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) | 467.12 | -11.81 | 421.64 | -13.21 | 45.17 | -5.92 | 0.2 | 5.26 | 17.19 | 11.26 | 0.04 | 0.0 | 0 | 0 | 0.11 | -8.33 | 0.24 | -52.94 | -0.14 | 0 | 0 | 0 | -0.28 | 0 | -8.69 | 0 | -8.38 | 0 | -10.22 | 0 | 1.94 | 351.16 | 0.00 | 0 | -0.77 | 0 | -0.12 | 0 | 0.00 | 0 | 1326 | 3.43 | 28.06 | -19.3 |
| 2022 (9) | 529.68 | -6.43 | 485.8 | 2.69 | 48.01 | -6.69 | 0.19 | 72.73 | 15.45 | 3.83 | 0.04 | 0.0 | 0 | 0 | 0.12 | 300.0 | 0.51 | -30.14 | -0.4 | 0 | 0 | 0 | -3.25 | 0 | -4.68 | 0 | -8.81 | 0 | -9.1 | 0 | 0.43 | -91.73 | 0.00 | 0 | -0.71 | 0 | -0.34 | 0 | 0.00 | 0 | 1282 | 0.31 | 34.77 | -49.88 |
| 2021 (8) | 566.08 | 36.07 | 473.08 | 34.86 | 51.45 | 21.89 | 0.11 | -38.89 | 14.88 | -4.98 | 0.04 | 0.0 | 0 | 0 | 0.03 | 50.0 | 0.73 | 37.74 | -0.55 | 0 | 0 | 0 | 0.78 | -41.35 | -12.82 | 0 | 28.73 | 159.53 | 23.53 | 148.73 | 5.2 | 188.89 | 18.12 | 11.58 | 1.84 | 138.96 | 2.76 | 70.37 | 0.00 | 0 | 1278 | 4.24 | 69.37 | 36.42 |
| 2020 (7) | 416.01 | -12.81 | 350.79 | -14.78 | 42.21 | -11.49 | 0.18 | -57.14 | 15.66 | -9.16 | 0.04 | 33.33 | 0 | 0 | 0.02 | -60.0 | 0.53 | -32.05 | -0.44 | 0 | 0 | 0 | 1.33 | 0 | -11.93 | 0 | 11.07 | 196.78 | 9.46 | 77.15 | 1.8 | 0 | 16.24 | 0 | 0.77 | 71.11 | 1.62 | 9.46 | 0.00 | 0 | 1226 | 4.34 | 50.85 | 13.48 |
| 2019 (6) | 477.15 | -8.79 | 411.64 | -8.66 | 47.69 | 3.97 | 0.42 | 55.56 | 17.24 | 4.17 | 0.03 | 0 | 0 | 0 | 0.05 | -37.5 | 0.78 | 27.87 | -1.1 | 0 | 0 | 0 | -0.73 | 0 | -14.1 | 0 | 3.73 | -75.44 | 5.34 | -42.89 | -1.3 | 0 | 0.00 | 0 | 0.45 | -45.12 | 1.48 | -6.33 | 0.00 | 0 | 1175 | 3.34 | 44.81 | -16.77 |
| 2018 (5) | 523.14 | 11.98 | 450.66 | 21.45 | 45.87 | 6.67 | 0.27 | -65.82 | 16.55 | 28.59 | 0 | 0 | 0 | 0 | 0.08 | -63.64 | 0.61 | -31.46 | -0.93 | 0 | 0 | 0 | -1.7 | 0 | -11.42 | 0 | 15.19 | -71.6 | 9.35 | -75.92 | 6.07 | -56.52 | 39.97 | 53.08 | 0.82 | -76.09 | 1.58 | -45.89 | 0.00 | 0 | 1137 | 2.43 | 53.84 | -35.28 |
| 2017 (4) | 467.17 | 43.69 | 371.07 | 42.0 | 43.0 | 25.04 | 0.79 | 690.0 | 12.87 | 37.21 | 0 | 0 | 0.02 | 0.0 | 0.22 | 1000.0 | 0.89 | -24.58 | -1.08 | 0 | 2.04 | -71.9 | 1.47 | 0 | 0.39 | -87.46 | 53.48 | 64.45 | 38.83 | 61.32 | 13.96 | 88.65 | 26.11 | 14.82 | 3.43 | 36.65 | 2.92 | 83.65 | 0.00 | 0 | 1110 | 28.77 | 83.19 | 46.93 |
| 2016 (3) | 325.12 | 21.19 | 261.32 | 19.61 | 34.39 | 18.42 | 0.1 | -72.97 | 9.38 | 27.79 | 0 | 0 | 0.02 | 100.0 | 0.02 | -50.0 | 1.18 | -45.87 | 1.33 | 0 | 7.26 | 24100.0 | -6.76 | 0 | 3.11 | 0 | 32.52 | 160.16 | 24.07 | 157.43 | 7.4 | 145.85 | 22.74 | -5.53 | 2.51 | 124.11 | 1.59 | 18.66 | 0.00 | 0 | 862 | 3.36 | 56.62 | 72.89 |
