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) | 88.89 | -0.53 | 71.59 | -1.85 | 11.2 | 3.99 | 0.07 | 133.33 | 0.49 | 206.25 | 0.08 | 33.33 | 0.08 | -46.67 | 0.11 | -84.93 | 0.59 | 9.26 | 0.03 | 0 | 0 | 0 | -0.12 | 0 | 2.35 | -26.1 | 8.44 | -4.31 | 7.28 | 10.14 | 0.69 | -58.43 | 8.15 | -56.74 | 2.00 | 10.5 | 1.35 | 43.62 | 0.00 | 0 | 364 | 0.0 | 12.77 | 4.42 |
| 2022 (9) | 89.36 | 0.35 | 72.94 | -1.08 | 10.77 | 15.06 | 0.03 | 200.0 | 0.16 | 77.78 | 0.06 | 0.0 | 0.15 | 66.67 | 0.73 | 563.64 | 0.54 | 25.58 | -0.02 | 0 | 0 | 0 | 0.29 | 0 | 3.18 | -74.54 | 8.82 | -52.14 | 6.61 | -60.37 | 1.66 | 49.55 | 18.84 | 214.0 | 1.81 | -59.69 | 0.94 | -18.26 | 0.00 | 0 | 364 | -1.36 | 12.23 | -43.09 |
| 2021 (8) | 89.05 | 16.1 | 73.74 | 17.65 | 9.36 | 6.97 | 0.01 | -90.0 | 0.09 | -55.0 | 0.06 | 50.0 | 0.09 | 28.57 | 0.11 | 22.22 | 0.43 | 13.16 | 10.69 | -22.08 | 0 | 0 | -0.02 | 0 | 12.49 | -19.78 | 18.43 | -11.61 | 16.68 | -7.13 | 1.11 | -55.42 | 6.00 | -49.71 | 4.49 | -6.85 | 1.15 | 74.24 | 0.00 | 0 | 369 | -0.27 | 21.49 | -7.57 |
| 2020 (7) | 76.7 | 7.79 | 62.68 | 4.54 | 8.75 | 6.45 | 0.1 | -58.33 | 0.2 | -25.93 | 0.04 | 33.33 | 0.07 | 0.0 | 0.09 | 200.0 | 0.38 | -7.32 | 13.72 | 279.01 | 0 | 0 | -0.21 | 0 | 15.57 | 202.92 | 20.85 | 156.77 | 17.96 | 143.03 | 2.49 | 538.46 | 11.93 | 148.54 | 4.82 | 141.0 | 0.66 | 6.45 | 0.00 | 0 | 370 | 0.27 | 23.25 | 126.39 |
| 2019 (6) | 71.16 | 0.55 | 59.96 | 0.18 | 8.22 | -14.02 | 0.24 | 60.0 | 0.27 | 28.57 | 0.03 | 0 | 0.07 | 0.0 | 0.03 | -70.0 | 0.41 | -24.07 | 3.62 | 28.83 | 0 | 0 | -0.57 | 0 | 5.14 | -18.02 | 8.12 | 6.42 | 7.39 | 11.63 | 0.39 | -50.0 | 4.80 | -53.31 | 2.00 | 32.45 | 0.62 | 520.0 | 0.00 | 0 | 369 | -15.56 | 10.27 | 9.49 |
| 2018 (5) | 70.77 | -7.36 | 59.85 | -7.02 | 9.56 | -12.93 | 0.15 | -6.25 | 0.21 | 5.0 | 0 | 0 | 0.07 | 0.0 | 0.1 | 0.0 | 0.54 | -11.48 | 2.81 | 0 | 0 | 0 | 0.15 | 0 | 6.27 | 135.71 | 7.63 | 105.66 | 6.62 | 112.18 | 0.78 | 95.0 | 10.28 | -4.55 | 1.51 | 125.37 | 0.10 | -23.08 | 0.00 | 0 | 437 | -6.02 | 9.38 | 73.06 |
| 2017 (4) | 76.39 | -24.23 | 64.37 | -14.33 | 10.98 | -51.88 | 0.16 | 33.33 | 0.2 | 42.86 | 0 | 0 | 0.07 | -22.22 | 0.1 | -60.0 | 0.61 | -19.74 | -0.01 | 0 | 0.15 | -85.71 | -0.79 | 0 | 2.66 | -53.33 | 3.71 | -56.66 | 3.12 | -60.46 | 0.4 | -9.09 | 10.77 | 109.94 | 0.67 | -59.39 | 0.13 | -78.33 | 0.00 | 0 | 465 | -2.52 | 5.42 | -46.81 |
| 2016 (3) | 100.82 | 3.24 | 75.14 | 0.62 | 22.82 | 9.03 | 0.12 | 100.0 | 0.14 | -6.67 | 0 | 0 | 0.09 | 28.57 | 0.25 | 108.33 | 0.76 | 43.4 | 0.03 | 0 | 1.05 | 10400.0 | 0.12 | -42.86 | 5.7 | 53.64 | 8.56 | 48.61 | 7.89 | 56.24 | 0.44 | -18.52 | 5.13 | -45.6 | 1.65 | 65.0 | 0.60 | 62.16 | 0.00 | 0 | 477 | -5.36 | 10.19 | 40.55 |
