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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 207.68 | -0.89 | 192.23 | -3.24 | 20.96 | 7.54 | 0.5 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.44 | 52.5 | -3.07 | 0 | -2.52 | 0 | -0.84 | 0 | 0.00 | 0 | -0.23 | 0 | -0.46 | 0 | 0.00 | 0 | 1087 | 0.0 | 12.18 | 62.18 |
| 2023 (9) | 209.55 | -11.4 | 198.66 | -5.84 | 19.49 | -15.7 | 0.4 | 135.29 | 2.36 | 61.64 | 0.01 | 0.0 | 0 | 0 | 0.67 | -30.21 | 1.56 | 69.57 | 0 | 0 | 0 | 0 | 0.04 | -95.24 | 1.6 | -47.37 | -6.99 | 0 | -5.73 | 0 | -1.45 | 0 | 0.00 | 0 | -0.53 | 0 | -0.67 | 0 | 0.00 | 0 | 1087 | 0.0 | 7.51 | -60.76 |
| 2022 (8) | 236.51 | 7.35 | 210.99 | 7.49 | 23.12 | 8.54 | 0.17 | 112.5 | 1.46 | 62.22 | 0.01 | 0.0 | 0 | 0 | 0.96 | -35.57 | 0.92 | -7.07 | 0 | 0 | 0 | 0 | 0.84 | 366.67 | 3.04 | 20.63 | 5.45 | 3.81 | 4.46 | -8.61 | 0.05 | -91.8 | 0.95 | -91.87 | 0.41 | -8.89 | 0.13 | -40.91 | 0.00 | 0 | 1087 | 0.0 | 19.14 | 5.57 |
| 2021 (7) | 220.32 | 18.34 | 196.29 | 12.97 | 21.3 | 30.51 | 0.08 | -33.33 | 0.9 | -6.25 | 0.01 | 0 | 0 | 0 | 1.49 | 56.84 | 0.99 | 47.76 | 0 | 0 | 0 | 0 | 0.18 | -79.78 | 2.52 | 189.66 | 5.25 | 0 | 4.88 | 0 | 0.61 | 577.78 | 11.68 | 0 | 0.45 | 0 | 0.22 | 0 | 0.00 | 0 | 1087 | -0.64 | 18.13 | 91.65 |
| 2020 (6) | 186.17 | -10.01 | 173.75 | -10.79 | 16.32 | 2.19 | 0.12 | -55.56 | 0.96 | 3.23 | 0 | 0 | 0 | 0 | 0.95 | 23.38 | 0.67 | -19.28 | 0 | 0 | 0 | 0 | 0.89 | 0 | 0.87 | 314.29 | -3.03 | 0 | -2.02 | 0 | 0.09 | 0 | 0.00 | 0 | -0.18 | 0 | -0.27 | 0 | 0.00 | 0 | 1094 | -0.82 | 9.46 | 7.87 |
| 2019 (5) | 206.89 | -13.89 | 194.76 | -10.2 | 15.97 | -8.48 | 0.27 | -32.5 | 0.93 | 0.0 | 0 | 0 | 0 | 0 | 0.77 | 37.5 | 0.83 | 38.33 | 0 | 0 | 0 | 0 | -0.67 | 0 | 0.21 | -72.73 | -3.62 | 0 | -2.45 | 0 | -0.6 | 0 | 0.00 | 0 | -0.22 | 0 | -0.24 | 0 | 0.00 | 0 | 1103 | 0.0 | 8.77 | -53.91 |
| 2018 (4) | 240.25 | 5.19 | 216.88 | 6.02 | 17.45 | 11.5 | 0.4 | 37.93 | 0.93 | 12.05 | 0 | 0 | 0 | 0 | 0.56 | 69.7 | 0.6 | -15.49 | 0 | 0 | 0 | 0 | -0.14 | 0 | 0.77 | -15.38 | 6.69 | -26.4 | 4.46 | -27.95 | 1.37 | -16.46 | 20.45 | 13.49 | 0.40 | -28.57 | 0.34 | -30.61 | 0.00 | 0 | 1103 | 0.0 | 19.03 | -10.49 |
| 2017 (3) | 228.39 | 3.8 | 204.56 | 1.64 | 15.65 | 4.96 | 0.29 | -14.71 | 0.83 | -8.79 | 0 | 0 | 0 | 0 | 0.33 | 10.0 | 0.71 | 65.12 | -0.07 | 0 | -0.01 | 0 | -0.15 | 0 | 0.91 | 0 | 9.09 | 172.97 | 6.19 | 58.31 | 1.64 | 0 | 18.02 | 0 | 0.56 | 60.0 | 0.49 | 19.51 | 0.00 | 0 | 1103 | 0.0 | 21.26 | 54.96 |
