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) | 38.96 | -16.93 | 28.8 | -20.97 | 6.09 | 3.4 | 0.12 | 20.0 | 0.06 | 0.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 0.01 | 0 | 0 | 0 | 0.09 | 0 | 0.28 | 0 | 4.34 | -3.98 | 3.48 | -4.92 | 0.86 | 0.0 | 19.88 | 4.91 | 7.98 | -11.63 | 7.11 | -13.71 | 0.00 | 0 | 43 | 7.5 | 6.12 | -2.24 |
| 2022 (9) | 46.9 | 27.31 | 36.44 | 34.22 | 5.89 | 5.75 | 0.1 | 25.0 | 0.06 | -14.29 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | -0.09 | 0 | 0 | 0 | -0.02 | 0 | -0.05 | 0 | 4.52 | 4.87 | 3.66 | 4.87 | 0.86 | 4.88 | 18.95 | -0.58 | 9.03 | 4.15 | 8.24 | 12.41 | 0.00 | 0 | 40 | 2.56 | 6.26 | 5.03 |
| 2021 (8) | 36.84 | 7.34 | 27.15 | 5.11 | 5.57 | 17.26 | 0.08 | 0.0 | 0.07 | -30.0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0.04 | 0.0 | 0 | 0 | 0.17 | 21.43 | 0.19 | 5.56 | 4.31 | 9.95 | 3.49 | 10.09 | 0.82 | 9.33 | 19.06 | 0.21 | 8.67 | 8.1 | 7.33 | 10.39 | 0.00 | 0 | 39 | 8.33 | 5.96 | 10.17 |
| 2020 (7) | 34.32 | 5.89 | 25.83 | 3.11 | 4.75 | 8.94 | 0.08 | -20.0 | 0.1 | 11.11 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.04 | 300.0 | 0 | 0 | 0.14 | 100.0 | 0.18 | 80.0 | 3.92 | 26.86 | 3.17 | 28.86 | 0.75 | 19.05 | 19.02 | -7.13 | 8.02 | 22.82 | 6.64 | 26.72 | 0.00 | 0 | 36 | 0.0 | 5.41 | 25.52 |
| 2019 (6) | 32.41 | 4.72 | 25.05 | 3.9 | 4.36 | 12.08 | 0.1 | -9.09 | 0.09 | 350.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0.01 | 0 | 0 | 0 | 0.07 | 0 | 0.1 | -23.08 | 3.09 | 0.32 | 2.46 | 1.23 | 0.63 | -3.08 | 20.48 | -2.48 | 6.53 | -6.04 | 5.24 | 2.54 | 0.00 | 0 | 36 | 2.86 | 4.31 | 23.5 |
| 2018 (5) | 30.95 | 4.6 | 24.11 | 5.28 | 3.89 | -2.02 | 0.11 | -15.38 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.13 | -58.06 | 3.08 | 1.65 | 2.43 | -3.19 | 0.65 | 27.45 | 21.00 | 24.93 | 6.95 | -3.07 | 5.11 | 4.5 | 0.00 | 0 | 35 | 0.0 | 3.49 | 3.25 |
| 2017 (4) | 29.59 | 4.45 | 22.9 | 2.46 | 3.97 | 11.83 | 0.13 | -7.14 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -42.86 | 0 | 0 | -0.02 | 0 | 0.1 | 0 | 0.31 | 82.35 | 3.03 | 16.99 | 2.51 | 20.67 | 0.51 | -1.92 | 16.81 | -15.99 | 7.17 | 21.11 | 4.89 | 15.33 | 0.00 | 0 | 35 | 0.0 | 3.38 | 14.58 |
| 2016 (3) | 28.33 | 3.39 | 22.35 | 3.62 | 3.55 | 1.14 | 0.14 | -6.67 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 75.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.17 | -45.16 | 2.59 | -1.52 | 2.08 | -4.15 | 0.52 | 8.33 | 20.01 | 10.43 | 5.92 | -4.36 | 4.24 | 2.66 | 0.00 | 0 | 35 | 0.0 | 2.95 | -2.32 |
| 2015 (2) | 27.4 | 1.78 | 21.57 | 3.6 | 3.51 | -2.77 | 0.15 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | 0 | 0 | 0.15 | 0 | -0.01 | 0 | 0.31 | 63.16 | 2.63 | -1.5 | 2.17 | -1.36 | 0.48 | -5.88 | 18.12 | -5.97 | 6.19 | -1.28 | 4.13 | -7.61 | 0.00 | 0 | 35 | 0.0 | 3.02 | -0.66 |
