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) | 87.7 | -10.59 | 68.32 | -16.54 | 11.57 | -9.54 | 0.92 | 162.86 | 0.56 | 7.69 | 0 | 0 | 0.02 | 0.0 | 0.05 | -58.33 | 0.28 | 86.67 | -0.13 | 0 | 0 | 0 | 0.57 | -78.89 | 2.3 | -12.88 | 10.1 | 66.39 | 6.42 | 73.05 | 3.73 | 62.17 | 36.90 | -2.56 | 5.03 | 88.39 | 2.86 | 286.49 | 0.00 | 0 | 125 | 0.81 | 15.03 | 29.46 |
| 2022 (9) | 98.09 | -3.79 | 81.86 | -4.74 | 12.79 | 5.97 | 0.35 | 34.62 | 0.52 | 26.83 | 0 | 0 | 0.02 | 0 | 0.12 | -47.83 | 0.15 | 7.14 | -0.2 | 0 | 0 | 0 | 2.7 | 0 | 2.64 | 0 | 6.07 | 57.66 | 3.71 | 47.22 | 2.3 | 59.72 | 37.87 | 1.15 | 2.67 | 32.18 | 0.74 | -59.34 | 0.00 | 0 | 124 | 0.0 | 11.61 | 37.23 |
| 2021 (8) | 101.95 | 5.51 | 85.93 | 20.64 | 12.07 | 19.62 | 0.26 | -27.78 | 0.41 | 51.85 | 0 | 0 | 0 | 0 | 0.23 | 283.33 | 0.14 | 366.67 | -0.02 | 0 | 0 | 0 | -0.57 | 0 | -0.1 | 0 | 3.85 | -74.3 | 2.52 | -73.91 | 1.44 | -72.47 | 37.44 | 7.25 | 2.02 | -73.87 | 1.82 | -73.78 | 0.00 | 0 | 124 | 0.0 | 8.46 | -54.05 |
| 2020 (7) | 96.63 | 12.6 | 71.23 | 12.76 | 10.09 | 2.23 | 0.36 | 33.33 | 0.27 | 28.57 | 0 | 0 | 0.1 | -41.18 | 0.06 | 0 | 0.03 | -25.0 | -0.01 | 0 | 0 | 0 | -1.54 | 0 | -0.34 | 0 | 14.98 | 3.67 | 9.66 | 2.55 | 5.23 | 4.18 | 34.91 | 0.4 | 7.73 | 2.38 | 6.94 | 29.0 | 0.00 | 0 | 124 | 0.0 | 18.41 | 6.97 |
| 2019 (6) | 85.82 | -2.58 | 63.17 | -6.76 | 9.87 | 11.27 | 0.27 | -44.9 | 0.21 | 2000.0 | 0 | 0 | 0.17 | -10.53 | 0 | 0 | 0.04 | 0 | -0.07 | 0 | 0 | 0 | 0.59 | -53.91 | 1.67 | -23.39 | 14.45 | 5.78 | 9.42 | 5.84 | 5.02 | 5.46 | 34.77 | -0.17 | 7.55 | 29.73 | 5.38 | 15.2 | 0.00 | 0 | 124 | -17.88 | 17.21 | 16.52 |
| 2018 (5) | 88.09 | -0.7 | 67.75 | -0.62 | 8.87 | 8.3 | 0.49 | 11.36 | 0.01 | -75.0 | 0 | 0 | 0.19 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | 0 | 0 | 1.28 | 0 | 2.18 | 0 | 13.66 | 11.78 | 8.9 | 2.42 | 4.76 | 35.23 | 34.83 | 20.85 | 5.82 | 10.65 | 4.67 | -23.69 | 0.00 | 0 | 151 | -6.21 | 14.77 | 10.47 |
| 2017 (4) | 88.71 | -2.92 | 68.17 | -2.22 | 8.19 | -16.85 | 0.44 | 29.41 | 0.04 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0 | 0 | -0.97 | 0 | -0.13 | 0 | 12.22 | -10.41 | 8.69 | -4.4 | 3.52 | -22.64 | 28.82 | -13.61 | 5.26 | -5.23 | 6.12 | 21.19 | 0.00 | 0 | 161 | 7.33 | 13.37 | -10.57 |
| 2016 (3) | 91.38 | -3.47 | 69.72 | -5.03 | 9.85 | -6.55 | 0.34 | -46.88 | 0.12 | -29.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | 0 | 0 | 0 | 1.54 | 52.48 | 1.82 | 10.98 | 13.64 | 10.36 | 9.09 | 14.92 | 4.55 | 2.25 | 33.36 | -7.33 | 5.55 | 13.5 | 5.05 | 16.09 | 0.00 | 0 | 150 | 0.0 | 14.95 | 7.94 |
