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) | 235.6 | -4.53 | 210.35 | -5.56 | 10.04 | 7.96 | 0.13 | 160.0 | 0.03 | -25.0 | 0.12 | 140.0 | 0 | 0 | 0.03 | 50.0 | 0.14 | 0.0 | -0.01 | 0 | 0 | 0 | 0.12 | 0 | 0.52 | -57.38 | 15.74 | -1.38 | 12.05 | -1.71 | 3.2 | -2.74 | 20.33 | -1.21 | 7.52 | -1.7 | 7.21 | 4.49 | 0.00 | 0 | 160 | 0.0 | 18.25 | 0.44 |
| 2022 (9) | 246.77 | 20.5 | 222.73 | 22.92 | 9.3 | 12.45 | 0.05 | 25.0 | 0.04 | 100.0 | 0.05 | 66.67 | 0 | 0 | 0.02 | 100.0 | 0.14 | -17.65 | 0 | 0 | 0 | 0 | 0 | 0 | 1.22 | 82.09 | 15.96 | -0.13 | 12.26 | -1.29 | 3.29 | 1.54 | 20.58 | 1.53 | 7.65 | -1.29 | 6.90 | -5.99 | 0.00 | 0 | 160 | 0.0 | 18.17 | 1.17 |
| 2021 (8) | 204.78 | 17.41 | 181.2 | 20.86 | 8.27 | -0.36 | 0.04 | -55.56 | 0.02 | -33.33 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0 | 0.17 | 41.67 | 0 | 0 | 0 | 0 | 0.14 | -26.32 | 0.67 | 97.06 | 15.98 | -3.27 | 12.42 | -3.87 | 3.24 | -1.82 | 20.27 | 1.6 | 7.75 | -3.85 | 7.34 | -6.62 | 0.00 | 0 | 160 | 0.0 | 17.96 | -1.48 |
| 2020 (7) | 174.41 | 1.7 | 149.93 | -0.91 | 8.3 | 5.33 | 0.09 | 0.0 | 0.03 | -57.14 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | 0.19 | 46.15 | 0.34 | 70.0 | 16.52 | 32.05 | 12.92 | 32.51 | 3.3 | 30.95 | 19.95 | -0.84 | 8.06 | 32.57 | 7.86 | 31.66 | 0.00 | 0 | 160 | 0.0 | 18.23 | 27.93 |
| 2019 (6) | 171.5 | 1.19 | 151.31 | 0.26 | 7.88 | 5.77 | 0.09 | 12.5 | 0.07 | 16.67 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | -0.01 | 0 | 0 | 0 | 0.13 | 0 | 0.2 | -54.55 | 12.51 | 8.22 | 9.75 | 7.5 | 2.52 | 9.57 | 20.12 | 1.31 | 6.08 | 7.42 | 5.97 | 10.76 | 0.00 | 0 | 160 | 0.0 | 14.25 | 13.01 |
| 2018 (5) | 169.49 | 0.38 | 150.92 | -0.7 | 7.45 | 11.03 | 0.08 | 14.29 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 8.33 | -0.02 | 0 | 0 | 0 | -0.03 | 0 | 0.44 | 0 | 11.56 | 15.14 | 9.07 | 11.02 | 2.3 | 33.72 | 19.86 | 15.67 | 5.66 | 10.98 | 5.39 | 4.26 | 0.00 | 0 | 160 | 0.0 | 12.61 | 14.32 |
| 2017 (4) | 168.84 | -2.88 | 151.99 | -2.82 | 6.71 | 4.19 | 0.07 | 133.33 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 0 | 0 | 0 | 0 | 0.24 | 0 | -0.1 | 0 | 10.04 | -8.23 | 8.17 | -8.41 | 1.72 | -10.42 | 17.17 | -1.89 | 5.10 | -8.27 | 5.17 | -7.84 | 0.00 | 0 | 160 | 0.0 | 11.03 | -7.7 |
| 2016 (3) | 173.84 | -2.19 | 156.4 | -3.08 | 6.44 | 7.33 | 0.03 | -50.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -47.83 | -0.03 | 0 | 0 | 0 | -0.01 | 0 | -0.06 | 0 | 10.94 | -2.5 | 8.92 | -2.19 | 1.92 | -4.48 | 17.50 | -2.13 | 5.56 | -2.28 | 5.61 | 8.51 | 0.00 | 0 | 160 | 0.0 | 11.95 | -1.81 |
| 2015 (2) | 177.73 | -18.66 | 161.37 | -20.03 | 6.0 | 2.74 | 0.06 | 100.0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 43.75 | 0.01 | 0.0 | 0.01 | 0 | -0.1 | 0 | 0.85 | -27.97 | 11.22 | -6.81 | 9.12 | -7.6 | 2.01 | -3.83 | 17.88 | 2.88 | 5.69 | -7.63 | 5.17 | -4.79 | 0.00 | 0 | 160 | 0.0 | 12.17 | -8.08 |
