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) | 19.12 | 14.15 | 17.46 | 4.93 | 1.32 | 3.94 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.3 | 0 | 0.17 | 0 | 0.13 | -27.78 | 44.17 | 0 | 0.24 | 0 | 0.29 | 0 | 0.00 | 0 | 69 | 6.15 | 1.61 | 600.0 |
| 2023 (9) | 16.75 | -1.35 | 16.64 | 6.6 | 1.27 | 4.1 | 0.05 | 150.0 | 0.3 | -30.23 | 0.08 | -65.22 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.11 | 0 | -1.27 | 0 | -1.44 | 0 | 0.18 | 50.0 | 0.00 | 0 | -2.21 | 0 | -1.93 | 0 | 0.00 | 0 | 65 | 47.73 | 0.23 | -85.98 |
| 2022 (8) | 16.98 | 13.2 | 15.61 | 9.7 | 1.22 | 40.23 | 0.02 | 100.0 | 0.43 | -17.31 | 0.23 | -20.69 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.09 | 800.0 | -0.32 | 0 | -0.17 | 0 | -0.29 | 0 | 0.12 | 0 | 0.00 | 0 | -0.65 | 0 | 0.04 | 0 | 0.00 | 0 | 44 | 0.0 | 1.64 | 40.17 |
| 2021 (7) | 15.0 | 97.89 | 14.23 | 57.59 | 0.87 | -59.35 | 0.01 | -66.67 | 0.52 | -5.45 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.01 | -92.31 | -0.7 | 0 | -0.8 | 0 | -0.79 | 0 | 0 | 0 | 0.00 | 0 | -1.81 | 0 | -0.13 | 0 | 0.00 | 0 | 44 | -4.35 | 1.17 | 0 |
| 2020 (6) | 7.58 | -57.1 | 9.03 | -44.6 | 2.14 | -13.36 | 0.03 | 50.0 | 0.55 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.13 | 0 | 0.4 | 0 | -3.2 | 0 | -2.85 | 0 | -0.35 | 0 | 0.00 | 0 | -6.23 | 0 | -4.71 | 0 | 0.00 | 0 | 46 | 6.98 | -2.13 | 0 |
| 2019 (5) | 17.67 | -14.26 | 16.3 | -9.89 | 2.47 | 7.39 | 0.02 | 0.0 | 0.4 | -14.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 700.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.28 | 0 | -1.38 | 0 | -1.31 | 0 | -0.06 | 0 | 0.00 | 0 | -3.03 | 0 | -1.49 | 0 | 0.00 | 0 | 43 | 2.38 | -0.2 | 0 |
| 2018 (4) | 20.61 | -4.58 | 18.09 | -3.21 | 2.3 | 15.0 | 0.02 | 100.0 | 0.47 | 51.61 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.51 | 0 | -0.28 | 0 | -0.34 | 0 | 0.06 | -76.0 | 0.00 | 0 | -0.82 | 0 | 0.25 | -73.96 | 0.00 | 0 | 42 | 10.53 | 1.05 | -42.93 |
| 2017 (3) | 21.6 | 3.4 | 18.69 | 8.85 | 2.0 | -6.54 | 0.01 | -83.33 | 0.31 | -18.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.22 | 0 | 0.69 | -49.26 | 0.44 | -63.64 | 0.25 | 66.67 | 36.61 | 228.93 | 1.14 | -70.0 | 0.96 | -53.62 | 0.00 | 0 | 38 | 18.75 | 1.84 | -32.35 |
| 2016 (2) | 20.89 | 8.75 | 17.17 | 9.71 | 2.14 | 13.23 | 0.06 | 200.0 | 0.38 | 26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | -0.01 | 0 | 0.05 | 0 | 0.07 | 600.0 | -0.22 | 0 | 1.36 | 0.74 | 1.21 | 10.0 | 0.15 | -40.0 | 11.13 | -40.29 | 3.80 | 3.83 | 2.07 | 1.47 | 0.00 | 0 | 32 | 6.67 | 2.72 | 5.43 |
| 2015 (1) | 19.21 | 29.1 | 15.65 | 27.13 | 1.89 | 13.86 | 0.02 | -50.0 | 0.3 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -0.01 | 0 | 0 | 0 | 0.01 | 0 | -0.31 | 0 | 1.35 | 170.0 | 1.1 | 155.81 | 0.25 | 257.14 | 18.64 | 32.86 | 3.66 | 155.94 | 2.04 | 67.21 | 0.00 | 0 | 30 | 0.0 | 2.58 | 37.97 |