| 2015 (2) | 268.27 | -2.4 | 218.47 | -1.59 | 29.04 | -10.78 | 0.37 | -7.5 | 7.34 | -9.49 | 0 | 0 | 0.01 | 0.0 | 0.04 | 300.0 | 2.18 | 12.95 | -0.32 | 0 | 0.03 | 0 | -5.07 | 0 | -8.26 | 0 | 12.5 | 4.6 | 9.35 | 6.98 | 3.01 | -5.64 | 24.07 | -9.88 | 1.12 | 2.75 | 1.34 | 3.08 | 0.00 | 0 | 834 | 3.86 | 32.75 | 0.15 |
| 2014 (1) | 274.88 | 13.09 | 222.0 | 10.49 | 32.55 | 27.15 | 0.4 | -13.04 | 8.11 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 1.93 | 116.85 | -0.09 | 0 | 0 | 0 | -2.87 | 0 | -8.38 | 0 | 11.95 | -10.49 | 8.74 | 3.07 | 3.19 | -21.43 | 26.71 | -12.11 | 1.09 | -9.17 | 1.30 | 46.07 | 0.00 | 0 | 803 | 13.9 | 32.7 | 0.49 |
| 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) | 117.51 | -6.76 | 1.01 | 106.96 | -4.45 | 2.98 | 11.38 | 2.61 | 1.88 | 0.07 | 0.0 | 16.67 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -1.75 | -12.9 | 9.33 | -2.57 | -277.24 | -314.52 | -2.63 | -305.47 | -130.7 | 0.08 | -52.94 | -85.19 | 0.00 | -100.0 | 0 | -0.20 | -300.0 | -122.22 | -0.07 | -133.33 | -216.67 | -0.10 | -200.0 | 87.65 | 1317 | -0.68 | -0.68 | 6.67 | -39.53 | -19.35 |
| 24Q2 (19) | 126.03 | 17.39 | 5.47 | 111.94 | 16.82 | 2.48 | 11.09 | 13.63 | 1.93 | 0.07 | 133.33 | 75.0 | 3.66 | -13.88 | -4.94 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.41 | -71.92 | 583.33 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.03 | 85.71 | 97.66 | -1.55 | -55.0 | 39.45 | 1.45 | 88.31 | 145.45 | 1.28 | 2033.33 | 139.26 | 0.17 | -76.39 | 70.0 | 11.86 | -87.22 | 0 | 0.10 | 0 | 140.0 | 0.21 | 162.5 | 520.0 | 0.10 | 0 | 113.7 | 1326 | -0.15 | 0.0 | 11.03 | 10.3 | 86.0 |
| 24Q1 (18) | 107.36 | -12.77 | -0.79 | 95.82 | -10.7 | -5.36 | 9.76 | -20.39 | -10.13 | 0.03 | -40.0 | -40.0 | 4.25 | -5.76 | 3.66 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -83.33 | 1.46 | 2820.0 | 1985.71 | -0.02 | 84.62 | 0 | 0 | 0 | 0 | -0.21 | -138.89 | -150.0 | -1.0 | 55.36 | 48.98 | 0.77 | -39.84 | 113.16 | 0.06 | -89.29 | 100.94 | 0.72 | -1.37 | 28.57 | 92.83 | 62.95 | 0 | 0.00 | -100.0 | 100.0 | 0.08 | -61.9 | 124.24 | 0.00 | 100.0 | 100.0 | 1328 | 0.15 | 0.0 | 10.0 | -6.19 | 212.5 |
| 23Q4 (17) | 123.08 | 5.8 | -8.2 | 107.3 | 3.31 | -14.63 | 12.26 | 9.76 | 2.42 | 0.05 | -16.67 | -16.67 | 4.51 | -4.65 | 9.47 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0.05 | -16.67 | -37.5 | -0.13 | -550.0 | -333.33 | 0 | 0 | 0 | 0.54 | 1250.0 | 12.5 | -2.24 | -16.06 | 36.36 | 1.28 | 306.45 | 118.03 | 0.56 | 149.12 | 107.71 | 0.73 | 35.19 | 305.56 | 56.97 | 0 | 0 | 0.04 | 144.44 | 107.02 | 0.21 | 250.0 | 175.0 | -0.77 | 4.94 | -8.45 | 1326 | 0.0 | 3.43 | 10.66 | 28.9 | 168.51 |