| 2016 (2) | 220.02 | 4.82 | 201.25 | 7.51 | 14.91 | -0.07 | 0.34 | 9.68 | 0.91 | 30.0 | 0 | 0 | 0 | 0 | 0.3 | -25.0 | 0.43 | 4.88 | -0.02 | 0 | 0 | 0 | -1.02 | 0 | -0.52 | 0 | 3.33 | -61.28 | 3.91 | -49.87 | -0.17 | 0 | 0.00 | 0 | 0.35 | -46.97 | 0.41 | -35.94 | 0.00 | 0 | 1103 | -6.45 | 13.72 | -25.84 |
| 2015 (1) | 209.91 | -0.73 | 187.19 | -5.23 | 14.92 | -3.62 | 0.31 | -22.5 | 0.7 | 7.69 | 0 | 0 | 0 | 0 | 0.4 | 110.53 | 0.41 | 0.0 | 0 | 0 | 0 | 0 | 0.26 | -50.0 | 0.81 | -40.0 | 8.6 | 6515.38 | 7.8 | 2788.89 | 0.15 | 650.0 | 1.71 | -85.19 | 0.66 | 3200.0 | 0.64 | 0 | 0.00 | 0 | 1179 | -4.61 | 18.5 | 75.36 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 50.57 | 0.72 | -7.35 | 48.21 | 6.75 | -1.81 | 5.1 | -5.38 | 1.8 | 0.14 | 16.67 | 16.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.77 | -10.47 | 408.0 | -1.96 | -469.81 | -952.17 | -1.87 | -359.72 | -220.65 | -0.14 | -55.56 | 90.41 | 0.00 | 0 | 0 | -0.17 | -342.86 | -221.43 | -0.24 | -2300.0 | -241.18 | -0.23 | -283.33 | 56.6 | 1087 | 0.0 | 0.0 | 1.97 | -55.33 | -49.23 |
| 24Q3 (19) | 50.21 | -7.14 | 0.82 | 45.16 | -12.17 | -6.85 | 5.39 | 2.86 | 9.78 | 0.12 | -7.69 | 20.0 | 0.74 | 15.62 | 21.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0.84 | 0 | 25.37 | 0.46 | 27.78 | 31.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -34.29 | -76.29 | 0.86 | 145.71 | -45.22 | 0.53 | 123.56 | 126.24 | 0.72 | 139.13 | 139.56 | -0.09 | 85.48 | -125.0 | 0.00 | 0 | 0 | 0.07 | 141.18 | 141.18 | -0.01 | 95.0 | 96.77 | -0.06 | 53.85 | 91.04 | 1087 | 0.0 | 0.0 | 4.41 | 188.24 | 175.62 |
| 24Q2 (18) | 54.07 | 2.35 | 7.03 | 51.42 | 8.39 | 3.48 | 5.24 | 0.19 | 7.6 | 0.13 | 18.18 | 18.18 | 0.64 | -3.03 | 10.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | -12.2 | 24.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -53.95 | 200.0 | 0.35 | -25.53 | 94.44 | -2.25 | -462.9 | 41.56 | -1.84 | -491.49 | 51.06 | -0.62 | 0 | -1650.0 | 0.00 | -100.0 | 0 | -0.17 | -525.0 | 51.43 | -0.20 | 0 | 44.44 | -0.13 | -425.0 | 74.0 | 1087 | 0.0 | 0.0 | 1.53 | -64.17 | 765.22 |
| 24Q1 (17) | 52.83 | -3.21 | -3.33 | 47.44 | -3.38 | -7.69 | 5.23 | 4.39 | 11.04 | 0.11 | -8.33 | 57.14 | 0.66 | 6.45 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | -34.92 | 41.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 205.56 | 442.86 | 0.47 | 288.0 | 370.0 | 0.62 | 169.57 | 145.93 | 0.47 | -69.68 | 127.65 | 0 | 100.0 | -100.0 | 0.73 | 0 | 0 | 0.04 | -71.43 | 125.0 | 0.00 | -100.0 | 100.0 | 0.04 | 107.55 | 125.0 | 1087 | 0.0 | 0.0 | 4.27 | 10.05 | 88.94 |