| 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) | 6.76 | 75.58 | -2.73 | 6.03 | 59.52 | -17.62 | 0.39 | 2.63 | 14.71 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.05 | -225.0 | -266.67 | 0.29 | 203.57 | 142.65 | 0.29 | 216.0 | 144.62 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | 0.42 | 213.51 | 142.42 | 0.49 | 216.67 | 149.49 | 0.24 | 233.33 | 110.86 | 69 | 0.0 | 6.15 | 0.61 | 1425.0 | 284.85 |
| 24Q3 (19) | 3.85 | -42.79 | -21.27 | 3.78 | -39.9 | -8.47 | 0.38 | 15.15 | 11.76 | 0.01 | 0.0 | -66.67 | 0.05 | 0.0 | -37.5 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | 0 | 0.04 | 233.33 | 166.67 | -0.28 | -450.0 | -175.68 | -0.25 | -933.33 | -178.12 | -0.02 | -140.0 | -140.0 | 0.00 | -100.0 | -100.0 | -0.37 | -1025.0 | -180.43 | -0.42 | -566.67 | -176.36 | -0.18 | -200.0 | 85.6 | 69 | 0.0 | 0.0 | 0.04 | -90.24 | -94.59 |
| 24Q2 (18) | 6.73 | 280.23 | 204.52 | 6.29 | 359.12 | 145.7 | 0.33 | 57.14 | 22.22 | 0.01 | 0.0 | 0 | 0.05 | 0.0 | -44.44 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | 88.89 | -0.03 | -400.0 | 82.35 | 0.08 | -60.0 | 110.0 | 0.03 | -70.0 | 104.05 | 0.05 | -54.55 | 200.0 | 61.48 | 16.59 | 0 | 0.04 | -71.43 | 103.7 | 0.09 | -30.77 | 110.84 | 0.18 | 28.57 | 109.84 | 69 | 0.0 | 0.0 | 0.41 | -24.07 | 200.0 |
| 24Q1 (17) | 1.77 | -74.53 | -34.44 | 1.37 | -81.28 | -47.91 | 0.21 | -38.24 | -32.26 | 0.01 | 0.0 | 0 | 0.05 | 0.0 | -37.5 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -175.0 | -400.0 | 0.01 | -66.67 | -88.89 | 0.2 | 129.41 | 233.33 | 0.1 | 115.38 | 126.32 | 0.11 | 375.0 | -50.0 | 52.73 | 0 | 0 | 0.14 | 114.14 | 118.92 | 0.13 | 113.13 | 119.12 | 0.14 | 106.33 | 118.92 | 69 | 6.15 | 35.29 | 0.54 | 263.64 | 134.78 |
| 23Q4 (16) | 6.95 | 42.13 | 80.05 | 7.32 | 77.24 | 87.21 | 0.34 | 0.0 | -5.56 | 0.01 | -66.67 | 0.0 | 0.05 | -37.5 | -70.59 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -20.0 | 0.03 | 150.0 | 121.43 | -0.68 | -283.78 | -23.64 | -0.65 | -303.12 | -22.64 | -0.04 | -180.0 | -100.0 | 0.00 | -100.0 | 0 | -0.99 | -315.22 | 16.81 | -0.99 | -280.0 | -73.68 | -2.21 | -76.8 | -240.0 | 65 | -5.8 | 47.73 | -0.33 | -144.59 | -371.43 |
| 23Q3 (15) | 4.89 | 121.27 | 18.12 | 4.13 | 61.33 | 13.46 | 0.34 | 25.93 | -8.11 | 0.03 | 0 | 0 | 0.08 | -11.11 | -11.11 | 0.02 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.06 | 64.71 | -20.0 | 0.37 | 146.25 | 311.11 | 0.32 | 143.24 | 700.0 | 0.05 | 200.0 | 0.0 | 12.42 | 0 | -76.39 | 0.46 | 142.59 | 360.0 | 0.55 | 166.27 | 323.08 | -1.25 | 31.69 | -331.48 | 69 | 0.0 | 56.82 | 0.74 | 280.49 | 45.1 |
