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) | 40.04 | 18.99 | 32.36 | 30.01 | 10.11 | 4.44 | 0.38 | 192.31 | 0.67 | 55.81 | 0.09 | -10.0 | 0.05 | 0 | 0.01 | -75.0 | 0.37 | 54.17 | 0 | 0 | 0.05 | 0 | 0.15 | -81.25 | 0.34 | -33.33 | -2.09 | 0 | -1.29 | 0 | 0.13 | -43.48 | 0.00 | 0 | -1.31 | 0 | -1.66 | 0 | 0.00 | 0 | 99 | 0.0 | 0.91 | -57.67 |
| 2022 (9) | 33.65 | 14.73 | 24.89 | 21.12 | 9.68 | 14.15 | 0.13 | 333.33 | 0.43 | 59.26 | 0.1 | 0.0 | 0 | 0 | 0.04 | -20.0 | 0.24 | 71.43 | -0.01 | 0 | 0 | 0 | 0.8 | 0 | 0.51 | 466.67 | -0.41 | 0 | 0.41 | -52.87 | 0.23 | -8.0 | 0.00 | 0 | 0.42 | -52.27 | -0.10 | 0 | 0.00 | 0 | 99 | 0.0 | 2.15 | -10.04 |
| 2021 (8) | 29.33 | 2.34 | 20.55 | -0.34 | 8.48 | 14.59 | 0.03 | -82.35 | 0.27 | 22.73 | 0.1 | -9.09 | 0.03 | 0 | 0.05 | 25.0 | 0.14 | 16.67 | -0.01 | 0 | 0 | 0 | -0.47 | 0 | 0.09 | 0 | 0.38 | -36.67 | 0.87 | 2.35 | 0.25 | -61.54 | 65.89 | 0 | 0.88 | 2.33 | 0.80 | -12.09 | 0.00 | 0 | 99 | 0.0 | 2.39 | -9.13 |
| 2020 (7) | 28.66 | 2.17 | 20.62 | 10.5 | 7.4 | -4.39 | 0.17 | -15.0 | 0.22 | 10.0 | 0.11 | -8.33 | 0 | 0 | 0.04 | -20.0 | 0.12 | -40.0 | -0.01 | 0 | 0 | 0 | -0.49 | 0 | -0.04 | 0 | 0.6 | -64.91 | 0.85 | -57.92 | 0.65 | 32.65 | 0.00 | 0 | 0.86 | -57.84 | 0.91 | -54.5 | 0.00 | 0 | 99 | 0.0 | 2.63 | -29.49 |
| 2019 (6) | 28.05 | -2.87 | 18.66 | -4.06 | 7.74 | 7.5 | 0.2 | 33.33 | 0.2 | 17.65 | 0.12 | 0 | 0 | 0 | 0.05 | 0 | 0.2 | -45.95 | -0.02 | 0 | 0 | 0 | -0.02 | 0 | 0.06 | -93.1 | 1.71 | -45.02 | 2.02 | -24.34 | 0.49 | -51.49 | 28.99 | -11.13 | 2.04 | -24.72 | 2.00 | 8.7 | 0.00 | 0 | 99 | 0.0 | 3.73 | -15.8 |
| 2018 (5) | 28.88 | 16.08 | 19.45 | 25.73 | 7.2 | 13.21 | 0.15 | 36.36 | 0.17 | 21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 270.0 | -0.04 | 0 | 0 | 0 | 0.36 | 0 | 0.87 | 0 | 3.11 | 66.31 | 2.67 | 136.28 | 1.01 | 36.49 | 32.62 | -17.5 | 2.71 | 135.65 | 1.84 | -22.03 | 0.00 | 0 | 99 | 0.0 | 4.43 | 51.19 |
| 2017 (4) | 24.88 | 7.01 | 15.47 | 6.32 | 6.36 | -1.24 | 0.11 | 10.0 | 0.14 | -26.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -16.67 | -0.04 | 0 | -0.31 | 0 | -0.45 | 0 | -1.18 | 0 | 1.87 | 12.65 | 1.13 | 34.52 | 0.74 | -9.76 | 39.54 | -19.89 | 1.15 | 35.29 | 2.36 | 59.46 | 0.00 | 0 | 99 | 0.0 | 2.93 | 5.78 |
| 2016 (3) | 23.25 | -5.45 | 14.55 | -7.03 | 6.44 | -3.88 | 0.1 | -44.44 | 0.19 | -9.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 20.0 | -0.03 | 0 | -0.27 | 0 | -0.31 | 0 | -0.61 | 0 | 1.66 | -32.24 | 0.84 | -48.47 | 0.82 | -1.2 | 49.36 | 46.69 | 0.85 | -50.29 | 1.48 | 2.07 | 0.00 | 0 | 99 | 4.21 | 2.77 | -24.73 |