| 23Q4 (16) | 54.58 | 9.6 | -4.9 | 49.1 | 1.28 | -5.52 | 5.01 | 2.04 | 12.84 | 0.12 | 20.0 | 100.0 | 0.62 | 1.64 | 24.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.63 | 80.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.72 | -174.23 | -148.28 | -0.25 | -115.92 | -66.67 | 0.23 | 111.39 | -72.29 | 1.55 | 185.16 | 181.82 | -1.46 | -3550.0 | -1360.0 | 0.00 | 0 | 0 | 0.14 | 182.35 | 180.0 | 0.17 | 154.84 | 183.33 | -0.53 | 20.9 | -229.27 | 1087 | 0.0 | 0.0 | 3.88 | 142.5 | -11.62 |
| 23Q3 (15) | 49.8 | -1.43 | -19.2 | 48.48 | -2.44 | -10.7 | 4.91 | 0.82 | -21.06 | 0.1 | -9.09 | 150.0 | 0.61 | 5.17 | 48.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 0 | -23.86 | 0.35 | 20.69 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.97 | 377.14 | 24.36 | 1.57 | 772.22 | -27.31 | -2.02 | 47.53 | -161.59 | -1.82 | 51.6 | -163.41 | -0.04 | -200.0 | -126.67 | 0.00 | 0 | -100.0 | -0.17 | 51.43 | -165.38 | -0.31 | 13.89 | -542.86 | -0.67 | -34.0 | -286.11 | 1087 | 0.0 | 0.0 | 1.6 | 795.65 | -76.26 |
| 23Q2 (14) | 50.52 | -7.56 | -18.8 | 49.69 | -3.31 | -7.96 | 4.87 | 3.4 | -24.5 | 0.11 | 57.14 | 450.0 | 0.58 | 5.45 | 87.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.0 | 52.63 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -350.0 | 30.0 | 0.18 | 80.0 | 125.0 | -3.85 | -185.19 | -308.11 | -3.76 | -121.18 | -333.54 | 0.04 | 300.0 | 0 | 0.00 | 0 | -100.0 | -0.35 | -118.75 | -333.33 | -0.36 | -111.76 | -357.14 | -0.50 | -212.5 | -600.0 | 1087 | 0.0 | 0.0 | -0.23 | -110.18 | -104.39 |
| 23Q1 (13) | 54.65 | -4.77 | -1.12 | 51.39 | -1.12 | 1.3 | 4.71 | 6.08 | -21.63 | 0.07 | 16.67 | 75.0 | 0.55 | 10.0 | 129.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.29 | -19.44 | 81.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 148.28 | -83.53 | 0.1 | 166.67 | -89.58 | -1.35 | -262.65 | -164.71 | -1.7 | -409.09 | -193.1 | 0.01 | 110.0 | 0 | 0.00 | 0 | 0 | -0.16 | -420.0 | -220.0 | -0.17 | -383.33 | -21.43 | -0.16 | -139.02 | -220.0 | 1087 | 0.0 | 0.0 | 2.26 | -48.52 | -18.12 |
| 22Q4 (12) | 57.39 | -6.88 | 1.81 | 51.97 | -4.27 | -3.95 | 4.44 | -28.62 | -17.78 | 0.06 | 50.0 | 200.0 | 0.5 | 21.95 | 117.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -90.91 | -72.41 | 0.36 | 71.43 | 89.47 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -137.18 | -196.67 | -0.15 | -106.94 | -122.73 | 0.83 | -74.7 | 133.6 | 0.55 | -80.84 | 132.74 | -0.1 | -166.67 | 81.13 | 0.00 | -100.0 | 0 | 0.05 | -80.77 | 133.33 | 0.06 | -14.29 | 127.27 | 0.41 | 13.89 | -8.89 | 1087 | 0.0 | 0.0 | 4.39 | -34.87 | 455.7 |
