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) | 421.65 | -4.0 | 345.05 | -5.7 | 56.73 | -0.04 | 1.53 | -81.91 | 12.23 | 74.71 | 0.12 | -7.69 | 0.3 | 36.36 | 0.23 | -34.29 | 0.98 | -26.87 | -0.64 | 0 | 0.16 | 0 | -2.05 | 0 | -6.47 | 0 | 13.41 | -58.05 | 9.22 | -63.41 | 4.08 | -16.22 | 30.41 | 99.41 | 0.83 | -63.44 | 1.55 | 59.79 | 0.00 | 0 | 1108 | 0.0 | 58.35 | -11.9 |
| 2022 (9) | 439.22 | -2.37 | 365.89 | 5.19 | 56.75 | 0.84 | 8.46 | 2388.24 | 7.0 | 88.68 | 0.13 | -7.14 | 0.22 | -43.59 | 0.35 | 16.67 | 1.34 | 0 | 0.24 | 0 | 0 | 0 | 1.71 | 280.0 | 15.39 | 272.64 | 31.97 | -35.91 | 25.2 | -36.41 | 4.87 | -50.1 | 15.25 | -22.07 | 2.27 | -36.41 | 0.97 | -72.36 | 0.00 | 0 | 1108 | 0.0 | 66.23 | -17.87 |
| 2021 (8) | 449.86 | 12.26 | 347.83 | 18.07 | 56.28 | 0.54 | 0.34 | -32.0 | 3.71 | -20.9 | 0.14 | -6.67 | 0.39 | -20.41 | 0.3 | 11.11 | 0 | 0 | -0.01 | 0 | 2.13 | 0 | 0.45 | 0 | 4.13 | 0 | 49.88 | 4.53 | 39.63 | 6.3 | 9.76 | -5.06 | 19.57 | -9.19 | 3.57 | 6.57 | 3.51 | -10.69 | 0.00 | 0 | 1108 | 0.0 | 80.64 | 1.88 |
| 2020 (7) | 400.74 | -0.78 | 294.59 | -5.47 | 55.98 | -1.98 | 0.5 | -25.37 | 4.69 | -32.23 | 0.15 | -6.25 | 0.49 | 0.0 | 0.27 | 28.57 | 0 | 0 | 1.09 | 0 | 0 | 0 | -2.29 | 0 | -2.45 | 0 | 47.72 | 59.81 | 37.28 | 61.81 | 10.28 | 60.88 | 21.55 | 0.75 | 3.35 | 61.84 | 3.93 | 40.36 | 0.00 | 0 | 1108 | 0.0 | 79.15 | 29.27 |
| 2019 (6) | 403.88 | -1.93 | 311.63 | -4.58 | 57.11 | 0.81 | 0.67 | 3.08 | 6.92 | 4.85 | 0.16 | 0 | 0.49 | -3.92 | 0.21 | -41.67 | 0 | 0 | -0.78 | 0 | 0 | 0 | -1.07 | 0 | -5.27 | 0 | 29.86 | -40.23 | 23.04 | -38.43 | 6.39 | -30.84 | 21.39 | 15.62 | 2.07 | -38.58 | 2.80 | 76.1 | 0.00 | 0 | 1108 | 0.0 | 61.23 | -18.03 |
| 2018 (5) | 411.82 | -3.47 | 326.58 | -6.99 | 56.65 | 7.25 | 0.65 | 6.56 | 6.6 | 10.37 | 0 | 0 | 0.51 | 30.77 | 0.36 | 16.13 | 0 | 0 | -0.98 | 0 | 28.59 | 0 | 0.34 | -33.33 | 21.37 | 0 | 49.96 | 172.71 | 37.42 | 160.77 | 9.24 | 120.53 | 18.50 | -19.11 | 3.37 | 161.24 | 1.59 | -14.52 | 0.00 | 0 | 1108 | 0.0 | 74.7 | 60.23 |
| 2017 (4) | 426.64 | 6.43 | 351.12 | 6.02 | 52.82 | 4.45 | 0.61 | 60.53 | 5.98 | 16.34 | 0 | 0 | 0.39 | 39.29 | 0.31 | 24.0 | 0 | 0 | -0.07 | 0 | 0 | 0 | 0.51 | 0 | -4.39 | 0 | 18.32 | 7.83 | 14.35 | 10.64 | 4.19 | -15.18 | 22.87 | -21.3 | 1.29 | 10.26 | 1.86 | 24.83 | 0.00 | 0 | 1108 | 0.0 | 46.62 | 2.12 |