| 2015 (2) | 24.59 | -7.49 | 15.65 | -7.83 | 6.7 | 2.76 | 0.18 | -5.26 | 0.21 | 5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -23.08 | 0.01 | 0 | 0 | 0 | 0.12 | 100.0 | 0.21 | 250.0 | 2.45 | -21.73 | 1.63 | -28.51 | 0.83 | -2.35 | 33.65 | 23.62 | 1.71 | -28.75 | 1.45 | -36.12 | 0.00 | 0 | 95 | 0.0 | 3.68 | -13.41 |
| 2014 (1) | 26.58 | 13.93 | 16.98 | 13.65 | 6.52 | 4.32 | 0.19 | 35.71 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -43.48 | -0.04 | 0 | -0.09 | 0 | 0.06 | -84.21 | 0.06 | -92.5 | 3.13 | 6.1 | 2.28 | 14.0 | 0.85 | -10.53 | 27.22 | -15.28 | 2.40 | 13.74 | 2.27 | 86.07 | 0.00 | 0 | 95 | 0.0 | 4.25 | 2.16 |
| 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) | 5.77 | -12.18 | -44.84 | 3.95 | -20.84 | -52.98 | 2.6 | 3.17 | 11.59 | 0.15 | -6.25 | 36.36 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | -0.17 | -254.55 | -230.77 | -0.95 | -14.46 | -578.57 | -0.59 | -13.46 | -1280.0 | 0.05 | -16.67 | -28.57 | 0.00 | 0 | 0 | -0.60 | -15.38 | -1300.0 | -0.43 | 32.81 | -437.5 | -1.84 | -48.39 | -111.49 | 98 | -1.01 | -1.01 | -0.14 | -1500.0 | -121.54 |
| 24Q2 (19) | 6.57 | -10.12 | -40.49 | 4.99 | -18.86 | -46.11 | 2.52 | 5.0 | -4.91 | 0.16 | 6.67 | 77.78 | 0.26 | 4.0 | 85.71 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -61.29 | -55.56 | 0.11 | 120.0 | -57.69 | -0.83 | 30.83 | -33.87 | -0.52 | 26.76 | -20.93 | 0.06 | 0.0 | 500.0 | 0.00 | 0 | 0 | -0.52 | 27.78 | -20.93 | -0.64 | 17.95 | 8.57 | -1.24 | -72.22 | -36.26 | 99 | 0.0 | 0.0 | 0.01 | 102.78 | -90.0 |
| 24Q1 (18) | 7.31 | -21.4 | -20.89 | 6.15 | -12.77 | -19.4 | 2.4 | -12.09 | 0.0 | 0.15 | 25.0 | 150.0 | 0.25 | 19.05 | 108.33 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | -82.61 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 203.33 | 875.0 | 0.05 | 266.67 | 350.0 | -1.2 | -130.77 | -48.15 | -0.71 | -61.36 | -51.06 | 0.06 | 0.0 | 400.0 | 0.00 | 0 | 0 | -0.72 | -60.0 | -50.0 | -0.78 | -85.71 | -69.57 | -0.72 | 45.04 | -50.0 | 99 | 0.0 | 0.0 | -0.36 | -228.57 | -200.0 |
| 23Q4 (17) | 9.3 | -11.09 | -0.21 | 7.05 | -16.07 | -3.03 | 2.73 | 17.17 | 6.64 | 0.12 | 9.09 | 100.0 | 0.21 | 5.0 | 61.54 | 0.02 | 0.0 | 0.0 | 0.04 | 0 | 0 | 0 | -100.0 | 0 | 0.23 | 475.0 | 155.56 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.3 | -242.86 | -114.29 | -0.03 | -123.08 | 81.25 | -0.52 | -271.43 | 22.39 | -0.44 | -980.0 | -62.96 | 0.06 | -14.29 | 140.0 | 0.00 | 0 | 0 | -0.45 | -1000.0 | -66.67 | -0.42 | -425.0 | -281.82 | -1.31 | -50.57 | -411.9 | 99 | 0.0 | 0.0 | 0.28 | -56.92 | 1300.0 |