| 22Q3 (11) | 61.63 | -0.95 | 19.05 | 54.29 | 0.56 | 16.25 | 6.22 | -3.57 | 26.17 | 0.04 | 100.0 | 100.0 | 0.41 | 32.26 | 78.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0.88 | 0 | -26.67 | 0.21 | 10.53 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.78 | 256.0 | 0 | 2.16 | 2600.0 | 46.94 | 3.28 | 77.3 | 103.73 | 2.87 | 78.26 | 87.58 | 0.15 | 0 | -40.0 | 4.55 | 3691.67 | -70.68 | 0.26 | 73.33 | 85.71 | 0.07 | -50.0 | 600.0 | 0.36 | 260.0 | -40.0 | 1087 | 0.0 | 0.0 | 6.74 | 28.63 | 38.11 |
| 22Q2 (10) | 62.22 | 12.57 | 8.38 | 53.99 | 6.43 | 14.77 | 6.45 | 7.32 | 11.98 | 0.02 | -50.0 | 0.0 | 0.31 | 29.17 | 34.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 18.75 | -17.39 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -158.82 | -900.0 | 0.08 | -91.67 | -75.76 | 1.85 | 462.75 | -62.55 | 1.61 | 377.59 | -60.54 | 0 | 0 | -100.0 | 0.12 | 0 | -99.2 | 0.15 | 400.0 | -60.53 | 0.14 | 200.0 | -58.82 | 0.10 | 300.0 | -78.26 | 1087 | 0.0 | 0.0 | 5.24 | 89.86 | -35.31 |
| 22Q1 (9) | 55.27 | -1.95 | 0.91 | 50.73 | -6.25 | 4.71 | 6.01 | 11.3 | 15.36 | 0.04 | 100.0 | 33.33 | 0.24 | 4.35 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.16 | -15.79 | -27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 183.33 | 1162.5 | 0.96 | 45.45 | 1820.0 | -0.51 | 79.35 | -143.59 | -0.58 | 65.48 | -161.05 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.05 | 66.67 | -155.56 | -0.14 | 36.36 | -275.0 | -0.05 | -111.11 | -155.56 | 1087 | 0.0 | 0.0 | 2.76 | 249.37 | -36.55 |
| 21Q4 (8) | 56.37 | 8.89 | 11.38 | 54.11 | 15.87 | 17.35 | 5.4 | 9.53 | 16.13 | 0.02 | 0.0 | 0.0 | 0.23 | 0.0 | 4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | -75.83 | 45.0 | 0.19 | -45.71 | -13.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | -57.14 | 0.66 | -55.1 | 0 | -2.47 | -253.42 | -1664.29 | -1.68 | -209.8 | -1392.31 | -0.53 | -312.0 | -5400.0 | 0.00 | -100.0 | 0 | -0.15 | -207.14 | -1600.0 | -0.22 | -2300.0 | -2300.0 | 0.45 | -25.0 | 350.0 | 1087 | 0.0 | -0.64 | 0.79 | -83.81 | -72.85 |
| 21Q3 (7) | 51.77 | -9.82 | 15.2 | 46.7 | -0.72 | 8.43 | 4.93 | -14.41 | 24.81 | 0.02 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 3900.0 | 0.35 | 52.17 | 34.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 1.47 | 345.45 | 276.92 | 1.61 | -67.41 | 194.71 | 1.53 | -62.5 | 214.18 | 0.25 | -66.22 | 2400.0 | 15.52 | 3.81 | 0 | 0.14 | -63.16 | 216.67 | 0.01 | -97.06 | 106.25 | 0.60 | 30.43 | 400.0 | 1087 | 0.0 | 0.0 | 4.88 | -39.75 | 251.08 |