| 23Q3 (16) | 116.33 | -2.64 | -8.81 | 103.86 | -4.92 | -12.71 | 11.17 | 2.67 | -9.99 | 0.06 | 50.0 | 100.0 | 4.73 | 22.86 | 22.54 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0 | 33.33 | 0.06 | 0.0 | 0.0 | -0.02 | -300.0 | -200.0 | 0 | 0 | 0 | 0.04 | 103.12 | 102.01 | -1.93 | 24.61 | 1.53 | -0.62 | 80.56 | 89.27 | -1.14 | 65.03 | 76.49 | 0.54 | 440.0 | 160.67 | 0.00 | 0 | 0 | -0.09 | 64.0 | 76.32 | 0.06 | 220.0 | 127.27 | -0.81 | -10.96 | -478.57 | 1326 | 0.0 | 3.92 | 8.27 | 39.46 | 68.09 |
| 23Q2 (15) | 119.49 | 10.41 | -9.74 | 109.23 | 7.88 | -6.93 | 10.88 | 0.18 | -12.89 | 0.04 | -20.0 | -42.86 | 3.85 | -6.1 | 2.94 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.06 | -14.29 | 700.0 | 0.01 | 0 | 103.45 | 0 | 0 | 0 | -1.28 | -404.76 | 41.55 | -2.56 | -30.61 | -424.05 | -3.19 | 45.47 | -195.8 | -3.26 | 48.82 | -212.8 | 0.1 | -82.14 | -78.26 | 0.00 | 0 | -100.0 | -0.25 | 47.92 | -208.7 | -0.05 | 84.85 | -131.25 | -0.73 | -52.08 | -404.17 | 1326 | -0.15 | 3.76 | 5.93 | 85.31 | -58.53 |
| 23Q1 (14) | 108.22 | -19.29 | -20.22 | 101.25 | -19.44 | -18.2 | 10.86 | -9.27 | -2.43 | 0.05 | -16.67 | 66.67 | 4.1 | -0.49 | 10.22 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0.07 | -12.5 | -81.58 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.42 | -12.5 | -6.67 | -1.96 | 44.32 | 0 | -5.85 | 17.61 | -880.0 | -6.37 | 12.26 | -5408.33 | 0.56 | 211.11 | -16.42 | 0.00 | 0 | -100.0 | -0.48 | 15.79 | -4900.0 | -0.33 | -17.86 | -3400.0 | -0.48 | 32.39 | -4900.0 | 1328 | 3.59 | 3.91 | 3.2 | -19.4 | -72.34 |
| 22Q4 (13) | 134.08 | 5.1 | -14.5 | 125.69 | 5.64 | -6.23 | 11.97 | -3.55 | -15.17 | 0.06 | 100.0 | 100.0 | 4.12 | 6.74 | 13.81 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.08 | 33.33 | 0 | -0.03 | -250.0 | 0 | 0 | 0 | 0 | 0.48 | 124.12 | -17.24 | -3.52 | -79.59 | 8.09 | -7.1 | -22.84 | -246.69 | -7.26 | -49.69 | -261.69 | 0.18 | 120.22 | -50.0 | 0.00 | 0 | -100.0 | -0.57 | -50.0 | -262.86 | -0.28 | -27.27 | -144.44 | -0.71 | -407.14 | -138.59 | 1282 | 0.47 | 0.31 | 3.97 | -19.31 | -74.1 |
| 22Q3 (12) | 127.57 | -3.64 | -18.75 | 118.98 | 1.38 | -10.32 | 12.41 | -0.64 | -11.29 | 0.03 | -57.14 | 0.0 | 3.86 | 3.21 | 6.04 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -66.67 | 0 | 0.06 | 700.0 | -66.67 | 0.02 | 106.9 | 118.18 | 0 | 0 | 0 | -1.99 | 9.13 | -1630.77 | -1.96 | -348.1 | 43.84 | -5.78 | -273.57 | -184.5 | -4.85 | -267.82 | -200.41 | -0.89 | -293.48 | -144.06 | 0.00 | -100.0 | -100.0 | -0.38 | -265.22 | -200.0 | -0.22 | -237.5 | -134.92 | -0.14 | -158.33 | -109.4 | 1276 | -0.16 | -0.16 | 4.92 | -65.59 | -70.92 |