| 2015 (2) | 94.66 | -5.93 | 73.41 | -5.46 | 10.54 | -4.01 | 0.64 | -1.54 | 0.17 | -5.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | 0 | 0 | 1.01 | 0 | 1.64 | 272.73 | 12.36 | -0.64 | 7.91 | -7.59 | 4.45 | 14.69 | 36.00 | 15.38 | 4.89 | -13.14 | 4.35 | -22.87 | 0.00 | 0 | 150 | 0.0 | 13.85 | -1.14 |
| 2014 (1) | 100.63 | 10.92 | 77.65 | 9.8 | 10.98 | 8.71 | 0.65 | 51.16 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0.44 | 0 | 12.44 | 26.17 | 8.56 | 30.69 | 3.88 | 16.87 | 31.20 | -7.17 | 5.63 | 30.02 | 5.64 | 23.41 | 0.00 | 0 | 150 | 1.35 | 14.01 | 23.98 |
| 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) | 24.69 | -2.57 | -1.87 | 17.48 | -0.57 | -7.37 | 3.43 | 1.18 | 10.65 | 0.27 | -15.62 | 28.57 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.27 | -130.68 | -142.86 | 3.51 | -33.14 | -8.12 | 2.18 | -34.34 | -13.49 | 1.24 | -30.73 | -2.36 | 35.37 | 3.57 | 6.76 | 1.52 | -34.48 | -25.12 | 1.70 | 0.59 | 29.77 | 5.57 | 37.53 | 49.73 | 144 | 0.7 | 16.13 | 4.69 | -26.95 | -6.76 |
| 24Q2 (19) | 25.34 | 18.03 | 17.21 | 17.58 | 15.73 | 1.09 | 3.39 | 2.42 | 13.38 | 0.32 | 10.34 | 33.33 | 0.11 | -8.33 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -13.51 | -65.22 | 0.88 | -2.22 | -39.31 | 5.25 | 35.66 | 94.44 | 3.32 | 36.07 | 94.15 | 1.79 | 32.59 | 79.0 | 34.15 | -2.06 | -7.48 | 2.32 | 34.1 | 68.12 | 1.69 | 57.94 | 838.89 | 4.05 | 134.1 | 141.07 | 143 | 1.42 | 15.32 | 6.42 | 27.13 | 64.19 |
| 24Q1 (18) | 21.47 | -5.04 | 17.32 | 15.19 | -9.91 | -0.07 | 3.31 | 18.64 | 22.59 | 0.29 | 7.41 | 52.63 | 0.12 | -20.0 | -20.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.02 | -71.43 | -60.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.37 | 205.71 | 208.82 | 0.9 | 260.0 | 3100.0 | 3.87 | 20.56 | 918.42 | 2.44 | 33.33 | 559.46 | 1.35 | 0.0 | 1127.27 | 34.87 | -17.37 | 16.35 | 1.73 | 18.49 | 476.67 | 1.07 | -2.73 | 282.14 | 1.73 | -66.21 | 476.67 | 141 | 12.8 | 13.71 | 5.05 | 14.0 | 202.4 |
| 23Q4 (17) | 22.61 | -10.14 | 26.81 | 16.86 | -10.65 | 18.32 | 2.79 | -10.0 | 1.45 | 0.27 | 28.57 | 58.82 | 0.15 | 0.0 | 7.14 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.05 | 0 | -58.33 | 0.07 | 75.0 | 143.75 | -0.13 | 0 | 35.0 | 0 | 0 | 0 | -0.35 | -200.0 | 40.68 | 0.25 | -60.32 | 159.52 | 3.21 | -15.97 | 664.29 | 1.83 | -27.38 | 553.57 | 1.35 | 6.3 | 938.46 | 42.20 | 27.38 | 37.82 | 1.46 | -28.08 | 534.78 | 1.10 | -16.03 | 124.49 | 5.12 | 37.63 | 70.67 | 125 | 0.81 | 0.81 | 4.43 | -11.93 | 131.94 |