| 21Q2 (6) | 57.41 | 4.82 | 27.58 | 47.04 | -2.91 | 13.62 | 5.76 | 10.56 | 47.31 | 0.02 | -33.33 | 0 | 0.23 | 4.55 | -8.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 37.5 | 0 | 0.33 | 560.0 | -38.89 | 4.94 | 322.22 | 2047.83 | 4.08 | 329.47 | 1033.33 | 0.74 | 393.33 | 2366.67 | 14.95 | 12.92 | 0.13 | 0.38 | 322.22 | 1166.67 | 0.34 | 325.0 | 1800.0 | 0.46 | 411.11 | 757.14 | 1087 | 0.0 | -10.17 | 8.1 | 86.21 | 138.94 |
| 21Q1 (5) | 54.77 | 8.22 | 20.08 | 48.45 | 5.07 | 12.23 | 5.21 | 12.04 | 36.75 | 0.03 | 50.0 | 0 | 0.22 | 0.0 | -18.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.22 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -111.43 | 0 | 0.05 | 0 | 183.33 | 1.17 | 935.71 | 182.39 | 0.95 | 630.77 | 180.51 | 0.15 | 1400.0 | 400.0 | 13.24 | 0 | 0 | 0.09 | 800.0 | 181.82 | 0.08 | 700.0 | 180.0 | 0.09 | 150.0 | 181.82 | 1087 | -0.64 | -1.45 | 4.35 | 49.48 | 145.76 |
| 20Q4 (4) | 50.61 | 12.62 | 0.0 | 46.11 | 7.06 | 0.0 | 4.65 | 17.72 | 0.0 | 0.02 | 0.0 | 0.0 | 0.22 | -4.35 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 566.67 | 0.0 | 0.22 | -15.38 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.7 | 22.81 | 0.0 | 0 | -100.0 | 0.0 | -0.14 | 91.76 | 0.0 | 0.13 | 109.7 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | 0.01 | 108.33 | 0.0 | 0.01 | 106.25 | 0.0 | -0.18 | 10.0 | 0.0 | 1094 | 0.64 | 0.0 | 2.91 | 109.35 | 0.0 |
| 20Q3 (3) | 44.94 | -0.13 | 0.0 | 43.07 | 4.03 | 0.0 | 3.95 | 1.02 | 0.0 | 0.02 | 0 | 0.0 | 0.23 | -8.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.26 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.57 | 0 | 0.0 | 0.39 | -27.78 | 0.0 | -1.7 | -839.13 | 0.0 | -1.34 | -472.22 | 0.0 | 0.01 | -66.67 | 0.0 | 0.00 | -100.0 | 0.0 | -0.12 | -500.0 | 0.0 | -0.16 | -700.0 | 0.0 | -0.20 | -185.71 | 0.0 | 1087 | -10.17 | 0.0 | 1.39 | -59.0 | 0.0 |
| 20Q2 (2) | 45.0 | -1.34 | 0.0 | 41.4 | -4.1 | 0.0 | 3.91 | 2.62 | 0.0 | 0 | 0 | 0.0 | 0.25 | -7.41 | 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 | 0.54 | 1000.0 | 0.0 | 0.23 | 116.2 | 0.0 | 0.36 | 130.51 | 0.0 | 0.03 | 0.0 | 0.0 | 14.93 | 0 | 0.0 | 0.03 | 127.27 | 0.0 | -0.02 | 80.0 | 0.0 | -0.07 | 36.36 | 0.0 | 1210 | 9.7 | 0.0 | 3.39 | 91.53 | 0.0 |
| 20Q1 (1) | 45.61 | 0.0 | 0.0 | 43.17 | 0.0 | 0.0 | 3.81 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.27 | 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 | -0.06 | 0.0 | 0.0 | -1.42 | 0.0 | 0.0 | -1.18 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 1103 | 0.0 | 0.0 | 1.77 | 0.0 | 0.0 |