| 2014 (1) | 26.92 | 1.58 | 20.82 | 2.36 | 3.61 | -5.25 | 0.15 | 25.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.09 | -72.73 | 0.19 | -53.66 | 2.67 | -3.26 | 2.2 | 0.46 | 0.51 | -7.27 | 19.27 | -3.41 | 6.27 | 0.32 | 4.47 | 12.88 | 0.00 | 0 | 35 | 0.0 | 3.04 | -1.62 |
| 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) | 10.09 | -8.02 | 2.54 | 7.39 | -7.74 | 1.09 | 1.56 | -10.86 | 3.31 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.11 | -173.33 | -375.0 | 1.03 | -23.7 | -3.74 | 0.82 | -24.77 | -6.82 | 0.21 | -19.23 | 10.53 | 20.29 | 5.02 | 15.48 | 1.85 | -24.49 | -6.09 | 2.07 | -0.96 | 10.7 | 6.46 | 40.13 | 5.04 | 45 | 0.0 | 0.0 | 1.53 | -16.39 | 2.0 |
| 24Q2 (19) | 10.97 | 13.68 | 14.75 | 8.01 | 13.3 | 14.43 | 1.75 | 15.13 | 8.02 | 0.03 | 50.0 | -25.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 150.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 25.0 | 0.15 | 15.38 | 87.5 | 1.35 | 13.45 | 31.07 | 1.09 | 13.54 | 18.48 | 0.26 | 13.04 | 136.36 | 19.32 | 1.47 | 82.78 | 2.45 | 13.43 | 17.79 | 2.09 | 13.59 | 11.76 | 4.61 | 113.43 | 10.02 | 45 | 0.0 | 2.27 | 1.83 | 11.59 | 23.65 |
| 24Q1 (18) | 9.65 | -1.73 | -0.82 | 7.07 | -2.21 | -2.62 | 1.52 | 2.01 | 3.4 | 0.02 | -33.33 | 0.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 200.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -66.67 | 0.13 | 62.5 | 85.71 | 1.19 | 0.85 | 11.21 | 0.96 | 15.66 | 12.94 | 0.23 | -34.29 | 9.52 | 19.04 | -36.51 | -4.7 | 2.16 | 13.68 | 2.37 | 1.84 | 10.18 | 6.36 | 2.16 | -73.03 | 2.37 | 45 | 4.65 | 9.76 | 1.64 | 0.61 | 8.61 |
| 23Q4 (17) | 9.82 | -0.2 | 2.4 | 7.23 | -1.09 | -0.82 | 1.49 | -1.32 | 33.04 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.03 | 400.0 | 175.0 | 0.08 | 100.0 | 157.14 | 1.18 | 10.28 | 13.46 | 0.83 | -5.68 | -3.49 | 0.35 | 84.21 | 94.44 | 29.99 | 70.69 | 69.34 | 1.90 | -3.55 | -10.38 | 1.67 | -10.7 | -24.77 | 8.01 | 30.24 | -11.59 | 43 | -4.44 | 7.5 | 1.63 | 8.67 | 10.14 |
| 23Q3 (16) | 9.84 | 2.93 | -0.51 | 7.31 | 4.43 | -4.19 | 1.51 | -6.79 | 7.09 | 0.03 | -25.0 | 50.0 | 0.01 | -50.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | -125.0 | 80.0 | 0.04 | -50.0 | 300.0 | 1.07 | 3.88 | 28.92 | 0.88 | -4.35 | 31.34 | 0.19 | 72.73 | 18.75 | 17.57 | 66.23 | -10.31 | 1.97 | -5.29 | 19.39 | 1.87 | 0.0 | 22.22 | 6.15 | 46.78 | -11.51 | 45 | 2.27 | 9.76 | 1.5 | 1.35 | 18.11 |
| 23Q2 (15) | 9.56 | -1.75 | -45.71 | 7.0 | -3.58 | -51.32 | 1.62 | 10.2 | -10.0 | 0.04 | 100.0 | 100.0 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 33.33 | -33.33 | 0.08 | 14.29 | 0.0 | 1.03 | -3.74 | -31.79 | 0.92 | 8.24 | -24.59 | 0.11 | -47.62 | -62.07 | 10.57 | -47.1 | -44.95 | 2.08 | -1.42 | -30.9 | 1.87 | 8.09 | -26.09 | 4.19 | 98.58 | -20.94 | 44 | 7.32 | 10.0 | 1.48 | -1.99 | -24.1 |