| 2015 (2) | 97.66 | -5.47 | 74.68 | -7.78 | 20.93 | 1.8 | 0.06 | -14.29 | 0.15 | 7.14 | 0 | 0 | 0.07 | 16.67 | 0.12 | 71.43 | 0.53 | -14.52 | -0.14 | 0 | 0.01 | -50.0 | 0.21 | -12.5 | 3.71 | -24.75 | 5.76 | -14.03 | 5.05 | -21.09 | 0.54 | 107.69 | 9.43 | 141.79 | 1.00 | -19.35 | 0.37 | -7.5 | 0.00 | 0 | 504 | -1.95 | 7.25 | -15.3 |
| 2014 (1) | 103.31 | -7.11 | 80.98 | -10.46 | 20.56 | 1.33 | 0.07 | -30.0 | 0.14 | 0 | 0 | 0 | 0.06 | 100.0 | 0.07 | 0.0 | 0.62 | -45.13 | 0 | 0 | 0.02 | -98.97 | 0.24 | 118.18 | 4.93 | -8.19 | 6.7 | 14.53 | 6.4 | 49.53 | 0.26 | -75.0 | 3.90 | -77.94 | 1.24 | 55.0 | 0.40 | 0 | 0.00 | 0 | 514 | -3.38 | 8.56 | 7.54 |
| 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) | 22.65 | -6.83 | 6.99 | 18.24 | -5.83 | 6.79 | 2.69 | -14.06 | 8.47 | 0.01 | -75.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.39 | -62.86 | -51.85 | 2.11 | -26.22 | -12.81 | 1.71 | -28.75 | -15.35 | 0.3 | -14.29 | 0.0 | 14.15 | 15.79 | 13.75 | 0.47 | -28.79 | -16.07 | 0.36 | -2.7 | 9.09 | 1.74 | 37.01 | 2.96 | 364 | 0.0 | 0.0 | 3.15 | -21.25 | -11.02 |
| 24Q2 (19) | 24.31 | -2.13 | -0.53 | 19.37 | -1.58 | -0.62 | 3.13 | -2.8 | 7.56 | 0.04 | 300.0 | 100.0 | 0.22 | 22.22 | 83.33 | 0.02 | -33.33 | 0.0 | 0.02 | -33.33 | 0 | 0.04 | 0 | -20.0 | 0.21 | 110.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | 150.0 | 1.05 | 38.16 | 20.69 | 2.86 | 5.93 | -2.05 | 2.4 | 8.11 | 3.45 | 0.35 | -10.26 | -16.67 | 12.22 | -16.19 | -15.32 | 0.66 | 8.2 | 3.13 | 0.37 | -7.5 | -7.5 | 1.27 | 108.2 | 11.4 | 364 | 0.0 | 0.0 | 4.0 | 4.71 | 0.5 |
| 24Q1 (18) | 24.84 | 25.77 | 5.57 | 19.68 | 19.49 | 6.09 | 3.22 | 13.38 | 8.42 | 0.01 | -66.67 | 0.0 | 0.18 | 5.88 | 80.0 | 0.03 | 0.0 | 200.0 | 0.03 | -57.14 | 200.0 | 0 | -100.0 | 0 | 0.1 | 0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 200.0 | 233.33 | 0.76 | 130.3 | 123.53 | 2.7 | 250.65 | 15.38 | 2.22 | 98.21 | 21.98 | 0.39 | 192.86 | 2.63 | 14.58 | 0 | -11.1 | 0.61 | 96.77 | 22.0 | 0.40 | 81.82 | -2.44 | 0.61 | -69.5 | 22.0 | 364 | 0.0 | 0.0 | 3.82 | 101.05 | 13.69 |
| 23Q4 (17) | 19.75 | -6.71 | 0.51 | 16.47 | -3.57 | 1.17 | 2.84 | 14.52 | 0.0 | 0.03 | 200.0 | 200.0 | 0.17 | 70.0 | 142.86 | 0.03 | 50.0 | 50.0 | 0.07 | 0 | 40.0 | 0.03 | 50.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.08 | -233.33 | -214.29 | 0.33 | -59.26 | 26.92 | 0.77 | -68.18 | -2.53 | 1.12 | -44.55 | 62.32 | -0.42 | -240.0 | -2200.0 | 0.00 | -100.0 | -100.0 | 0.31 | -44.64 | 63.16 | 0.22 | -33.33 | 83.33 | 2.00 | 18.34 | 9.89 | 364 | 0.0 | 0.0 | 1.9 | -46.33 | 3.26 |
