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) | 23.17 | -13.19 | 19.27 | -12.37 | 2.27 | 1.34 | 0.03 | 50.0 | 0.15 | 66.67 | 0.08 | 60.0 | 0.07 | 16.67 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0.48 | 92.0 | 0.37 | 208.33 | 1.99 | -23.17 | 1.07 | -32.28 | 0.92 | -8.91 | 46.08 | 18.24 | 1.37 | -32.51 | 0.91 | -52.11 | 0.00 | 0 | 77 | 0.0 | 3.59 | -11.36 |
| 2022 (9) | 26.69 | 28.01 | 21.99 | 26.38 | 2.24 | 9.8 | 0.02 | 0.0 | 0.09 | 80.0 | 0.05 | 150.0 | 0.06 | 0.0 | 0.01 | 0.0 | 0.05 | 150.0 | -0.08 | 0 | 0 | 0 | 0.25 | 0 | 0.12 | 0 | 2.59 | 93.28 | 1.58 | 105.19 | 1.01 | 77.19 | 38.97 | -8.26 | 2.03 | 103.0 | 1.90 | 74.31 | 0.00 | 0 | 77 | 0.0 | 4.05 | 49.45 |
| 2021 (8) | 20.85 | 9.33 | 17.4 | 7.81 | 2.04 | -8.52 | 0.02 | 100.0 | 0.05 | -16.67 | 0.02 | 0.0 | 0.06 | -25.0 | 0.01 | 0 | 0.02 | -71.43 | 0.06 | -97.29 | 0 | 0 | -0.17 | 0 | -0.07 | 0 | 1.34 | -55.03 | 0.77 | -60.1 | 0.57 | -45.71 | 42.48 | 20.41 | 1.00 | -59.35 | 1.09 | 0 | 0.00 | 0 | 77 | -1.28 | 2.71 | -38.55 |
| 2020 (7) | 19.07 | -18.95 | 16.14 | -19.06 | 2.23 | -8.98 | 0.01 | -66.67 | 0.06 | -50.0 | 0.02 | 0.0 | 0.08 | -27.27 | 0 | 0 | 0.07 | 40.0 | 2.21 | 0 | 0 | 0 | -0.01 | 0 | 2.28 | 1241.18 | 2.98 | 129.23 | 1.93 | 164.38 | 1.05 | 84.21 | 35.28 | -19.3 | 2.46 | 189.41 | -0.45 | 0 | 0.00 | 0 | 78 | -8.24 | 4.41 | 52.07 |
| 2019 (6) | 23.53 | -15.6 | 19.94 | -15.44 | 2.45 | -6.49 | 0.03 | 200.0 | 0.12 | -14.29 | 0.02 | 0 | 0.11 | 57.14 | 0 | 0 | 0.05 | -54.55 | 0 | 0 | 0 | 0 | 0.15 | 400.0 | 0.17 | 0 | 1.3 | -13.91 | 0.73 | -31.78 | 0.57 | 29.55 | 43.72 | 49.88 | 0.85 | -32.54 | 0.73 | -54.66 | 0.00 | 0 | 85 | 1.19 | 2.9 | 5.07 |
| 2018 (5) | 27.88 | 22.07 | 23.58 | 24.24 | 2.62 | 35.05 | 0.01 | -66.67 | 0.14 | 7.69 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0.11 | 450.0 | -0.08 | 0 | 0 | 0 | 0.03 | 0 | -0.17 | 0 | 1.51 | 7.09 | 1.07 | 5.94 | 0.44 | 10.0 | 29.17 | 2.49 | 1.26 | 3.28 | 1.61 | -18.27 | 0.00 | 0 | 84 | 20.0 | 2.76 | 3.76 |
| 2017 (4) | 22.84 | 27.53 | 18.98 | 15.03 | 1.94 | -24.81 | 0.03 | 200.0 | 0.13 | -23.53 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.02 | -75.0 | 0.04 | 0 | 0 | 0 | -0.4 | 0 | -0.51 | 0 | 1.41 | 0 | 1.01 | 0 | 0.4 | 0 | 28.46 | 0 | 1.22 | 0 | 1.97 | 0 | 0.00 | 0 | 70 | 11.11 | 2.66 | 758.06 |
| 2016 (3) | 17.91 | -1.97 | 16.5 | -7.67 | 2.58 | 14.67 | 0.01 | 0.0 | 0.17 | 30.77 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0.08 | -11.11 | -0.15 | 0 | 0.15 | 0 | -0.17 | 0 | -0.24 | 0 | -1.41 | 0 | -1.36 | 0 | -0.05 | 0 | 0.00 | 0 | -2.16 | 0 | -1.45 | 0 | 0.00 | 0 | 63 | 0.0 | 0.31 | 181.82 |
| 2015 (2) | 18.27 | -12.79 | 17.87 | -7.51 | 2.25 | 3.21 | 0.01 | 0.0 | 0.13 | -13.33 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.09 | 80.0 | 0.01 | 0 | 0 | 0 | 0.11 | -47.62 | 0.1 | -23.08 | -1.76 | 0 | -1.49 | 0 | -0.27 | 0 | 0.00 | 0 | -2.38 | 0 | -2.06 | 0 | 0.00 | 0 | 63 | 1.61 | 0.11 | -92.72 |