| 2016 (3) | 400.86 | -7.61 | 331.18 | -8.58 | 50.57 | -6.07 | 0.38 | 90.0 | 5.14 | 1.78 | 0 | 0 | 0.28 | 0 | 0.25 | 8.7 | 0 | 0 | -0.06 | 0 | 2.7 | 1700.0 | -2.85 | 0 | -2.12 | 0 | 16.99 | 29.89 | 12.97 | 10.76 | 4.94 | 6.47 | 29.06 | -18.09 | 1.17 | 11.43 | 1.49 | -8.02 | 0.00 | 0 | 1108 | 0.0 | 45.65 | 10.72 |
| 2015 (2) | 433.9 | -3.3 | 362.28 | -3.87 | 53.84 | -8.4 | 0.2 | -64.91 | 5.05 | -4.72 | 0 | 0 | 0 | 0 | 0.23 | 64.29 | 0.07 | 40.0 | -0.85 | 0 | 0.15 | 0 | -2.15 | 0 | -4.7 | 0 | 13.08 | 119.1 | 11.71 | 55.72 | 4.64 | 32.57 | 35.48 | -39.4 | 1.05 | 50.0 | 1.62 | 11.72 | 0.00 | 0 | 1108 | 3.26 | 41.23 | 25.55 |
| 2014 (1) | 448.7 | 2.53 | 376.86 | 1.6 | 58.78 | 17.21 | 0.57 | 54.05 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.0 | 0.05 | -16.67 | -0.05 | 0 | 0 | 0 | -0.37 | 0 | -7.08 | 0 | 5.97 | -58.63 | 7.52 | -37.44 | 3.5 | 7.03 | 58.55 | 158.61 | 0.70 | -37.5 | 1.45 | 3.57 | 0.00 | 0 | 1073 | 0.0 | 32.84 | -19.35 |
| 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) | 125.21 | 17.19 | 21.25 | 108.46 | 24.71 | 29.2 | 15.23 | 6.06 | 6.06 | 0.23 | -43.9 | -37.84 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.39 | 85.17 | 83.75 | 1.12 | -60.98 | -56.25 | 0.5 | -67.95 | -61.24 | 0.56 | -54.1 | -46.15 | 49.96 | 17.22 | 22.63 | 0.05 | -64.29 | -58.33 | 0.09 | -78.05 | -75.68 | 0.44 | 12.82 | 7.32 | 1010 | -8.84 | -8.84 | 13.78 | -10.46 | -5.94 |
| 24Q2 (19) | 106.84 | 5.79 | 2.97 | 86.97 | 5.0 | -1.02 | 14.36 | 1.06 | 0.98 | 0.41 | 51.85 | 0.0 | 2.76 | 0.36 | -8.61 | 0.03 | 0.0 | 0.0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0.02 | -60.0 | -93.33 | 0.37 | -67.54 | 3600.0 | 0 | 0 | 0 | -1.02 | -2450.0 | -288.89 | -2.63 | -1484.21 | -185.87 | 2.87 | -30.84 | 282.67 | 1.56 | -44.48 | 842.86 | 1.22 | 19.61 | 25.77 | 42.62 | 72.48 | 0 | 0.14 | -44.0 | 800.0 | 0.41 | 57.69 | 485.71 | 0.39 | 56.0 | 34.48 | 1108 | 0.0 | 0.0 | 15.39 | -7.68 | 21.85 |