| 2014 (1) | 218.49 | 8.99 | 201.79 | 7.49 | 5.84 | 13.4 | 0.03 | 200.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -20.0 | 0.01 | 0 | 0 | 0 | -0.3 | 0 | 1.18 | 26.88 | 12.04 | 41.31 | 9.87 | 39.6 | 2.09 | 50.36 | 17.38 | 6.89 | 6.16 | 39.68 | 5.43 | 41.41 | 0.00 | 0 | 160 | 0.0 | 13.24 | 29.93 |
| 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) | 54.12 | 1.39 | -7.3 | 48.01 | 5.89 | -8.66 | 2.76 | -1.08 | 9.52 | 0.07 | -22.22 | 133.33 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.04 | -82.61 | -77.78 | 3.39 | -38.14 | -2.59 | 2.57 | -39.53 | -4.81 | 0.67 | -38.53 | 3.08 | 19.84 | 0.1 | 6.1 | 1.61 | -39.25 | -4.73 | 1.58 | -37.05 | 0.64 | 6.02 | 36.2 | 10.05 | 160 | 0.0 | 0.0 | 4.22 | -32.7 | 2.18 |
| 24Q2 (19) | 53.38 | -5.12 | -5.71 | 45.34 | -9.97 | -10.96 | 2.79 | 7.31 | 17.72 | 0.09 | 80.0 | 80.0 | 0.01 | 0 | 0.0 | 0.08 | 33.33 | 700.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.23 | -41.03 | -4.17 | 5.48 | 48.51 | 53.93 | 4.25 | 50.71 | 64.73 | 1.09 | 47.3 | 29.76 | 19.82 | -0.9 | -16.55 | 2.65 | 50.57 | 63.58 | 2.51 | 65.13 | 71.92 | 4.42 | 151.14 | 16.93 | 160 | 0.0 | 0.0 | 6.27 | 42.18 | 52.18 |
| 24Q1 (18) | 56.26 | -3.88 | -9.38 | 50.36 | -2.52 | -8.77 | 2.6 | 0.78 | 1.17 | 0.05 | 0.0 | 150.0 | 0 | 0 | -100.0 | 0.06 | 0.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -83.33 | 0.39 | 657.14 | 129.41 | 3.69 | -12.56 | -17.63 | 2.82 | -14.55 | -18.73 | 0.74 | -8.64 | -17.78 | 20.00 | 4.55 | 0.0 | 1.76 | -14.56 | -18.89 | 1.52 | -27.96 | -26.21 | 1.76 | -76.63 | -18.89 | 160 | 0.0 | 0.0 | 4.41 | -10.91 | -12.67 |
| 23Q4 (17) | 58.53 | 0.26 | -16.25 | 51.66 | -1.71 | -19.07 | 2.58 | 2.38 | 6.17 | 0.05 | 66.67 | 150.0 | 0 | 0 | -100.0 | 0.06 | 50.0 | 500.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | 200.0 | -0.07 | -138.89 | 84.44 | 4.22 | 21.26 | 32.29 | 3.3 | 22.22 | 33.06 | 0.81 | 24.62 | 35.0 | 19.13 | 2.3 | 0.95 | 2.06 | 21.89 | 32.9 | 2.11 | 34.39 | 15.3 | 7.53 | 37.66 | -1.7 | 160 | 0.0 | 0.0 | 4.95 | 19.85 | 31.65 |
| 23Q3 (16) | 58.38 | 3.13 | -3.58 | 52.56 | 3.22 | -8.96 | 2.52 | 6.33 | 18.31 | 0.03 | -40.0 | 200.0 | 0 | -100.0 | -100.0 | 0.04 | 300.0 | 100.0 | 0 | 0 | 0 | 0.03 | 0 | 50.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | -200.0 | 0.18 | -25.0 | -82.69 | 3.48 | -2.25 | 100.0 | 2.7 | 4.65 | 117.74 | 0.65 | -22.62 | 75.68 | 18.70 | -21.26 | -12.54 | 1.69 | 4.32 | 116.67 | 1.57 | 7.53 | 1208.33 | 5.47 | 44.71 | -10.62 | 160 | 0.0 | 0.0 | 4.13 | 0.24 | 78.02 |
| 23Q2 (15) | 56.61 | -8.81 | -4.62 | 50.92 | -7.75 | -3.12 | 2.37 | -7.78 | 5.33 | 0.05 | 150.0 | 400.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -91.67 | -66.67 | 0.24 | 41.18 | -41.46 | 3.56 | -20.54 | -28.08 | 2.58 | -25.65 | -31.56 | 0.84 | -6.67 | -22.94 | 23.75 | 18.75 | 7.47 | 1.62 | -25.35 | -31.36 | 1.46 | -29.13 | -30.48 | 3.78 | 74.19 | -29.21 | 160 | 0.0 | 0.0 | 4.12 | -18.42 | -24.82 |