| 2014 (1) | 20.95 | -0.95 | 19.32 | 0.84 | 2.18 | 13.54 | 0.01 | -50.0 | 0.15 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.21 | 16.67 | 0.13 | 333.33 | -0.41 | 0 | -0.4 | 0 | -0.01 | 0 | 0.00 | 0 | -0.64 | 0 | -0.69 | 0 | 0.00 | 0 | 62 | 0.0 | 1.51 | -22.56 |
| 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) | 6.77 | 6.11 | 9.55 | 5.63 | 9.53 | 10.61 | 0.52 | -25.71 | -18.75 | 0.03 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -86.67 | -92.0 | 0.63 | -8.7 | -8.7 | 0.43 | 2.38 | 13.16 | 0.2 | -25.93 | -35.48 | 31.51 | -19.96 | -29.32 | 0.56 | 3.7 | 12.0 | 0.53 | 51.43 | 211.76 | 1.53 | 57.73 | 47.12 | 77 | -1.28 | 0.0 | 0.99 | -7.48 | -10.0 |
| 24Q2 (19) | 6.38 | 16.64 | 11.54 | 5.14 | 13.97 | 9.59 | 0.7 | 22.81 | 27.27 | 0.03 | 50.0 | 200.0 | 0.02 | 0.0 | -50.0 | 0.01 | -50.0 | -50.0 | 0.05 | 150.0 | 150.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -42.86 | 60.0 | 0.15 | 7.14 | 650.0 | 0.69 | 27.78 | 35.29 | 0.42 | 23.53 | 61.54 | 0.27 | 35.0 | 12.5 | 39.37 | 5.35 | -18.34 | 0.54 | 25.58 | 58.82 | 0.35 | 34.62 | 12.9 | 0.97 | 125.58 | 79.63 | 78 | 0.0 | 1.3 | 1.07 | 16.3 | 18.89 |
| 24Q1 (18) | 5.47 | -1.26 | -4.37 | 4.51 | -2.38 | -7.39 | 0.57 | 5.56 | 5.56 | 0.02 | 0.0 | 0 | 0.02 | -33.33 | -50.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.0 | 366.67 | 0.14 | 27.27 | 1500.0 | 0.54 | 12.5 | 74.19 | 0.34 | 25.93 | 112.5 | 0.2 | -4.76 | 33.33 | 37.37 | -14.6 | -24.63 | 0.43 | 22.86 | 115.0 | 0.26 | 23.81 | 18.18 | 0.43 | -69.06 | 115.0 | 78 | 1.3 | 1.3 | 0.92 | 1.1 | 33.33 |
| 23Q4 (17) | 5.54 | -10.36 | -26.82 | 4.62 | -9.23 | -27.36 | 0.54 | -15.62 | -21.74 | 0.02 | 0 | 100.0 | 0.03 | -25.0 | -40.0 | 0.02 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | -150.0 | -133.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.14 | -46.15 | 1500.0 | 0.11 | -56.0 | 157.89 | 0.48 | -30.43 | 45.45 | 0.27 | -28.95 | 80.0 | 0.21 | -32.26 | 16.67 | 43.76 | -1.84 | -18.84 | 0.35 | -30.0 | 75.0 | 0.21 | 23.53 | -52.27 | 1.39 | 33.65 | -32.2 | 77 | 0.0 | 0.0 | 0.91 | -17.27 | 18.18 |
| 23Q3 (16) | 6.18 | 8.04 | -18.79 | 5.09 | 8.53 | -15.87 | 0.64 | 16.36 | 3.23 | 0 | -100.0 | 0 | 0.04 | 0.0 | 300.0 | 0.02 | 0.0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.26 | 420.0 | 52.94 | 0.25 | 1150.0 | 47.06 | 0.69 | 35.29 | -38.39 | 0.38 | 46.15 | -47.22 | 0.31 | 29.17 | -22.5 | 44.58 | -7.53 | 24.35 | 0.50 | 47.06 | -46.24 | 0.17 | -45.16 | -76.06 | 1.04 | 92.59 | -43.78 | 77 | 0.0 | 0.0 | 1.1 | 22.22 | -28.1 |
| 23Q2 (15) | 5.72 | 0.0 | -8.48 | 4.69 | -3.7 | -9.11 | 0.55 | 1.85 | 14.58 | 0.01 | 0 | 0 | 0.04 | 0.0 | 300.0 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | -16.67 | 0.02 | 300.0 | -81.82 | 0.51 | 64.52 | -29.17 | 0.26 | 62.5 | -40.91 | 0.24 | 60.0 | -11.11 | 48.21 | -2.76 | 25.97 | 0.34 | 70.0 | -41.38 | 0.31 | 40.91 | -27.91 | 0.54 | 170.0 | -41.3 | 77 | 0.0 | 0.0 | 0.9 | 30.43 | -10.89 |