| 24Q1 (18) | 100.99 | -10.48 | -0.81 | 82.83 | -7.09 | -1.49 | 14.21 | -3.73 | 6.12 | 0.27 | -43.75 | 3.85 | 2.75 | -11.29 | -6.46 | 0.03 | 0.0 | 0.0 | 0.06 | -50.0 | 20.0 | 0 | 0 | 0 | 0.05 | -44.44 | -85.29 | 1.14 | 280.95 | 2950.0 | 0 | -100.0 | 0 | -0.04 | 97.26 | -112.9 | 0.19 | 105.52 | -34.48 | 4.15 | -23.99 | -10.56 | 2.81 | -39.7 | -19.25 | 1.02 | 12.09 | -11.3 | 24.71 | 48.14 | -0.44 | 0.25 | -40.48 | -19.35 | 0.26 | -67.5 | -18.75 | 0.25 | -69.88 | -19.35 | 1108 | 0.0 | 0.0 | 16.67 | -4.63 | 22.66 |
| 23Q4 (17) | 112.81 | 9.24 | 7.44 | 89.15 | 6.19 | 2.44 | 14.76 | 2.79 | 3.94 | 0.48 | 29.73 | 41.18 | 3.1 | -2.21 | 19.23 | 0.03 | 0.0 | 0.0 | 0.12 | 50.0 | 140.0 | 0 | -100.0 | 0 | 0.09 | -64.0 | -74.29 | -0.63 | -3250.0 | -530.0 | 0.16 | 0 | 0 | -1.46 | -1.39 | -0.69 | -3.44 | -43.33 | -100.0 | 5.46 | 113.28 | 167.65 | 4.66 | 261.24 | 47.94 | 0.91 | -12.5 | 193.81 | 16.68 | -59.06 | 0 | 0.42 | 250.0 | 50.0 | 0.80 | 116.22 | 66.67 | 0.83 | 102.44 | -63.44 | 1108 | 0.0 | 0.0 | 17.48 | 19.32 | 58.48 |
| 23Q3 (16) | 103.27 | -0.47 | -2.73 | 83.95 | -4.46 | -9.49 | 14.36 | 0.98 | 3.46 | 0.37 | -9.76 | 164.29 | 3.17 | 4.97 | 61.73 | 0.03 | 0.0 | 0.0 | 0.08 | 60.0 | 60.0 | 0.23 | 0 | -34.29 | 0.25 | -16.67 | -19.35 | 0.02 | 100.0 | -33.33 | 0 | 0 | 0 | -1.44 | -366.67 | -237.14 | -2.4 | -160.87 | -181.08 | 2.56 | 241.33 | 1.99 | 1.29 | 714.29 | -42.41 | 1.04 | 7.22 | 2500.0 | 40.74 | 0 | 2598.01 | 0.12 | 700.0 | -40.0 | 0.37 | 428.57 | 628.57 | 0.41 | 41.38 | -79.4 | 1108 | 0.0 | 0.0 | 14.65 | 15.99 | 29.53 |
| 23Q2 (15) | 103.76 | 1.92 | -9.97 | 87.87 | 4.51 | -7.88 | 14.22 | 6.2 | -1.86 | 0.41 | 57.69 | -94.81 | 3.02 | 2.72 | 130.53 | 0.03 | 0.0 | 0.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0.3 | -11.76 | -55.88 | 0.01 | 125.0 | 0 | 0 | 0 | 0 | 0.54 | 74.19 | -14.29 | -0.92 | -417.24 | -107.44 | 0.75 | -83.84 | -95.77 | -0.21 | -106.03 | -101.69 | 0.97 | -15.65 | -73.28 | 0.00 | -100.0 | -100.0 | -0.02 | -106.45 | -101.79 | 0.07 | -78.12 | 0 | 0.29 | -6.45 | -83.8 | 1108 | 0.0 | 0.0 | 12.63 | -7.06 | -51.57 |