| 22Q2 (11) | 132.39 | -2.4 | -5.55 | 117.36 | -5.18 | 1.79 | 12.49 | 12.22 | -1.65 | 0.07 | 133.33 | 0 | 3.74 | 0.54 | 8.41 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 0 | 800.0 | -0.01 | -102.63 | -105.26 | -0.29 | -222.22 | 29.27 | 0 | 0 | 0 | -2.19 | -586.67 | -691.89 | 0.79 | 0 | 146.47 | 3.33 | 344.0 | -68.23 | 2.89 | 2308.33 | -68.28 | 0.46 | -31.34 | -66.18 | 13.87 | -84.44 | 6.86 | 0.23 | 2200.0 | -67.61 | 0.16 | 1500.0 | -80.49 | 0.24 | 2300.0 | -78.38 | 1278 | 0.0 | 0.0 | 14.3 | 23.6 | -29.45 |
| 22Q1 (10) | 135.65 | -13.5 | 21.02 | 123.77 | -7.66 | 35.91 | 11.13 | -21.12 | 4.51 | 0.03 | 0.0 | -50.0 | 3.72 | 2.76 | -10.58 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.38 | 0 | 5.56 | -0.09 | 0 | -350.0 | 0 | 0 | 0 | 0.45 | -22.41 | 250.0 | 0 | 100.0 | 100.0 | 0.75 | -84.5 | -88.57 | 0.12 | -97.33 | -97.65 | 0.67 | 86.11 | -54.42 | 89.16 | 1090.39 | 299.28 | 0.01 | -97.14 | -97.5 | 0.01 | -98.41 | -98.53 | 0.01 | -99.46 | -97.5 | 1278 | 0.0 | 0.0 | 11.57 | -24.53 | -31.38 |
| 21Q4 (9) | 156.82 | -0.11 | 21.2 | 134.04 | 1.03 | 26.06 | 14.11 | 0.86 | 11.54 | 0.03 | 0.0 | 200.0 | 3.62 | -0.55 | -10.17 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.58 | 346.15 | -34.09 | -3.83 | -9.74 | -3.79 | 4.84 | -29.24 | -27.98 | 4.49 | -7.04 | -12.3 | 0.36 | -82.18 | -76.92 | 7.49 | -74.59 | -67.74 | 0.35 | -7.89 | -16.67 | 0.63 | 0.0 | -5.97 | 1.84 | 23.49 | 138.96 | 1278 | 0.0 | 4.24 | 15.33 | -9.4 | -8.26 |
| 21Q3 (8) | 157.0 | 12.01 | 31.78 | 132.67 | 15.07 | 32.64 | 13.99 | 10.16 | 20.09 | 0.03 | 0 | -25.0 | 3.64 | 5.51 | -5.21 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.18 | -5.26 | 125.0 | -0.11 | 73.17 | -1200.0 | 0 | 0 | 0 | 0.13 | -64.86 | -85.06 | -3.49 | -105.29 | -4.18 | 6.84 | -34.73 | 65.62 | 4.83 | -46.98 | 50.47 | 2.02 | 48.53 | 117.2 | 29.48 | 127.12 | 30.56 | 0.38 | -46.48 | 46.15 | 0.63 | -23.17 | 26.0 | 1.49 | 34.23 | 313.89 | 1278 | 0.0 | 4.93 | 16.92 | -16.53 | 20.43 |
| 21Q2 (7) | 140.17 | 25.05 | 43.51 | 115.3 | 26.61 | 34.7 | 12.7 | 19.25 | 18.25 | 0 | -100.0 | 0 | 3.45 | -17.07 | -6.76 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.19 | -47.22 | 0 | -0.41 | -1950.0 | 0 | 0 | 0 | 0 | 0.37 | 223.33 | 0 | -1.7 | 55.38 | 11.46 | 10.48 | 59.76 | 1846.67 | 9.11 | 78.63 | 2435.9 | 1.36 | -7.48 | 1611.11 | 12.98 | -41.87 | 0 | 0.71 | 77.5 | 2466.67 | 0.82 | 20.59 | 583.33 | 1.11 | 177.5 | 1133.33 | 1278 | 0.0 | -0.54 | 20.27 | 20.23 | 123.73 |