| 23Q1 (14) | 5.72 | -24.44 | 8.95 | 4.87 | -23.43 | 9.93 | 0.54 | -21.74 | 22.73 | 0 | -100.0 | 0 | 0.04 | -20.0 | 300.0 | 0.02 | -50.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 0.0 | -0.01 | 94.74 | -133.33 | 0.31 | -6.06 | -26.19 | 0.16 | 6.67 | -38.46 | 0.15 | -16.67 | 0.0 | 49.58 | -8.05 | 35.17 | 0.20 | 0.0 | -41.18 | 0.22 | -50.0 | -26.67 | 0.20 | -90.24 | -41.18 | 77 | 0.0 | 0.0 | 0.69 | -10.39 | -6.76 |
| 22Q4 (13) | 7.57 | -0.53 | 28.74 | 6.36 | 5.12 | 29.8 | 0.69 | 11.29 | 46.81 | 0.01 | 0 | 0.0 | 0.05 | 400.0 | 150.0 | 0.04 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | -0.07 | -600.0 | -216.67 | 0 | 0 | 0 | -0.01 | -105.88 | -125.0 | -0.19 | -211.76 | -290.0 | 0.33 | -70.54 | -45.9 | 0.15 | -79.17 | -61.54 | 0.18 | -55.0 | -18.18 | 53.92 | 50.4 | 48.58 | 0.20 | -78.49 | -60.0 | 0.44 | -38.03 | 15.79 | 2.05 | 10.81 | 105.0 | 77 | 0.0 | 0.0 | 0.77 | -49.67 | -21.43 |
| 22Q3 (12) | 7.61 | 21.76 | 36.62 | 6.05 | 17.25 | 32.39 | 0.62 | 29.17 | 24.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.17 | 183.33 | 230.77 | 0.17 | 54.55 | 230.77 | 1.12 | 55.56 | 202.7 | 0.72 | 63.64 | 227.27 | 0.4 | 48.15 | 185.71 | 35.85 | -6.32 | -9.06 | 0.93 | 60.34 | 220.69 | 0.71 | 65.12 | 57.78 | 1.85 | 101.09 | 270.0 | 77 | 0.0 | 0.0 | 1.53 | 51.49 | 125.0 |
| 22Q2 (11) | 6.25 | 19.05 | 11.61 | 5.16 | 16.48 | 9.09 | 0.48 | 9.09 | -17.24 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 220.0 | 0.11 | 266.67 | 375.0 | 0.72 | 71.43 | 188.0 | 0.44 | 69.23 | 300.0 | 0.27 | 80.0 | 92.86 | 38.27 | 4.33 | -31.56 | 0.58 | 70.59 | 314.29 | 0.43 | 43.33 | 126.32 | 0.92 | 170.59 | 338.1 | 77 | 0.0 | 0.0 | 1.01 | 36.49 | 71.19 |
| 22Q1 (10) | 5.25 | -10.71 | 38.16 | 4.43 | -9.59 | 38.44 | 0.44 | -6.38 | -8.33 | 0 | -100.0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | -100.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 200.0 | 0.03 | -70.0 | 0 | 0.42 | -31.15 | 281.82 | 0.26 | -33.33 | 420.0 | 0.15 | -31.82 | 150.0 | 36.68 | 1.07 | -34.16 | 0.34 | -32.0 | 466.67 | 0.30 | -21.05 | 400.0 | 0.34 | -66.0 | 466.67 | 77 | 0.0 | 0.0 | 0.74 | -24.49 | 60.87 |
| 21Q4 (9) | 5.88 | 5.57 | 6.52 | 4.9 | 7.22 | 10.11 | 0.47 | -6.0 | -25.4 | 0.01 | 0 | 200.0 | 0.02 | 100.0 | 0 | 0 | 0 | -100.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.04 | 130.77 | 180.0 | 0.1 | 176.92 | 266.67 | 0.61 | 64.86 | 60.53 | 0.39 | 77.27 | 250.0 | 0.22 | 57.14 | -65.62 | 36.29 | -7.94 | 0 | 0.50 | 72.41 | 247.06 | 0.38 | -15.56 | 246.15 | 1.00 | 100.0 | -59.68 | 77 | 0.0 | -1.28 | 0.98 | 44.12 | 38.03 |