| 23Q1 (14) | 101.81 | -3.04 | -9.74 | 84.08 | -3.39 | -7.32 | 13.39 | -5.7 | -5.57 | 0.26 | -23.53 | 225.0 | 2.94 | 13.08 | 160.18 | 0.03 | 0.0 | 0.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0.34 | -2.86 | 0 | -0.04 | 60.0 | -113.33 | 0 | 0 | 0 | 0.31 | 121.38 | -79.05 | 0.29 | 116.86 | -83.8 | 4.64 | 127.45 | -52.12 | 3.48 | 10.48 | -53.1 | 1.15 | 218.56 | -47.25 | 24.82 | 0 | 10.31 | 0.31 | 10.71 | -53.73 | 0.32 | -33.33 | -42.86 | 0.31 | -86.34 | -53.73 | 1108 | 0.0 | 0.0 | 13.59 | 23.21 | -23.69 |
| 22Q4 (13) | 105.0 | -1.1 | -12.59 | 87.03 | -6.17 | -11.22 | 14.2 | 2.31 | 8.31 | 0.34 | 142.86 | 161.54 | 2.6 | 32.65 | 150.0 | 0.03 | 0.0 | -25.0 | 0.05 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.35 | 12.9 | 0 | -0.1 | -433.33 | -266.67 | 0 | 0 | 0 | -1.45 | -238.1 | -530.43 | -1.72 | -158.11 | -273.91 | 2.04 | -18.73 | -76.08 | 3.15 | 40.62 | -60.23 | -0.97 | -2525.0 | -306.38 | 0.00 | -100.0 | -100.0 | 0.28 | 40.0 | -60.56 | 0.48 | 785.71 | -42.17 | 2.27 | 14.07 | -36.59 | 1108 | 0.0 | 0.0 | 11.03 | -2.48 | -33.39 |
| 22Q3 (12) | 106.17 | -7.88 | -4.7 | 92.75 | -2.77 | 2.92 | 13.88 | -4.21 | -1.14 | 0.14 | -98.23 | 100.0 | 1.96 | 49.62 | 108.51 | 0.03 | 0.0 | -25.0 | 0.05 | -16.67 | -44.44 | 0.35 | 0 | 16.67 | 0.31 | -54.41 | 0 | 0.03 | 0 | 127.27 | 0 | 0 | -100.0 | 1.05 | 66.67 | 47.89 | 2.96 | -76.05 | -2.63 | 2.51 | -85.84 | -75.61 | 2.24 | -81.94 | -71.06 | 0.04 | -98.9 | -98.18 | 1.51 | -92.62 | -92.94 | 0.20 | -82.14 | -71.43 | -0.07 | 0 | -114.89 | 1.99 | 11.17 | -30.42 | 1108 | 0.0 | 0.0 | 11.31 | -56.63 | -37.44 |
| 22Q2 (11) | 115.25 | 2.17 | -0.17 | 95.39 | 5.15 | 12.07 | 14.49 | 2.19 | -4.36 | 7.9 | 9775.0 | 11185.71 | 1.31 | 15.93 | 54.12 | 0.03 | 0.0 | -25.0 | 0.06 | 0.0 | -53.85 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.63 | -57.43 | 172.41 | 12.36 | 590.5 | 2126.23 | 17.73 | 82.97 | 21.69 | 12.4 | 67.12 | 7.36 | 3.63 | 66.51 | 15.24 | 20.47 | -9.02 | -5.19 | 1.12 | 67.16 | 7.69 | 0.00 | -100.0 | -100.0 | 1.79 | 167.16 | -17.13 | 1108 | 0.0 | 0.0 | 26.08 | 46.43 | 18.12 |
| 22Q1 (10) | 112.8 | -6.1 | 9.65 | 90.72 | -7.46 | 21.66 | 14.18 | 8.16 | 1.43 | 0.08 | -38.46 | 14.29 | 1.13 | 8.65 | 28.41 | 0.03 | -25.0 | -25.0 | 0.06 | 20.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 400.0 | 275.0 | 0 | 0 | 0 | 1.48 | 743.48 | 76.19 | 1.79 | 489.13 | -17.51 | 9.69 | 13.6 | -41.24 | 7.42 | -6.31 | -40.26 | 2.18 | 363.83 | -44.67 | 22.50 | 306.14 | -5.86 | 0.67 | -5.63 | -40.18 | 0.56 | -32.53 | -44.55 | 0.67 | -81.28 | -40.18 | 1108 | 0.0 | 0.0 | 17.81 | 7.55 | -25.54 |