| 23Q1 (14) | 62.08 | -11.17 | 8.95 | 55.2 | -13.52 | 13.53 | 2.57 | 5.76 | 3.21 | 0.02 | 0.0 | 100.0 | 0.01 | -50.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 700.0 | 0 | 0.17 | 137.78 | -22.73 | 4.48 | 40.44 | -26.44 | 3.47 | 39.92 | -27.25 | 0.9 | 50.0 | -26.23 | 20.00 | 5.54 | 0.15 | 2.17 | 40.0 | -27.18 | 2.06 | 12.57 | -27.46 | 2.17 | -71.67 | -27.18 | 160 | 0.0 | 0.0 | 5.05 | 34.31 | -23.48 |
| 22Q4 (13) | 69.89 | 15.43 | 18.94 | 63.83 | 10.57 | 22.66 | 2.43 | 14.08 | 3.4 | 0.02 | 100.0 | 100.0 | 0.02 | 100.0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -50.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | -133.33 | -0.45 | -143.27 | -475.0 | 3.19 | 83.33 | -28.79 | 2.48 | 100.0 | -28.94 | 0.6 | 62.16 | -32.58 | 18.95 | -11.37 | -4.73 | 1.55 | 98.72 | -28.9 | 1.83 | 1425.0 | -13.27 | 7.66 | 25.16 | -1.29 | 160 | 0.0 | 0.0 | 3.76 | 62.07 | -24.8 |
| 22Q3 (12) | 60.55 | 2.02 | 25.05 | 57.73 | 9.84 | 28.09 | 2.13 | -5.33 | 26.79 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.04 | -20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | -133.33 | 1.04 | 153.66 | 1200.0 | 1.74 | -64.85 | 0.0 | 1.24 | -67.11 | -8.15 | 0.37 | -66.06 | 15.62 | 21.38 | -3.26 | 17.67 | 0.78 | -66.95 | -8.24 | 0.12 | -94.29 | -84.81 | 6.12 | 14.61 | 9.68 | 160 | 0.0 | 0.0 | 2.32 | -57.66 | 3.11 |
| 22Q2 (11) | 59.35 | 4.16 | 20.68 | 52.56 | 8.1 | 20.52 | 2.25 | -9.64 | 17.19 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0.41 | 86.36 | 472.73 | 4.95 | -18.72 | 39.83 | 3.77 | -20.96 | 40.67 | 1.09 | -10.66 | 37.97 | 22.10 | 10.67 | -0.63 | 2.36 | -20.81 | 40.48 | 2.10 | -26.06 | 20.69 | 5.34 | 79.19 | 12.9 | 160 | 0.0 | 0.0 | 5.48 | -16.97 | 35.98 |
| 22Q1 (10) | 56.98 | -3.03 | 17.65 | 48.62 | -6.57 | 20.11 | 2.49 | 5.96 | 7.79 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.22 | 83.33 | -62.07 | 6.09 | 35.94 | -2.09 | 4.77 | 36.68 | -2.45 | 1.22 | 37.08 | -1.61 | 19.97 | 0.4 | -0.15 | 2.98 | 36.7 | -2.3 | 2.84 | 34.6 | 5.58 | 2.98 | -61.6 | -2.3 | 160 | 0.0 | 0.0 | 6.6 | 32.0 | -1.2 |
| 21Q4 (9) | 58.76 | 21.35 | 18.59 | 52.04 | 15.46 | 24.02 | 2.35 | 39.88 | 2.17 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 50.0 | 0.12 | 50.0 | 50.0 | 4.48 | 157.47 | -16.57 | 3.49 | 158.52 | -18.08 | 0.89 | 178.12 | -13.59 | 19.89 | 9.47 | 3.38 | 2.18 | 156.47 | -18.05 | 2.11 | 167.09 | -19.16 | 7.76 | 39.07 | -3.96 | 160 | 0.0 | 0.0 | 5.0 | 122.22 | -13.79 |