| 23Q1 (14) | 9.73 | 1.46 | -0.92 | 7.26 | -0.41 | 1.54 | 1.47 | 31.25 | -5.77 | 0.02 | -33.33 | 0.0 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 175.0 | 200.0 | 0.07 | 150.0 | 133.33 | 1.07 | 2.88 | -6.14 | 0.85 | -1.16 | -7.61 | 0.21 | 16.67 | -4.55 | 19.98 | 12.82 | 3.52 | 2.11 | -0.47 | -7.86 | 1.73 | -22.07 | -12.63 | 2.11 | -76.71 | -7.86 | 41 | 2.5 | 2.5 | 1.51 | 2.03 | -3.21 |
| 22Q4 (13) | 9.59 | -3.03 | 6.32 | 7.29 | -4.46 | 11.64 | 1.12 | -20.57 | -18.84 | 0.03 | 50.0 | 50.0 | 0.02 | 100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | -0.09 | -800.0 | -325.0 | 0 | 0 | 0 | -0.04 | 20.0 | -200.0 | -0.14 | -600.0 | -800.0 | 1.04 | 25.3 | -7.96 | 0.86 | 28.36 | -5.49 | 0.18 | 12.5 | -21.74 | 17.71 | -9.6 | -11.45 | 2.12 | 28.48 | -9.4 | 2.22 | 45.1 | 12.12 | 9.06 | 30.36 | 0.78 | 40 | -2.44 | 2.56 | 1.48 | 16.54 | -4.52 |
| 22Q3 (12) | 9.89 | -43.84 | 9.77 | 7.63 | -46.94 | 14.05 | 1.41 | -21.67 | 11.02 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | -0.05 | -183.33 | 0 | -0.02 | -125.0 | -300.0 | 0.83 | -45.03 | -20.95 | 0.67 | -45.08 | -20.24 | 0.16 | -44.83 | -23.81 | 19.59 | 2.03 | -4.11 | 1.65 | -45.18 | -22.9 | 1.53 | -39.53 | -16.85 | 6.95 | 31.13 | 3.42 | 41 | 2.5 | 5.13 | 1.27 | -34.87 | -13.61 |
| 22Q2 (11) | 17.61 | 79.33 | 76.28 | 14.38 | 101.12 | 93.54 | 1.8 | 15.38 | 19.21 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 300.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 20.0 | 0.08 | 166.67 | 14.29 | 1.51 | 32.46 | 34.82 | 1.22 | 32.61 | 32.61 | 0.29 | 31.82 | 45.0 | 19.20 | -0.52 | 10.09 | 3.01 | 31.44 | 24.9 | 2.53 | 27.78 | 33.86 | 5.30 | 131.44 | 15.72 | 40 | 0.0 | 5.26 | 1.95 | 25.0 | 27.45 |
| 22Q1 (10) | 9.82 | 8.87 | 11.34 | 7.15 | 9.49 | 10.0 | 1.56 | 13.04 | 10.64 | 0.02 | 0.0 | 0.0 | 0.01 | -50.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | -87.5 | 0.03 | 50.0 | -70.0 | 1.14 | 0.88 | 14.0 | 0.92 | 1.1 | 12.2 | 0.22 | -4.35 | 22.22 | 19.30 | -3.5 | 5.18 | 2.29 | -2.14 | 5.53 | 1.98 | 0.0 | 23.75 | 2.29 | -74.53 | 5.53 | 40 | 2.56 | 5.26 | 1.56 | 0.65 | 10.64 |
| 21Q4 (9) | 9.02 | 0.11 | 4.88 | 6.53 | -2.39 | 0.46 | 1.38 | 8.66 | 16.95 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0.04 | 0 | 0.0 | 0 | 0 | 0 | 0.04 | 0 | -20.0 | 0.02 | 100.0 | -66.67 | 1.13 | 7.62 | 16.49 | 0.91 | 8.33 | 13.75 | 0.23 | 9.52 | 35.29 | 20.00 | -2.1 | 15.41 | 2.34 | 9.35 | 6.36 | 1.98 | 7.61 | 20.73 | 8.99 | 33.78 | 3.1 | 39 | 0.0 | 8.33 | 1.55 | 5.44 | 11.51 |