| 21Q4 (9) | 120.13 | 7.83 | 7.65 | 98.03 | 8.78 | 19.75 | 13.11 | -6.62 | -11.66 | 0.13 | 85.71 | 160.0 | 1.04 | 10.64 | 13.04 | 0.04 | 0.0 | 0.0 | 0.05 | -44.44 | -58.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.06 | 154.55 | -96.45 | 0 | -100.0 | 0 | -0.23 | -132.39 | 78.5 | -0.46 | -115.13 | 11.54 | 8.53 | -17.1 | -40.6 | 7.92 | 2.33 | -28.65 | 0.47 | -78.64 | -85.08 | 5.54 | -74.11 | -74.71 | 0.71 | 1.43 | -29.0 | 0.83 | 76.6 | -27.83 | 3.58 | 25.17 | 6.55 | 1108 | 0.0 | 0.0 | 16.56 | -8.41 | -24.42 |
| 21Q3 (8) | 111.41 | -3.5 | 8.57 | 90.12 | 5.87 | 17.12 | 14.04 | -7.33 | -0.28 | 0.07 | 0.0 | -22.22 | 0.94 | 10.59 | -8.74 | 0.04 | 0.0 | 0.0 | 0.09 | -30.77 | -25.0 | 0.3 | 0 | 11.11 | 0 | 0 | 0 | -0.11 | -120.0 | 62.07 | 2.13 | 0 | 0 | 0.71 | 181.61 | 265.12 | 3.04 | 598.36 | 3900.0 | 10.29 | -29.38 | -10.6 | 7.74 | -32.99 | -15.5 | 2.2 | -30.16 | -5.58 | 21.40 | -0.88 | 5.78 | 0.70 | -32.69 | -15.66 | 0.47 | -60.83 | -48.35 | 2.86 | 32.41 | 21.19 | 1108 | 0.0 | 0.0 | 18.08 | -18.12 | -5.54 |
| 21Q2 (7) | 115.45 | 12.23 | 20.54 | 85.12 | 14.15 | 19.53 | 15.15 | 8.37 | 13.31 | 0.07 | 0.0 | 0 | 0.85 | -3.41 | -34.11 | 0.04 | 0.0 | 0.0 | 0.13 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -162.5 | 0 | 0 | 0 | 0 | -0.87 | -203.57 | 0 | -0.61 | -128.11 | -3.39 | 14.57 | -11.64 | 37.19 | 11.55 | -7.0 | 44.01 | 3.15 | -20.05 | 23.05 | 21.59 | -9.67 | -10.34 | 1.04 | -7.14 | 44.44 | 1.20 | 18.81 | 41.18 | 2.16 | 92.86 | 40.26 | 1108 | 0.0 | -0.54 | 22.08 | -7.69 | 18.45 |
| 21Q1 (6) | 102.87 | -7.81 | 13.36 | 74.57 | -8.91 | 15.49 | 13.98 | -5.8 | 2.12 | 0.07 | 40.0 | -65.0 | 0.88 | -4.35 | -39.31 | 0.04 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -95.27 | 260.0 | 0 | 0 | 0 | 0.84 | 178.5 | 268.0 | 2.17 | 517.31 | 270.87 | 16.49 | 14.83 | 46.84 | 12.42 | 11.89 | 38.15 | 3.94 | 25.08 | 75.11 | 23.90 | 9.08 | 19.2 | 1.12 | 12.0 | 38.27 | 1.01 | -12.17 | -0.98 | 1.12 | -66.67 | 38.27 | 1108 | 0.0 | 0.0 | 23.92 | 9.17 | 22.92 |