| 21Q3 (8) | 5.57 | -0.54 | 3.53 | 4.57 | -3.38 | 2.01 | 0.5 | -13.79 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.13 | -160.0 | -1400.0 | -0.13 | -225.0 | -360.0 | 0.37 | 48.0 | -17.78 | 0.22 | 100.0 | -21.43 | 0.14 | 0.0 | -17.65 | 39.42 | -29.51 | 4.59 | 0.29 | 107.14 | -19.44 | 0.45 | 136.84 | 50.0 | 0.50 | 138.1 | -82.27 | 77 | 0.0 | 0.0 | 0.68 | 15.25 | -18.07 |
| 21Q2 (7) | 5.6 | 47.37 | 59.54 | 4.73 | 47.81 | 50.16 | 0.58 | 20.83 | -3.33 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -66.67 | 0 | -0.04 | 0 | -101.78 | 0.25 | 127.27 | -87.56 | 0.11 | 120.0 | -94.15 | 0.14 | 133.33 | 7.69 | 55.92 | 0.38 | 749.85 | 0.14 | 133.33 | -94.24 | 0.19 | 216.67 | 139.58 | 0.21 | 250.0 | -91.43 | 77 | 0.0 | 0.0 | 0.59 | 28.26 | -75.11 |
| 21Q1 (6) | 3.8 | -31.16 | -18.45 | 3.2 | -28.09 | -20.99 | 0.48 | -23.81 | -5.88 | 0 | 100.0 | 0 | 0.01 | 0 | -66.67 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 40.0 | 0 | 0 | 100.0 | -100.0 | 0.11 | -71.05 | -21.43 | 0.05 | 119.23 | 66.67 | 0.06 | -90.62 | -45.45 | 55.71 | 0 | -26.89 | 0.06 | 117.65 | 50.0 | 0.06 | 123.08 | 700.0 | 0.06 | -97.58 | 50.0 | 77 | -1.28 | 0.0 | 0.46 | -35.21 | -9.8 |
| 20Q4 (5) | 5.52 | 2.6 | -8.31 | 4.45 | -0.67 | -9.92 | 0.63 | 26.0 | -1.56 | -0.01 | -200.0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | -0.01 | -133.33 | -133.33 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.05 | -600.0 | -25.0 | -0.06 | -220.0 | -20.0 | 0.38 | -15.56 | -2.56 | -0.26 | -192.86 | -218.18 | 0.64 | 276.47 | 276.47 | 0.00 | -100.0 | -100.0 | -0.34 | -194.44 | -230.77 | -0.26 | -186.67 | -174.29 | 2.48 | -12.06 | 185.06 | 78 | 1.3 | -8.24 | 0.71 | -14.46 | -7.79 |
| 20Q3 (4) | 5.38 | 53.28 | 0.0 | 4.48 | 42.22 | 0.0 | 0.5 | -16.67 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | -97.78 | 0.0 | 0.45 | -77.61 | 0.0 | 0.28 | -85.11 | 0.0 | 0.17 | 30.77 | 0.0 | 37.69 | 472.8 | 0.0 | 0.36 | -85.19 | 0.0 | 0.30 | 162.5 | 0.0 | 2.82 | 15.1 | 0.0 | 77 | 0.0 | 0.0 | 0.83 | -64.98 | 0.0 |
| 20Q2 (3) | 3.51 | -24.68 | 0.0 | 3.15 | -22.22 | 0.0 | 0.6 | 17.65 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 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 | 2.25 | 5525.0 | 0.0 | 2.01 | 1335.71 | 0.0 | 1.88 | 6166.67 | 0.0 | 0.13 | 18.18 | 0.0 | 6.58 | -91.36 | 0.0 | 2.43 | 5975.0 | 0.0 | -0.48 | -4700.0 | 0.0 | 2.45 | 6025.0 | 0.0 | 77 | 0.0 | 0.0 | 2.37 | 364.71 | 0.0 |
| 20Q1 (2) | 4.66 | -22.59 | 0.0 | 4.05 | -18.02 | 0.0 | 0.51 | -20.31 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.04 | 180.0 | 0.0 | 0.14 | -64.1 | 0.0 | 0.03 | -86.36 | 0.0 | 0.11 | -35.29 | 0.0 | 76.20 | 72.59 | 0.0 | 0.04 | -84.62 | 0.0 | -0.01 | -102.86 | 0.0 | 0.04 | -95.4 | 0.0 | 77 | -9.41 | 0.0 | 0.51 | -33.77 | 0.0 |
| 19Q4 (1) | 6.02 | 0.0 | 0.0 | 4.94 | 0.0 | 0.0 | 0.64 | 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 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 44.15 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 | 85 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 |