| 23Q3 (16) | 10.46 | -5.25 | 16.61 | 8.4 | -9.29 | 27.08 | 2.33 | -12.08 | -8.63 | 0.11 | 22.22 | 266.67 | 0.2 | 42.86 | 81.82 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 100.0 | 0.05 | 0 | 0 | 0.21 | -22.22 | -61.11 | 0.13 | -50.0 | -62.86 | -0.14 | 77.42 | -182.35 | 0.05 | 111.63 | -76.19 | 0.07 | 600.0 | -78.79 | 0.00 | 0 | 0 | 0.05 | 111.63 | -76.19 | -0.08 | 88.57 | 42.86 | -0.87 | 4.4 | -226.09 | 99 | 0.0 | 0.0 | 0.65 | 550.0 | -22.62 |
| 23Q2 (15) | 11.04 | 19.48 | 41.18 | 9.26 | 21.36 | 65.36 | 2.65 | 10.42 | 14.22 | 0.09 | 50.0 | 350.0 | 0.14 | 16.67 | 40.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | 25.0 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 775.0 | 35.0 | 0.26 | 1400.0 | 85.71 | -0.62 | 23.46 | -1650.0 | -0.43 | 8.51 | -248.28 | 0.01 | 150.0 | 125.0 | 0.00 | 0 | 0 | -0.43 | 10.42 | -248.28 | -0.70 | -52.17 | -566.67 | -0.91 | -89.58 | -289.58 | 99 | 0.0 | 0.0 | 0.1 | 183.33 | -85.07 |
| 23Q1 (14) | 9.24 | -0.86 | 22.55 | 7.63 | 4.95 | 40.77 | 2.4 | -6.25 | 6.67 | 0.06 | 0.0 | 500.0 | 0.12 | -7.69 | 33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -55.56 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 71.43 | -121.05 | -0.02 | 87.5 | -111.76 | -0.81 | -20.9 | -2125.0 | -0.47 | -74.07 | -361.11 | -0.02 | 86.67 | -125.0 | 0.00 | 0 | 0 | -0.48 | -77.78 | -352.63 | -0.46 | -318.18 | -4700.0 | -0.48 | -214.29 | -352.63 | 99 | 0.0 | 0.0 | -0.12 | -700.0 | -119.35 |
| 22Q4 (13) | 9.32 | 3.9 | 0.87 | 7.27 | 9.98 | 8.67 | 2.56 | 0.39 | -0.78 | 0.06 | 100.0 | 500.0 | 0.13 | 18.18 | 62.5 | 0.02 | -33.33 | 0.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.09 | 80.0 | 200.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | -125.93 | 17.65 | -0.16 | -145.71 | -433.33 | -0.67 | -494.12 | -857.14 | -0.27 | -228.57 | -640.0 | -0.15 | -145.45 | -314.29 | 0.00 | 0 | 0 | -0.27 | -228.57 | -640.0 | -0.11 | 21.43 | -237.5 | 0.42 | -39.13 | -52.27 | 99 | 0.0 | 0.0 | 0.02 | -97.62 | -95.83 |