| 23Q3 (16) | 21.17 | -13.38 | -1.9 | 17.08 | -12.37 | -3.39 | 2.48 | -14.78 | -0.8 | 0.01 | -50.0 | 0 | 0.1 | -16.67 | 100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | -100.0 | 0.02 | -60.0 | -97.06 | 0.17 | -39.29 | -15.0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0.06 | 250.0 | -64.71 | 0.81 | -6.9 | -44.52 | 2.42 | -17.12 | -15.09 | 2.02 | -12.93 | -6.91 | 0.3 | -28.57 | -42.31 | 12.44 | -13.79 | -31.27 | 0.56 | -12.5 | -6.67 | 0.33 | -17.5 | 65.0 | 1.69 | 48.25 | 3.68 | 364 | 0.0 | 0.0 | 3.54 | -11.06 | -4.07 |
| 23Q2 (15) | 24.44 | 3.87 | 1.24 | 19.49 | 5.07 | -0.41 | 2.91 | -2.02 | 6.2 | 0.02 | 100.0 | 100.0 | 0.12 | 20.0 | 300.0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | -100.0 | 0.05 | 0 | 0.0 | 0.28 | 86.67 | 27.27 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.04 | 33.33 | -300.0 | 0.87 | 155.88 | -9.38 | 2.92 | 24.79 | 4.66 | 2.32 | 27.47 | 19.59 | 0.42 | 10.53 | -40.85 | 14.43 | -12.01 | -43.03 | 0.64 | 28.0 | 20.75 | 0.40 | -2.44 | 48.15 | 1.14 | 128.0 | 10.68 | 364 | 0.0 | 0.0 | 3.98 | 18.45 | 11.48 |
| 23Q1 (14) | 23.53 | 19.75 | -1.88 | 18.55 | 13.94 | -4.43 | 2.97 | 4.58 | 10.41 | 0.01 | 0.0 | 0 | 0.1 | 42.86 | 900.0 | 0.01 | -50.0 | 0.0 | 0.01 | -80.0 | -50.0 | 0 | 0 | 0 | 0.15 | 150.0 | 150.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.06 | -185.71 | -250.0 | 0.34 | 30.77 | -32.0 | 2.34 | 196.2 | -2.09 | 1.82 | 163.77 | 0.55 | 0.38 | 1800.0 | -9.52 | 16.40 | 659.26 | -7.08 | 0.50 | 163.16 | 0.0 | 0.41 | 241.67 | 13.89 | 0.50 | -72.53 | 0.0 | 364 | 0.0 | 0.28 | 3.36 | 82.61 | 7.35 |
| 22Q4 (13) | 19.65 | -8.94 | -15.52 | 16.28 | -7.92 | -16.98 | 2.84 | 13.6 | 4.8 | 0.01 | 0 | 0 | 0.07 | 40.0 | 600.0 | 0.02 | 100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.06 | -70.0 | -14.29 | -0.01 | -200.0 | 96.97 | 0 | 0 | 0 | 0.07 | -58.82 | 0 | 0.26 | -82.19 | 262.5 | 0.79 | -72.28 | 1.28 | 0.69 | -68.2 | -1.43 | 0.02 | -96.15 | 118.18 | 2.16 | -88.07 | 0 | 0.19 | -68.33 | 0.0 | 0.12 | -40.0 | -50.0 | 1.82 | 11.66 | -59.73 | 364 | 0.0 | -1.36 | 1.84 | -50.14 | 1.66 |
| 22Q3 (12) | 21.58 | -10.6 | -0.09 | 17.68 | -9.66 | -3.97 | 2.5 | -8.76 | 16.82 | 0 | -100.0 | 0 | 0.05 | 66.67 | 150.0 | 0.01 | 0.0 | 0.0 | 0.05 | 150.0 | 0 | 0.68 | 1260.0 | 0 | 0.2 | -9.09 | 5.26 | 0.01 | 150.0 | -99.91 | 0 | 0 | 0 | 0.17 | 750.0 | 1600.0 | 1.46 | 52.08 | -87.4 | 2.85 | 2.15 | -77.45 | 2.17 | 11.86 | -81.98 | 0.52 | -26.76 | 20.93 | 18.10 | -28.54 | 429.24 | 0.60 | 13.21 | -81.54 | 0.20 | -25.93 | 66.67 | 1.63 | 58.25 | -62.09 | 364 | 0.0 | -1.89 | 3.69 | 3.36 | -72.36 |