| 23Q3 (16) | 25.16 | 16.37 | 2.36 | 18.87 | 8.51 | -8.09 | 3.1 | 3.68 | -10.66 | 0.21 | -12.5 | 133.33 | 0.15 | 25.0 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -63.64 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -61.96 | -79.65 | 0.63 | -56.55 | -66.31 | 3.82 | 41.48 | 56.56 | 2.52 | 47.37 | 56.52 | 1.27 | 27.0 | 64.94 | 33.13 | -10.24 | 5.27 | 2.03 | 47.1 | 54.96 | 1.31 | 627.78 | 827.78 | 3.72 | 121.43 | 34.3 | 124 | 0.0 | 0.0 | 5.03 | 28.64 | 31.68 |
| 23Q2 (15) | 21.62 | 18.14 | -22.87 | 17.39 | 14.41 | -24.72 | 2.99 | 10.74 | -12.57 | 0.24 | 26.32 | 380.0 | 0.12 | -20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 120.0 | -38.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.92 | 370.59 | -38.26 | 1.45 | 4933.33 | 36.79 | 2.7 | 610.53 | 4.65 | 1.71 | 362.16 | 13.25 | 1.0 | 809.09 | -4.76 | 36.91 | 23.16 | -9.51 | 1.38 | 360.0 | 13.11 | 0.18 | -35.71 | -41.94 | 1.68 | 460.0 | 14.29 | 124 | 0.0 | 0.0 | 3.91 | 134.13 | -0.51 |
| 23Q1 (14) | 18.3 | 2.64 | -33.82 | 15.2 | 6.67 | -36.61 | 2.7 | -1.82 | -14.29 | 0.19 | 11.76 | 375.0 | 0.15 | 7.14 | 25.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.05 | 131.25 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.34 | 42.37 | -525.0 | -0.03 | 92.86 | -125.0 | 0.38 | -9.52 | -40.62 | 0.37 | 32.14 | 19.35 | 0.11 | -15.38 | -68.57 | 29.97 | -2.12 | -45.87 | 0.30 | 30.43 | 20.0 | 0.28 | -42.86 | 115.38 | 0.30 | -90.0 | 20.0 | 124 | 0.0 | 0.0 | 1.67 | -12.57 | -14.36 |
| 22Q4 (13) | 17.83 | -27.46 | -35.16 | 14.25 | -30.59 | -39.36 | 2.75 | -20.75 | -14.86 | 0.17 | 88.89 | 240.0 | 0.14 | 0.0 | -6.67 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.12 | 0 | -47.83 | -0.16 | -300.0 | 55.56 | -0.2 | 0 | -900.0 | 0 | 0 | 0 | -0.59 | -134.3 | -43.9 | -0.42 | -122.46 | 16.0 | 0.42 | -82.79 | 61.54 | 0.28 | -82.61 | 7.69 | 0.13 | -83.12 | 225.0 | 30.62 | -2.7 | 107.31 | 0.23 | -82.44 | 9.52 | 0.49 | 372.22 | -7.55 | 3.00 | 8.3 | 47.78 | 124 | 0.0 | 0.0 | 1.91 | -50.0 | 24.84 |
| 22Q3 (12) | 24.58 | -12.31 | -6.4 | 20.53 | -11.13 | -7.65 | 3.47 | 1.46 | 11.94 | 0.09 | 80.0 | 80.0 | 0.14 | 16.67 | 55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -55.56 | -69.23 | 0 | 0 | 0 | 0 | 0 | 0 | 1.72 | 15.44 | 1223.08 | 1.87 | 76.42 | 503.23 | 2.44 | -5.43 | 96.77 | 1.61 | 6.62 | 114.67 | 0.77 | -26.67 | 45.28 | 31.47 | -22.85 | -26.32 | 1.31 | 7.38 | 118.33 | -0.18 | -158.06 | -158.06 | 2.77 | 88.44 | 52.2 | 124 | 0.0 | 0.0 | 3.82 | -2.8 | 59.17 |