| 21Q3 (8) | 48.42 | -1.55 | 8.54 | 45.07 | 3.35 | 18.36 | 1.68 | -12.5 | -22.58 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | -71.43 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | -57.14 | 0.08 | 172.73 | -11.11 | 1.74 | -50.85 | -60.9 | 1.35 | -49.63 | -61.1 | 0.32 | -59.49 | -64.04 | 18.17 | -18.3 | -9.24 | 0.85 | -49.4 | -60.83 | 0.79 | -54.6 | -62.56 | 5.58 | 17.97 | 3.14 | 160 | 0.0 | 0.0 | 2.25 | -44.17 | -53.8 |
| 21Q2 (7) | 49.18 | 1.55 | 24.44 | 43.61 | 7.73 | 26.85 | 1.92 | -16.88 | 2.67 | 0.01 | -50.0 | -50.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -87.5 | -0.11 | -118.97 | -650.0 | 3.54 | -43.09 | 7.6 | 2.68 | -45.19 | 5.93 | 0.79 | -36.29 | 14.49 | 22.24 | 11.2 | 6.16 | 1.68 | -44.92 | 6.33 | 1.74 | -35.32 | 10.83 | 4.73 | 55.08 | 45.99 | 160 | 0.0 | 0.0 | 4.03 | -39.67 | 8.63 |
| 21Q1 (6) | 48.43 | -2.26 | 18.88 | 40.48 | -3.53 | 14.03 | 2.31 | 0.43 | 17.86 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 200.0 | 0.58 | 625.0 | 314.29 | 6.22 | 15.83 | 82.4 | 4.89 | 14.79 | 83.83 | 1.24 | 20.39 | 82.35 | 20.00 | 3.95 | -0.05 | 3.05 | 14.66 | 83.73 | 2.69 | 3.07 | 71.34 | 3.05 | -62.25 | 83.73 | 160 | 0.0 | 0.0 | 6.68 | 15.17 | 73.96 |
| 20Q4 (5) | 49.55 | 11.07 | 9.12 | 41.96 | 10.19 | 4.33 | 2.3 | 5.99 | 12.75 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0 | 0.08 | -11.11 | 153.33 | 5.37 | 20.67 | 79.0 | 4.26 | 22.77 | 82.05 | 1.03 | 15.73 | 71.67 | 19.24 | -3.9 | -4.28 | 2.66 | 22.58 | 82.19 | 2.61 | 23.7 | 67.31 | 8.08 | 49.35 | 32.68 | 160 | 0.0 | 0.0 | 5.8 | 19.1 | 69.1 |
| 20Q3 (4) | 44.61 | 12.88 | 0.0 | 38.08 | 10.76 | 0.0 | 2.17 | 16.04 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -12.5 | 0.0 | 0.09 | 350.0 | 0.0 | 4.45 | 35.26 | 0.0 | 3.47 | 37.15 | 0.0 | 0.89 | 28.99 | 0.0 | 20.02 | -4.44 | 0.0 | 2.17 | 37.34 | 0.0 | 2.11 | 34.39 | 0.0 | 5.41 | 66.98 | 0.0 | 160 | 0.0 | 0.0 | 4.87 | 31.27 | 0.0 |
| 20Q2 (3) | 39.52 | -2.99 | 0.0 | 34.38 | -3.15 | 0.0 | 1.87 | -4.59 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 700.0 | 0.0 | 0.02 | -85.71 | 0.0 | 3.29 | -3.52 | 0.0 | 2.53 | -4.89 | 0.0 | 0.69 | 1.47 | 0.0 | 20.95 | 4.7 | 0.0 | 1.58 | -4.82 | 0.0 | 1.57 | 0.0 | 0.0 | 3.24 | 95.18 | 0.0 | 160 | 0.0 | 0.0 | 3.71 | -3.39 | 0.0 |
| 20Q1 (2) | 40.74 | -10.28 | 0.0 | 35.5 | -11.74 | 0.0 | 1.96 | -3.92 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.14 | 193.33 | 0.0 | 3.41 | 13.67 | 0.0 | 2.66 | 13.68 | 0.0 | 0.68 | 13.33 | 0.0 | 20.01 | -0.45 | 0.0 | 1.66 | 13.7 | 0.0 | 1.57 | 0.64 | 0.0 | 1.66 | -72.74 | 0.0 | 160 | 0.0 | 0.0 | 3.84 | 11.95 | 0.0 |
| 19Q4 (1) | 45.41 | 0.0 | 0.0 | 40.22 | 0.0 | 0.0 | 2.04 | 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 | -0.15 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 2.34 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 20.10 | 0.0 | 0.0 | 1.46 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 | 6.09 | 0.0 | 0.0 | 160 | 0.0 | 0.0 | 3.43 | 0.0 | 0.0 |
