | -28.57 | 0.73 | -14.12 | 1925.0 | 0.52 | -20.0 | 842.86 | 0.15 | -11.76 | 600.0 | 20.04 | 2.56 | 0 | 0.29 | -21.62 | 825.0 | 0.27 | -20.59 | 437.5 | 0.29 | -61.84 | 825.0 | 176 | 0.0 | 0.0 | 0.96 | -12.73 | 405.26 |
| 23Q4 (17) | 9.41 | 8.79 | -4.27 | 7.79 | 4.14 | -14.02 | 0.82 | 22.39 | 18.84 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.05 | 66.67 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -250.0 | 50.0 | 0.06 | -25.0 | 0.0 | 0.85 | 44.07 | 507.14 | 0.65 | 62.5 | 550.0 | 0.17 | 41.67 | 1800.0 | 19.54 | -2.4 | 0 | 0.37 | 60.87 | 516.67 | 0.34 | 88.89 | 1600.0 | 0.76 | 94.87 | 192.31 | 176 | 0.0 | 0.0 | 1.1 | 35.8 | 189.47 |
| 23Q3 (16) | 8.65 | 3.97 | -4.1 | 7.48 | 3.31 | -12.31 | 0.67 | 3.08 | 6.35 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | -50.0 | 0.03 | -25.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -71.43 | 0.08 | -20.0 | -27.27 | 0.59 | 11.32 | 2066.67 | 0.4 | 14.29 | 366.67 | 0.12 | 20.0 | 500.0 | 20.02 | 3.41 | 0 | 0.23 | 15.0 | 387.5 | 0.18 | 28.57 | 220.0 | 0.39 | 143.75 | 95.0 | 176 | 0.0 | 0.0 | 0.81 | 6.58 | 326.32 |
| 23Q2 (15) | 8.32 | 26.83 | -0.24 | 7.24 | 19.67 | -3.6 | 0.65 | 4.84 | 12.07 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.04 | 100.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0.1 | 42.86 | 0 | 0.53 | 1425.0 | 112.0 | 0.35 | 600.0 | 105.88 | 0.1 | 433.33 | 66.67 | 19.36 | 0 | -20.07 | 0.20 | 600.0 | 100.0 | 0.14 | 275.0 | 40.0 | 0.16 | 500.0 | -44.83 | 176 | 0.0 | -0.56 | 0.76 | 300.0 | 68.89 |
| 23Q1 (14) | 6.56 | -33.27 | -19.9 | 6.05 | -33.22 | -15.86 | 0.62 | -10.14 | 8.77 | 0 | -100.0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.07 | 16.67 | -12.5 | -0.04 | -128.57 | -108.0 | -0.07 | -170.0 | -121.21 | -0.03 | -200.0 | -137.5 | 0.00 | 0 | -100.0 | -0.04 | -166.67 | -121.05 | -0.08 | -500.0 | -157.14 | -0.04 | -115.38 | -121.05 | 176 | 0.0 | -0.56 | 0.19 | -50.0 | -72.06 |
| 22Q4 (13) | 9.83 | 8.98 | 6.16 | 9.06 | 6.21 | 9.95 | 0.69 | 9.52 | 2.99 | 0.01 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | -88.89 | -85.71 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -185.71 | -700.0 | 0.06 | -45.45 | -33.33 | 0.14 | 566.67 | -68.18 | 0.1 | 166.67 | -64.29 | -0.01 | -150.0 | -114.29 | 0.00 | 0 | -100.0 | 0.06 | 175.0 | -62.5 | 0.02 | 113.33 | -81.82 | 0.26 | 30.0 | -74.0 | 176 | 0.0 | -0.56 | 0.38 | 100.0 | -37.7 |
| 22Q3 (12) | 9.02 | 8.15 | 13.46 | 8.53 | 13.58 | 21.34 | 0.63 | 8.62 | 1.61 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.02 | 0 | -33.33 | 0.09 | 80.0 | 350.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.07 | 133.33 | 0 | 0.11 | 0 | -8.33 | -0.03 | -112.0 | -107.14 | -0.15 | -188.24 | -151.72 | 0.02 | -66.67 | -66.67 | 0.00 | -100.0 | -100.0 | -0.08 | -180.0 | -150.0 | -0.15 | -250.0 | -250.0 | 0.20 | -31.03 | -76.47 | 176 | -0.56 | -0.56 | 0.19 | -57.78 | -67.8 |
| 22Q2 (11) | 8.34 | 1.83 | 5.57 | 7.51 | 4.45 | 14.48 | 0.58 | 1.75 | 0.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0 | 0 | 0 | 0.05 | 150.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | -100.0 | -100.0 | 0.25 | -50.0 | -67.53 | 0.17 | -48.48 | -70.18 | 0.06 | -25.0 | -60.0 | 24.22 | 48.5 | 25.62 | 0.10 | -47.37 | -68.75 | 0.10 | -28.57 | -68.75 | 0.29 | 52.63 | -57.97 | 177 | 0.0 | 0.0 | 0.45 | -33.82 | -51.61 |
| 22Q1 (10) | 8.19 | -11.56 | 15.68 | 7.19 | -12.74 | 26.36 | 0.57 | -14.93 | 3.64 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.02 | -71.43 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 200.0 | 0.08 | -11.11 | 60.0 | 0.5 | 13.64 | -44.44 | 0.33 | 17.86 | -49.23 | 0.08 | 14.29 | -52.94 | 16.31 | 4.89 | -14.38 | 0.19 | 18.75 | -48.65 | 0.14 | 27.27 | -58.82 | 0.19 | -81.0 | -48.65 | 177 | 0.0 | 0.0 | 0.68 | 11.48 | -36.45 |