| 22Q3 (12) | 8.97 | 14.71 | 22.71 | 6.61 | 18.04 | 28.6 | 2.55 | 9.91 | 29.44 | 0.03 | 50.0 | 200.0 | 0.11 | 10.0 | 57.14 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.05 | -37.5 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.54 | 170.0 | 2800.0 | 0.35 | 150.0 | 59.09 | 0.17 | 325.0 | -59.52 | 0.21 | -27.59 | -54.35 | 0.33 | 925.0 | 153.85 | 0.00 | 0 | -100.0 | 0.21 | -27.59 | -54.35 | -0.14 | -193.33 | -158.33 | 0.69 | 43.75 | -16.87 | 99 | 0.0 | 0.0 | 0.84 | 25.37 | -6.67 |
| 22Q2 (11) | 7.82 | 3.71 | 10.92 | 5.6 | 3.32 | 13.59 | 2.32 | 3.11 | 13.73 | 0.02 | 100.0 | 100.0 | 0.1 | 11.11 | 66.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | -25.0 | 0.08 | 300.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 5.26 | 211.11 | 0.14 | -17.65 | 255.56 | 0.04 | 0.0 | 300.0 | 0.29 | 61.11 | 3.57 | -0.04 | -150.0 | 20.0 | 0.00 | 0 | 0 | 0.29 | 52.63 | 3.57 | 0.15 | 1400.0 | -60.53 | 0.48 | 152.63 | 29.73 | 99 | 0.0 | 0.0 | 0.67 | 8.06 | 42.55 |
| 22Q1 (10) | 7.54 | -18.4 | 31.59 | 5.42 | -18.98 | 43.39 | 2.25 | -12.79 | 18.42 | 0.01 | 0.0 | 0.0 | 0.09 | 12.5 | 50.0 | 0.02 | 0.0 | -33.33 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 211.76 | 311.11 | 0.17 | 666.67 | 1800.0 | 0.04 | 157.14 | 0.0 | 0.18 | 260.0 | 125.0 | 0.08 | 14.29 | -20.0 | 0.00 | 0 | 0 | 0.19 | 280.0 | 137.5 | 0.01 | -87.5 | -88.89 | 0.19 | -78.41 | 137.5 | 99 | 0.0 | 0.0 | 0.62 | 29.17 | 16.98 |
| 21Q4 (9) | 9.24 | 26.4 | -13.97 | 6.69 | 30.16 | -18.01 | 2.58 | 30.96 | 24.64 | 0.01 | 0.0 | -66.67 | 0.08 | 14.29 | 100.0 | 0.02 | 0.0 | 0.0 | 0.03 | 0 | 0 | 0.01 | 0 | 0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -750.0 | 41.38 | -0.03 | -113.64 | -125.0 | -0.07 | -116.67 | -111.29 | 0.05 | -89.13 | -91.8 | 0.07 | -46.15 | -58.82 | 0.00 | -100.0 | -100.0 | 0.05 | -89.13 | -91.94 | 0.08 | -66.67 | -84.0 | 0.88 | 6.02 | 2.33 | 99 | 0.0 | 0.0 | 0.48 | -46.67 | -56.76 |
| 21Q3 (8) | 7.31 | 3.69 | 5.64 | 5.14 | 4.26 | 11.5 | 1.97 | -3.43 | 7.07 | 0.01 | 0.0 | -75.0 | 0.07 | 16.67 | 16.67 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | 150.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 88.89 | 90.91 | 0.22 | 344.44 | 204.76 | 0.42 | 2200.0 | 68.0 | 0.46 | 64.29 | 100.0 | 0.13 | 360.0 | -51.85 | 31.73 | 0 | 0 | 0.46 | 64.29 | 100.0 | 0.24 | -36.84 | -46.67 | 0.83 | 124.32 | 232.0 | 99 | 0.0 | 0.0 | 0.9 | 91.49 | 16.88 |
| 21Q2 (7) | 7.05 | 23.04 | 37.43 | 4.93 | 30.42 | 33.6 | 2.04 | 7.37 | 18.6 | 0.01 | 0.0 | 0 | 0.06 | 0.0 | 0.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -100.0 | 0 | -0.09 | -800.0 | -280.0 | -0.02 | -150.0 | 91.67 | 0.28 | 250.0 | 411.11 | -0.05 | -150.0 | -141.67 | 0.00 | 0 | 0 | 0.28 | 250.0 | 411.11 | 0.38 | 322.22 | 371.43 | 0.37 | 362.5 | 3600.0 | 99 | 0.0 | -4.81 | 0.47 | -11.32 | 74.07 |