| 22Q2 (11) | 28.03 | 1.37 | 11.01 | 23.1 | -3.67 | 5.34 | 3.42 | 8.57 | 24.82 | 0.05 | 25.0 | -28.57 | 0.12 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 260.0 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 1.49 | 1762.5 | 580.65 | 1.06 | 783.33 | 507.69 | 2.58 | 303.12 | 706.25 | 1.51 | 387.1 | 504.0 | 1.05 | 200.0 | 950.0 | 40.79 | -26.33 | 26.21 | 1.22 | 388.0 | 510.0 | 0.31 | 138.46 | -11.43 | 1.47 | 488.0 | 20.49 | 124 | 0.0 | 0.0 | 3.93 | 101.54 | 172.92 |
| 22Q1 (10) | 27.65 | 0.55 | 20.53 | 23.98 | 2.04 | 31.25 | 3.15 | -2.48 | 5.0 | 0.04 | -20.0 | -60.0 | 0.12 | -20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | 113.89 | 66.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.08 | 119.51 | 300.0 | 0.12 | 124.0 | -65.71 | 0.64 | 146.15 | -68.32 | 0.31 | 19.23 | -75.4 | 0.35 | 775.0 | -54.55 | 55.37 | 274.88 | 45.75 | 0.25 | 19.05 | -75.49 | 0.13 | -75.47 | -79.37 | 0.25 | -87.68 | -75.49 | 124 | 0.0 | 0.0 | 1.95 | 27.45 | -36.89 |
| 21Q4 (9) | 27.5 | 4.72 | 2.88 | 23.5 | 5.71 | 17.03 | 3.23 | 4.19 | 2.22 | 0.05 | 0.0 | -37.5 | 0.15 | 66.67 | 114.29 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.23 | 0 | 283.33 | -0.36 | -238.46 | -24.14 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | -0.41 | -415.38 | 56.84 | -0.5 | -261.29 | -51.52 | 0.26 | -79.03 | -91.75 | 0.26 | -65.33 | -87.44 | 0.04 | -92.45 | -96.23 | 14.77 | -65.42 | -56.09 | 0.21 | -65.0 | -87.43 | 0.53 | 70.97 | -68.26 | 2.03 | 11.54 | -74.01 | 124 | 0.0 | 0.0 | 1.53 | -36.25 | -63.04 |
| 21Q3 (8) | 26.26 | 4.0 | 1.39 | 22.23 | 1.37 | 16.75 | 3.1 | 13.14 | 34.78 | 0.05 | -28.57 | -16.67 | 0.09 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 18.18 | 333.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 141.94 | 116.05 | 0.31 | 219.23 | 152.54 | 1.24 | 287.5 | -68.69 | 0.75 | 200.0 | -71.37 | 0.53 | 430.0 | -61.31 | 42.71 | 32.15 | 23.73 | 0.60 | 200.0 | -71.56 | 0.31 | -11.43 | -86.1 | 1.82 | 49.18 | -70.31 | 124 | 0.0 | 0.0 | 2.4 | 66.67 | -49.9 |
| 21Q2 (7) | 25.25 | 10.07 | -5.78 | 21.93 | 20.03 | 14.34 | 2.74 | -8.67 | 7.45 | 0.07 | -30.0 | -50.0 | 0.09 | 12.5 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 633.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -1650.0 | -1133.33 | -0.26 | -174.29 | -150.0 | 0.32 | -84.16 | -94.28 | 0.25 | -80.16 | -93.15 | 0.1 | -87.01 | -94.71 | 32.32 | -14.92 | -4.58 | 0.20 | -80.39 | -93.22 | 0.35 | -44.44 | -83.87 | 1.22 | 19.61 | -69.65 | 124 | 0.0 | 0.0 | 1.44 | -53.4 | -77.54 |