| 20Q4 (5) | 111.59 | 8.74 | -2.95 | 81.86 | 6.38 | -5.05 | 14.84 | 5.4 | -2.3 | 0.05 | -44.44 | -76.19 | 0.92 | -10.68 | 0 | 0.04 | 0.0 | 0 | 0.12 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 1.69 | 682.76 | 2916.67 | 0 | 0 | 0 | -1.07 | -148.84 | 6.14 | -0.52 | -550.0 | 86.24 | 14.36 | 24.76 | 46.53 | 11.1 | 21.18 | 43.78 | 3.15 | 35.19 | 38.77 | 21.91 | 8.3 | -5.4 | 1.00 | 20.48 | 42.86 | 1.15 | 26.37 | 0.88 | 3.36 | 42.37 | 61.54 | 1108 | 0.0 | 0.0 | 21.91 | 14.47 | 20.65 |
| 20Q3 (4) | 102.62 | 7.14 | 0.0 | 76.95 | 8.06 | 0.0 | 14.08 | 5.31 | 0.0 | 0.09 | 0 | 0.0 | 1.03 | -20.16 | 0.0 | 0.04 | 0.0 | 0.0 | 0.12 | 0 | 0.0 | 0.27 | 0 | 0.0 | 0 | 0 | 0.0 | -0.29 | 0 | 0.0 | 0 | 0 | 0.0 | -0.43 | 0 | 0.0 | -0.08 | 86.44 | 0.0 | 11.51 | 8.38 | 0.0 | 9.16 | 14.21 | 0.0 | 2.33 | -8.98 | 0.0 | 20.23 | -15.99 | 0.0 | 0.83 | 15.28 | 0.0 | 0.91 | 7.06 | 0.0 | 2.36 | 53.25 | 0.0 | 1108 | -0.54 | 0.0 | 19.14 | 2.68 | 0.0 |
| 20Q2 (3) | 95.78 | 5.54 | 0.0 | 71.21 | 10.28 | 0.0 | 13.37 | -2.34 | 0.0 | 0 | -100.0 | 0.0 | 1.29 | -11.03 | 0.0 | 0.04 | 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 | 100.0 | 0.0 | -0.59 | 53.54 | 0.0 | 10.62 | -5.43 | 0.0 | 8.02 | -10.79 | 0.0 | 2.56 | 13.78 | 0.0 | 24.08 | 20.1 | 0.0 | 0.72 | -11.11 | 0.0 | 0.85 | -16.67 | 0.0 | 1.54 | 90.12 | 0.0 | 1114 | 0.54 | 0.0 | 18.64 | -4.21 | 0.0 |
| 20Q1 (2) | 90.75 | -21.07 | 0.0 | 64.57 | -25.1 | 0.0 | 13.69 | -9.87 | 0.0 | 0.2 | -4.76 | 0.0 | 1.45 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 16.67 | 0.0 | 0 | 0 | 0.0 | -0.5 | 56.14 | 0.0 | -1.27 | 66.4 | 0.0 | 11.23 | 14.59 | 0.0 | 8.99 | 16.45 | 0.0 | 2.25 | -0.88 | 0.0 | 20.05 | -13.43 | 0.0 | 0.81 | 15.71 | 0.0 | 1.02 | -10.53 | 0.0 | 0.81 | -61.06 | 0.0 | 1108 | 0.0 | 0.0 | 19.46 | 7.16 | 0.0 |
| 19Q4 (1) | 114.98 | 0.0 | 0.0 | 86.21 | 0.0 | 0.0 | 15.19 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 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 | -1.14 | 0.0 | 0.0 | -3.78 | 0.0 | 0.0 | 9.8 | 0.0 | 0.0 | 7.72 | 0.0 | 0.0 | 2.27 | 0.0 | 0.0 | 23.16 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 2.08 | 0.0 | 0.0 | 1108 | 0.0 | 0.0 | 18.16 | 0.0 | 0.0 |