| 22Q2 (11) | 24.14 | 0.67 | 4.46 | 19.57 | 0.82 | 4.15 | 2.74 | 1.86 | 20.18 | 0.01 | 0 | 0 | 0.03 | 200.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0.05 | 0 | 66.67 | 0.22 | 266.67 | 69.23 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 140.0 | 0.96 | 92.0 | 60.0 | 2.79 | 16.74 | 5.68 | 1.94 | 7.18 | -6.28 | 0.71 | 69.05 | 69.05 | 25.33 | 43.51 | 60.01 | 0.53 | 6.0 | -5.36 | 0.27 | -25.0 | -32.5 | 1.03 | 106.0 | -2.83 | 364 | 0.28 | -2.15 | 3.57 | 14.06 | 7.85 |
| 22Q1 (10) | 23.98 | 3.1 | 13.7 | 19.41 | -1.02 | 14.65 | 2.69 | -0.74 | 20.09 | 0 | 0 | -100.0 | 0.01 | 0.0 | -66.67 | 0.01 | -50.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | -100.0 | -100.0 | 0.06 | -14.29 | 20.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 33.33 | 0.5 | 412.5 | 8.7 | 2.39 | 206.41 | 0.42 | 1.81 | 158.57 | -3.21 | 0.42 | 481.82 | 13.51 | 17.65 | 0 | 14.24 | 0.50 | 163.16 | 0.0 | 0.36 | 50.0 | -7.69 | 0.50 | -88.94 | 0.0 | 363 | -1.63 | -2.16 | 3.13 | 72.93 | 3.3 |
| 21Q4 (9) | 23.26 | 7.69 | 37.15 | 19.61 | 6.52 | 42.1 | 2.71 | 26.64 | 32.84 | 0 | 0 | -100.0 | 0.01 | -50.0 | -66.67 | 0.02 | 100.0 | 100.0 | 0.05 | 0 | 150.0 | 0.06 | 0 | 200.0 | 0.07 | -63.16 | 133.33 | -0.33 | -103.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.16 | -101.38 | -157.14 | 0.78 | -93.83 | -44.68 | 0.7 | -94.19 | -34.58 | -0.11 | -125.58 | -140.74 | 0.00 | -100.0 | -100.0 | 0.19 | -94.15 | -34.48 | 0.24 | 100.0 | 9.09 | 4.52 | 5.12 | -7.0 | 369 | -0.54 | -0.27 | 1.81 | -86.44 | -9.95 |
| 21Q3 (8) | 21.6 | -6.53 | 4.05 | 18.41 | -2.02 | 10.11 | 2.14 | -6.14 | -14.74 | 0 | 0 | -100.0 | 0.02 | -33.33 | -60.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0.19 | 46.15 | 72.73 | 11.01 | 0 | -19.75 | 0 | 0 | 0 | 0.01 | 120.0 | 109.09 | 11.59 | 1831.67 | -18.67 | 12.64 | 378.79 | -19.9 | 12.04 | 481.64 | -13.94 | 0.43 | 2.38 | -74.4 | 3.42 | -78.4 | -67.83 | 3.25 | 480.36 | -14.02 | 0.12 | -70.0 | 271.43 | 4.30 | 305.66 | -5.91 | 371 | -0.27 | 0.27 | 13.35 | 303.32 | -18.65 |
| 21Q2 (7) | 23.11 | 9.58 | 10.42 | 18.79 | 10.99 | 9.05 | 2.28 | 1.79 | 6.05 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | -50.0 | 0.03 | 50.0 | -50.0 | 0.13 | 160.0 | -23.53 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -266.67 | 37.5 | 0.6 | 30.43 | 1.69 | 2.64 | 10.92 | 22.79 | 2.07 | 10.7 | 21.05 | 0.42 | 13.51 | 35.48 | 15.83 | 2.46 | 9.25 | 0.56 | 12.0 | 21.74 | 0.40 | 2.56 | 29.03 | 1.06 | 112.0 | 34.18 | 372 | 0.27 | 0.54 | 3.31 | 9.24 | 20.8 |