| 21Q1 (6) | 22.94 | -14.18 | 33.29 | 18.27 | -9.01 | 41.3 | 3.0 | -5.06 | 44.93 | 0.1 | 25.0 | 25.0 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.03 | 110.34 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 102.11 | -89.47 | 0.35 | 206.06 | 483.33 | 2.02 | -35.87 | -10.62 | 1.26 | -39.13 | -5.26 | 0.77 | -27.36 | -14.44 | 37.99 | 12.93 | -4.95 | 1.02 | -38.92 | -4.67 | 0.63 | -62.28 | -28.41 | 1.02 | -86.94 | -4.67 | 124 | 0.0 | 0.0 | 3.09 | -25.36 | 0.65 |
| 20Q4 (5) | 26.73 | 3.2 | 19.01 | 20.08 | 5.46 | 25.27 | 3.16 | 37.39 | 23.92 | 0.08 | 33.33 | 100.0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.1 | 0 | -41.18 | 0.06 | 0 | 0 | -0.29 | -583.33 | 0 | -0.01 | 0 | 85.71 | 0 | 0 | 0 | -0.95 | -17.28 | -137.5 | -0.33 | 44.07 | -135.71 | 3.15 | -20.45 | -15.78 | 2.07 | -20.99 | -12.29 | 1.06 | -22.63 | -22.63 | 33.64 | -2.55 | -8.01 | 1.67 | -20.85 | -12.57 | 1.67 | -25.11 | -4.02 | 7.81 | 27.41 | 2.63 | 124 | 0.0 | 0.0 | 4.14 | -13.57 | -6.55 |
| 20Q3 (4) | 25.9 | -3.36 | 0.0 | 19.04 | -0.73 | 0.0 | 2.3 | -9.8 | 0.0 | 0.06 | -57.14 | 0.0 | 0.06 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.81 | -2800.0 | 0.0 | -0.59 | -213.46 | 0.0 | 3.96 | -29.16 | 0.0 | 2.62 | -28.22 | 0.0 | 1.37 | -27.51 | 0.0 | 34.52 | 1.92 | 0.0 | 2.11 | -28.47 | 0.0 | 2.23 | 2.76 | 0.0 | 6.13 | 52.49 | 0.0 | 124 | 0.0 | 0.0 | 4.79 | -25.27 | 0.0 |
| 20Q2 (3) | 26.8 | 55.72 | 0.0 | 19.18 | 48.34 | 0.0 | 2.55 | 23.19 | 0.0 | 0.14 | 75.0 | 0.0 | 0.08 | 14.29 | 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 | 0.03 | -84.21 | 0.0 | 0.52 | 766.67 | 0.0 | 5.59 | 147.35 | 0.0 | 3.65 | 174.44 | 0.0 | 1.89 | 110.0 | 0.0 | 33.87 | -15.26 | 0.0 | 2.95 | 175.7 | 0.0 | 2.17 | 146.59 | 0.0 | 4.02 | 275.7 | 0.0 | 124 | 0.0 | 0.0 | 6.41 | 108.79 | 0.0 |
| 20Q1 (2) | 17.21 | -23.37 | 0.0 | 12.93 | -19.34 | 0.0 | 2.07 | -18.82 | 0.0 | 0.08 | 100.0 | 0.0 | 0.07 | 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 | 0 | 0.0 | 0.19 | 147.5 | 0.0 | 0.06 | 142.86 | 0.0 | 2.26 | -39.57 | 0.0 | 1.33 | -43.64 | 0.0 | 0.9 | -34.31 | 0.0 | 39.97 | 9.3 | 0.0 | 1.07 | -43.98 | 0.0 | 0.88 | -49.43 | 0.0 | 1.07 | -85.94 | 0.0 | 124 | 0.0 | 0.0 | 3.07 | -30.7 | 0.0 |
| 19Q4 (1) | 22.46 | 0.0 | 0.0 | 16.03 | 0.0 | 0.0 | 2.55 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 3.74 | 0.0 | 0.0 | 2.36 | 0.0 | 0.0 | 1.37 | 0.0 | 0.0 | 36.57 | 0.0 | 0.0 | 1.91 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 7.61 | 0.0 | 0.0 | 124 | 0.0 | 0.0 | 4.43 | 0.0 | 0.0 |