| 21Q1 (6) | 5.73 | -46.65 | -2.55 | 3.78 | -53.68 | -9.13 | 1.9 | -8.21 | 7.95 | 0.01 | -66.67 | 0 | 0.06 | 50.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 68.97 | 0 | -0.01 | -108.33 | -200.0 | 0.04 | -93.55 | 233.33 | 0.08 | -86.89 | -20.0 | 0.1 | -41.18 | 11.11 | 0.00 | -100.0 | 0 | 0.08 | -87.1 | -27.27 | 0.09 | -82.0 | 0.0 | 0.08 | -90.7 | -27.27 | 99 | 0.0 | 0.0 | 0.53 | -52.25 | 10.42 |
| 20Q4 (5) | 10.74 | 55.2 | 61.26 | 8.16 | 77.01 | 86.3 | 2.07 | 12.5 | 1.47 | 0.03 | -25.0 | 0 | 0.04 | -33.33 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -31.82 | 0 | 0.12 | 157.14 | 185.71 | 0.62 | 148.0 | 463.64 | 0.61 | 165.22 | 79.41 | 0.17 | -37.04 | 183.33 | 27.57 | 0 | -47.69 | 0.62 | 169.57 | 82.35 | 0.50 | 11.11 | 2.04 | 0.86 | 244.0 | -58.05 | 99 | 0.0 | 0.0 | 1.11 | 44.16 | 79.03 |
| 20Q3 (4) | 6.92 | 34.89 | 0.0 | 4.61 | 24.93 | 0.0 | 1.84 | 6.98 | 0.0 | 0.04 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.22 | 0 | 0.0 | -0.21 | -520.0 | 0.0 | 0.25 | 204.17 | 0.0 | 0.23 | 355.56 | 0.0 | 0.27 | 125.0 | 0.0 | 0.00 | 0 | 0.0 | 0.23 | 355.56 | 0.0 | 0.45 | 421.43 | 0.0 | 0.25 | 2400.0 | 0.0 | 99 | -4.81 | 0.0 | 0.77 | 185.19 | 0.0 |
| 20Q2 (3) | 5.13 | -12.76 | 0.0 | 3.69 | -11.3 | 0.0 | 1.72 | -2.27 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 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 | 0.05 | 400.0 | 0.0 | -0.24 | -700.0 | 0.0 | -0.09 | -190.0 | 0.0 | 0.12 | 33.33 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | -181.82 | 0.0 | -0.14 | -255.56 | 0.0 | 0.01 | -90.91 | 0.0 | 104 | 5.05 | 0.0 | 0.27 | -43.75 | 0.0 |
| 20Q1 (2) | 5.88 | -11.71 | 0.0 | 4.16 | -5.02 | 0.0 | 1.76 | -13.73 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.03 | 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 | 107.14 | 0.0 | -0.03 | -127.27 | 0.0 | 0.1 | -70.59 | 0.0 | 0.09 | 50.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.11 | -67.65 | 0.0 | 0.09 | -81.63 | 0.0 | 0.11 | -94.63 | 0.0 | 99 | 0.0 | 0.0 | 0.48 | -22.58 | 0.0 |
| 19Q4 (1) | 6.66 | 0.0 | 0.0 | 4.38 | 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 | -0.14 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 52.70 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 2.05 | 0.0 | 0.0 | 99 | 0.0 | 0.0 | 0.62 | 0.0 | 0.0 |