| 21Q1 (6) | 21.09 | 24.35 | 16.78 | 16.93 | 22.68 | 13.32 | 2.24 | 9.8 | 8.74 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 133.33 | 0 | 0.46 | 64.29 | 0.0 | 2.38 | 68.79 | 56.58 | 1.87 | 74.77 | 55.83 | 0.37 | 37.04 | 60.87 | 15.45 | -19.74 | 2.73 | 0.50 | 72.41 | 56.25 | 0.39 | 77.27 | 95.0 | 0.50 | -89.71 | 56.25 | 371 | 0.27 | 0.54 | 3.03 | 50.75 | 44.29 |
| 20Q4 (5) | 16.96 | -18.3 | 5.41 | 13.8 | -17.46 | 3.45 | 2.04 | -18.73 | -9.73 | 0.01 | 0.0 | -85.71 | 0.03 | -40.0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 300.0 | 0.02 | 0 | 0 | 0.03 | -72.73 | -57.14 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.09 | 18.18 | 73.53 | 0.28 | -98.04 | 1033.33 | 1.41 | -91.06 | 206.52 | 1.07 | -92.35 | 613.33 | 0.27 | -83.93 | 22.73 | 19.25 | 81.09 | -60.45 | 0.29 | -92.33 | 625.0 | 0.22 | 414.29 | 340.0 | 4.86 | 6.35 | 143.0 | 370 | 0.0 | 0.27 | 2.01 | -87.75 | 161.04 |
| 20Q3 (4) | 20.76 | -0.81 | 0.0 | 16.72 | -2.96 | 0.0 | 2.51 | 16.74 | 0.0 | 0.01 | -66.67 | 0.0 | 0.05 | -16.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.11 | -35.29 | 0.0 | 13.72 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | -37.5 | 0.0 | 14.25 | 2315.25 | 0.0 | 15.78 | 633.95 | 0.0 | 13.99 | 718.13 | 0.0 | 1.68 | 441.94 | 0.0 | 10.63 | -26.64 | 0.0 | 3.78 | 721.74 | 0.0 | -0.07 | -122.58 | 0.0 | 4.57 | 478.48 | 0.0 | 370 | 0.0 | 0.0 | 16.41 | 498.91 | 0.0 |
| 20Q2 (3) | 20.93 | 15.89 | 0.0 | 17.23 | 15.33 | 0.0 | 2.15 | 4.37 | 0.0 | 0.03 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.17 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | 0 | 0.0 | 0.59 | 28.26 | 0.0 | 2.15 | 41.45 | 0.0 | 1.71 | 42.5 | 0.0 | 0.31 | 34.78 | 0.0 | 14.49 | -3.66 | 0.0 | 0.46 | 43.75 | 0.0 | 0.31 | 55.0 | 0.0 | 0.79 | 146.88 | 0.0 | 370 | 0.27 | 0.0 | 2.74 | 30.48 | 0.0 |
| 20Q1 (2) | 18.06 | 12.24 | 0.0 | 14.94 | 11.99 | 0.0 | 2.06 | -8.85 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | 0 | 0.0 | 0.01 | 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 | 0.46 | 1633.33 | 0.0 | 1.52 | 230.43 | 0.0 | 1.2 | 700.0 | 0.0 | 0.23 | 4.55 | 0.0 | 15.04 | -69.1 | 0.0 | 0.32 | 700.0 | 0.0 | 0.20 | 300.0 | 0.0 | 0.32 | -84.0 | 0.0 | 369 | 0.0 | 0.0 | 2.1 | 172.73 | 0.0 |
| 19Q4 (1) | 16.09 | 0.0 | 0.0 | 13.34 | 0.0 | 0.0 | 2.26 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 48.67 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 2.00 | 0.0 | 0.0 | 369 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 |