| 21Q1 (6) | 112.09 | -13.37 | 60.59 | 91.07 | -14.35 | 54.78 | 10.65 | -15.81 | 48.54 | 0.06 | 500.0 | 0 | 4.16 | 3.23 | 1.71 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.36 | 200.0 | 0 | -0.02 | 95.24 | 0 | 0 | 0 | 0 | -0.3 | -134.09 | 0 | -3.81 | -3.25 | -27.85 | 6.56 | -2.38 | 700.0 | 5.1 | -0.39 | 235.53 | 1.47 | -5.77 | 345.0 | 22.33 | -3.83 | 0 | 0.40 | -4.76 | 233.33 | 0.68 | 1.49 | 100.0 | 0.40 | -48.05 | 233.33 | 1278 | 4.24 | 4.93 | 16.86 | 0.9 | 52.72 |
| 20Q4 (5) | 129.39 | 8.6 | 4.9 | 106.33 | 6.31 | 3.04 | 12.65 | 8.58 | -1.33 | 0.01 | -75.0 | -94.12 | 4.03 | 4.95 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0.12 | 50.0 | 0.0 | -0.42 | -4300.0 | -425.0 | 0 | 0 | 0 | 0.88 | 1.15 | 91.3 | -3.69 | -10.15 | -13.19 | 6.72 | 62.71 | 65.11 | 5.12 | 59.5 | -2.66 | 1.56 | 67.74 | 230.0 | 23.22 | 2.83 | 0 | 0.42 | 61.54 | -6.67 | 0.67 | 34.0 | 3.08 | 0.77 | 113.89 | 71.11 | 1226 | 0.66 | 4.34 | 16.71 | 18.93 | 16.28 |
| 20Q3 (4) | 119.14 | 21.98 | 0.0 | 100.02 | 16.85 | 0.0 | 11.65 | 8.47 | 0.0 | 0.04 | 0 | 0.0 | 3.84 | 3.78 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.87 | 0 | 0.0 | -3.35 | -74.48 | 0.0 | 4.13 | 788.33 | 0.0 | 3.21 | 923.08 | 0.0 | 0.93 | 1133.33 | 0.0 | 22.58 | 0 | 0.0 | 0.26 | 966.67 | 0.0 | 0.50 | 316.67 | 0.0 | 0.36 | 300.0 | 0.0 | 1218 | -5.21 | 0.0 | 14.05 | 55.08 | 0.0 |
| 20Q2 (3) | 97.67 | 39.93 | 0.0 | 85.6 | 45.48 | 0.0 | 10.74 | 49.79 | 0.0 | 0 | 0 | 0.0 | 3.7 | -9.54 | 0.0 | 0.01 | 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 | -1.92 | 35.57 | 0.0 | -0.6 | -173.17 | 0.0 | -0.39 | -125.66 | 0.0 | -0.09 | 85.0 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | -125.0 | 0.0 | 0.12 | -64.71 | 0.0 | 0.09 | -25.0 | 0.0 | 1285 | 5.5 | 0.0 | 9.06 | -17.93 | 0.0 |
| 20Q1 (2) | 69.8 | -43.41 | 0.0 | 58.84 | -42.98 | 0.0 | 7.17 | -44.07 | 0.0 | 0 | -100.0 | 0.0 | 4.09 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -2.98 | 8.59 | 0.0 | 0.82 | -79.85 | 0.0 | 1.52 | -71.1 | 0.0 | -0.6 | 50.0 | 0.0 | 0.00 | 0 | 0.0 | 0.12 | -73.33 | 0.0 | 0.34 | -47.69 | 0.0 | 0.12 | -73.33 | 0.0 | 1218 | 3.66 | 0.0 | 11.04 | -23.17 | 0.0 |
| 19Q4 (1) | 123.35 | 0.0 | 0.0 | 103.19 | 0.0 | 0.0 | 12.82 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | -3.26 | 0.0 | 0.0 | 4.07 | 0.0 | 0.0 | 5.26 | 0.0 | 0.0 | -1.2 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 1175 | 0.0 | 0.0 | 14.37 | 0.0 | 0.0 |