| 21Q4 (9) | 9.26 | 16.48 | 28.61 | 8.24 | 17.21 | 39.42 | 0.67 | 8.06 | 11.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.07 | 250.0 | 75.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.09 | -25.0 | 28.57 | 0.44 | 4.76 | -42.11 | 0.28 | -3.45 | -50.0 | 0.07 | 16.67 | -56.25 | 15.55 | 17.89 | -24.73 | 0.16 | 0.0 | -50.0 | 0.11 | 10.0 | -60.71 | 1.00 | 17.65 | -1.96 | 177 | 0.0 | 0.0 | 0.61 | 3.39 | -35.11 |
| 21Q3 (8) | 7.95 | 0.63 | -2.09 | 7.03 | 7.16 | 2.78 | 0.62 | 6.9 | 8.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.03 | 0 | -40.0 | 0.02 | -33.33 | 0.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.12 | 1100.0 | 500.0 | 0.42 | -45.45 | -41.67 | 0.29 | -49.12 | -48.21 | 0.06 | -60.0 | -57.14 | 13.19 | -31.59 | -31.62 | 0.16 | -50.0 | -48.39 | 0.10 | -68.75 | -67.74 | 0.85 | 23.19 | 19.72 | 177 | 0.0 | 0.0 | 0.59 | -36.56 | -32.95 |
| 21Q2 (7) | 7.9 | 11.58 | 23.05 | 6.56 | 15.29 | 19.06 | 0.58 | 5.45 | 7.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 150.0 | 0 | 0.01 | -80.0 | -96.0 | 0.77 | -14.44 | 26.23 | 0.57 | -12.31 | 7.55 | 0.15 | -11.76 | 87.5 | 19.28 | 1.21 | 39.61 | 0.32 | -13.51 | 6.67 | 0.32 | -5.88 | 100.0 | 0.69 | 86.49 | 76.92 | 177 | 0.0 | 0.57 | 0.93 | -13.08 | 20.78 |
| 21Q1 (6) | 7.08 | -1.67 | 17.8 | 5.69 | -3.72 | 13.35 | 0.55 | -8.33 | -3.51 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.0 | 0.05 | -28.57 | 131.25 | 0.9 | 18.42 | 233.33 | 0.65 | 16.07 | 282.35 | 0.17 | 6.25 | 88.89 | 19.05 | -7.79 | -41.87 | 0.37 | 15.62 | 311.11 | 0.34 | 21.43 | 78.95 | 0.37 | -63.73 | 311.11 | 177 | 0.0 | 0.0 | 1.07 | 13.83 | 148.84 |
| 20Q4 (5) | 7.2 | -11.33 | -20.53 | 5.91 | -13.6 | -24.52 | 0.6 | 5.26 | -1.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | -100.0 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.07 | 250.0 | 600.0 | 0.76 | 5.56 | 18.75 | 0.56 | 0.0 | 24.44 | 0.16 | 14.29 | 0.0 | 20.66 | 7.1 | -17.39 | 0.32 | 3.23 | 28.0 | 0.28 | -9.68 | 12.0 | 1.02 | 43.66 | 43.66 | 177 | 0.0 | 0.0 | 0.94 | 6.82 | 17.5 |
| 20Q3 (4) | 8.12 | 26.48 | 0.0 | 6.84 | 24.14 | 0.0 | 0.57 | 5.56 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0.02 | -92.0 | 0.0 | 0.72 | 18.03 | 0.0 | 0.56 | 5.66 | 0.0 | 0.14 | 75.0 | 0.0 | 19.29 | 39.68 | 0.0 | 0.31 | 3.33 | 0.0 | 0.31 | 93.75 | 0.0 | 0.71 | 82.05 | 0.0 | 177 | 0.57 | 0.0 | 0.88 | 14.29 | 0.0 |
| 20Q2 (3) | 6.42 | 6.82 | 0.0 | 5.51 | 9.76 | 0.0 | 0.54 | -5.26 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.25 | 256.25 | 0.0 | 0.61 | 125.93 | 0.0 | 0.53 | 211.76 | 0.0 | 0.08 | -11.11 | 0.0 | 13.81 | -57.86 | 0.0 | 0.30 | 233.33 | 0.0 | 0.16 | -15.79 | 0.0 | 0.39 | 333.33 | 0.0 | 176 | -0.56 | 0.0 | 0.77 | 79.07 | 0.0 |
| 20Q1 (2) | 6.01 | -33.66 | 0.0 | 5.02 | -35.89 | 0.0 | 0.57 | -6.56 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 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 | 0.0 | -0.16 | -1700.0 | 0.0 | 0.27 | -57.81 | 0.0 | 0.17 | -62.22 | 0.0 | 0.09 | -43.75 | 0.0 | 32.77 | 31.03 | 0.0 | 0.09 | -64.0 | 0.0 | 0.19 | -24.0 | 0.0 | 0.09 | -87.32 | 0.0 | 177 | 0.0 | 0.0 | 0.43 | -46.25 | 0.0 |
| 19Q4 (1) | 9.06 | 0.0 | 0.0 | 7.83 | 0.0 | 0.0 | 0.61 | 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 | 0.01 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 25.01 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | 177 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 |