| 21Q3 (8) | 9.01 | -9.81 | 2.97 | 6.69 | -9.96 | 2.61 | 1.27 | -15.89 | 6.72 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0.02 | 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 | 0.01 | -85.71 | -88.89 | 1.05 | -6.25 | -7.08 | 0.84 | -8.7 | -7.69 | 0.21 | 5.0 | 0.0 | 20.43 | 17.14 | 8.44 | 2.14 | -11.2 | -15.08 | 1.84 | -2.65 | 1.1 | 6.72 | 46.72 | 2.13 | 39 | 2.63 | 8.33 | 1.47 | -3.92 | -5.16 |
| 21Q2 (7) | 9.99 | 13.27 | 14.43 | 7.43 | 14.31 | 13.26 | 1.51 | 7.09 | 26.89 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | 0 | 0.07 | -30.0 | 75.0 | 1.12 | 12.0 | 10.89 | 0.92 | 12.2 | 13.58 | 0.2 | 11.11 | 0.0 | 17.44 | -4.96 | -12.41 | 2.41 | 11.06 | 7.59 | 1.89 | 18.12 | 10.53 | 4.58 | 111.06 | 12.81 | 38 | 0.0 | 5.56 | 1.53 | 8.51 | 15.04 |
| 21Q1 (6) | 8.82 | 2.56 | 6.91 | 6.5 | 0.0 | 4.0 | 1.41 | 19.49 | 18.49 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 0 | 0.1 | 66.67 | 0 | 1.0 | 3.09 | 21.95 | 0.82 | 2.5 | 26.15 | 0.18 | 5.88 | 12.5 | 18.35 | 5.89 | -8.93 | 2.17 | -1.36 | 19.89 | 1.60 | -2.44 | 11.11 | 2.17 | -75.11 | 19.89 | 38 | 5.56 | 5.56 | 1.41 | 1.44 | 24.78 |
| 20Q4 (5) | 8.6 | -1.71 | 6.3 | 6.5 | -0.31 | 3.34 | 1.18 | -0.84 | 12.38 | 0.02 | 0.0 | -33.33 | 0.02 | -33.33 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | -44.44 | 0.06 | -33.33 | -50.0 | 0.97 | -14.16 | 11.49 | 0.8 | -12.09 | 11.11 | 0.17 | -19.05 | 6.25 | 17.33 | -8.01 | -4.68 | 2.20 | -12.7 | 9.45 | 1.64 | -9.89 | 23.31 | 8.72 | 32.52 | 26.19 | 36 | 0.0 | 0.0 | 1.39 | -10.32 | 16.81 |
| 20Q3 (4) | 8.75 | 0.23 | 0.0 | 6.52 | -0.61 | 0.0 | 1.19 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.09 | 125.0 | 0.0 | 1.13 | 11.88 | 0.0 | 0.91 | 12.35 | 0.0 | 0.21 | 5.0 | 0.0 | 18.84 | -5.37 | 0.0 | 2.52 | 12.5 | 0.0 | 1.82 | 6.43 | 0.0 | 6.58 | 62.07 | 0.0 | 36 | 0.0 | 0.0 | 1.55 | 16.54 | 0.0 |
| 20Q2 (3) | 8.73 | 5.82 | 0.0 | 6.56 | 4.96 | 0.0 | 1.19 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 1.01 | 23.17 | 0.0 | 0.81 | 24.62 | 0.0 | 0.2 | 25.0 | 0.0 | 19.91 | -1.19 | 0.0 | 2.24 | 23.76 | 0.0 | 1.71 | 18.75 | 0.0 | 4.06 | 124.31 | 0.0 | 36 | 0.0 | 0.0 | 1.33 | 17.7 | 0.0 |
| 20Q1 (2) | 8.25 | 1.98 | 0.0 | 6.25 | -0.64 | 0.0 | 1.19 | 13.33 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 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 | -100.0 | 0.0 | 0.82 | -5.75 | 0.0 | 0.65 | -9.72 | 0.0 | 0.16 | 0.0 | 0.0 | 20.15 | 10.84 | 0.0 | 1.81 | -9.95 | 0.0 | 1.44 | 8.27 | 0.0 | 1.81 | -73.81 | 0.0 | 36 | 0.0 | 0.0 | 1.13 | -5.04 | 0.0 |
| 19Q4 (1) | 8.09 | 0.0 | 0.0 | 6.29 | 0.0 | 0.0 | 1.05 | 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 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 18.18 | 0.0 | 0.0 | 2.01 | 0.0 | 0.0 | 1.33 | 0.0 | 0.0 | 6.91 | 0.0 | 0.0 | 36 | 0.0 | 0.0 | 1.19 | 0.0 | 0.0 |