| 23Q2 (14) | 2.21 | -18.15 | -63.71 | 2.56 | -2.66 | -55.71 | 0.27 | -12.9 | 125.0 | 0 | 0 | -100.0 | 0.09 | 12.5 | 0.0 | 0.02 | 0.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -1000.0 | -250.0 | -0.17 | -288.89 | -440.0 | -0.8 | -433.33 | -447.83 | -0.74 | -94.74 | -562.5 | -0.05 | -122.73 | -183.33 | 0.00 | 0 | -100.0 | -1.08 | -45.95 | -400.0 | -0.83 | -22.06 | -618.75 | -1.83 | -147.3 | -506.67 | 69 | 35.29 | 56.82 | -0.41 | -278.26 | -161.19 |
| 23Q1 (13) | 2.7 | -30.05 | -6.57 | 2.63 | -32.74 | 15.35 | 0.31 | -13.89 | -16.22 | 0 | -100.0 | 0 | 0.08 | -52.94 | -11.11 | 0.02 | 0.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | -80.0 | 150.0 | 0.09 | 164.29 | 152.94 | -0.15 | 72.73 | -350.0 | -0.38 | 28.3 | -1050.0 | 0.22 | 1200.0 | 633.33 | 0.00 | 0 | -100.0 | -0.74 | 37.82 | -1025.0 | -0.68 | -19.3 | -326.67 | -0.74 | -13.85 | -1025.0 | 51 | 15.91 | 15.91 | 0.23 | 428.57 | -55.77 |
| 22Q4 (12) | 3.86 | -6.76 | -24.76 | 3.91 | 7.42 | -30.05 | 0.36 | -2.7 | 263.64 | 0.01 | 0 | 0.0 | 0.17 | 88.89 | 41.67 | 0.02 | -66.67 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 600.0 | -0.14 | -180.0 | 6.67 | -0.55 | -711.11 | -41.03 | -0.53 | -1425.0 | -32.5 | -0.02 | -140.0 | -200.0 | 0.00 | -100.0 | 0 | -1.19 | -1290.0 | -29.35 | -0.57 | -538.46 | -58.33 | -0.65 | -220.37 | 64.09 | 44 | 0.0 | 0.0 | -0.07 | -113.73 | -170.0 |
| 22Q3 (11) | 4.14 | -32.02 | -19.61 | 3.64 | -37.02 | -20.18 | 0.37 | 208.33 | -17.78 | 0 | -100.0 | 0 | 0.09 | 0.0 | -30.77 | 0.06 | -25.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -116.67 | 0.0 | -0.05 | -200.0 | 66.67 | 0.09 | -60.87 | 550.0 | 0.04 | -75.0 | 100.0 | 0.05 | -16.67 | 225.0 | 52.60 | 82.83 | 0 | 0.10 | -72.22 | 100.0 | 0.13 | -18.75 | -48.0 | 0.54 | 20.0 | 160.0 | 44 | 0.0 | 0.0 | 0.51 | -23.88 | 8.51 |
| 22Q2 (10) | 6.09 | 110.73 | 116.73 | 5.78 | 153.51 | 124.03 | 0.12 | -67.57 | -65.71 | 0.01 | 0 | 0 | 0.09 | 0.0 | -40.0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.06 | 400.0 | 50.0 | 0.05 | 129.41 | 127.78 | 0.23 | 283.33 | 176.67 | 0.16 | 300.0 | 148.48 | 0.06 | 100.0 | 200.0 | 28.77 | -32.23 | 0 | 0.36 | 350.0 | 148.65 | 0.16 | -46.67 | 172.73 | 0.45 | 462.5 | 147.37 | 44 | 0.0 | 0.0 | 0.67 | 28.85 | 219.05 |
| 22Q1 (9) | 2.89 | -43.66 | 50.52 | 2.28 | -59.21 | 50.99 | 0.37 | 268.18 | 27.59 | 0 | -100.0 | 0 | 0.09 | -25.0 | -25.0 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | -100.0 | -0.17 | -13.33 | 19.05 | 0.06 | 115.38 | 166.67 | 0.04 | 110.0 | 144.44 | 0.03 | 50.0 | 0 | 42.45 | 0 | 0 | 0.08 | 108.7 | 140.0 | 0.30 | 183.33 | 76.47 | 0.08 | 104.42 | 140.0 | 44 | 0.0 | -4.35 | 0.52 | 420.0 | 33.33 |
| 21Q4 (8) | 5.13 | -0.39 | 125.99 | 5.59 | 22.59 | 41.88 | -0.22 | -148.89 | -122.45 | 0.01 | 0 | 0 | 0.12 | -7.69 | -25.0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 0.0 | -112.5 | -0.15 | 0.0 | -193.75 | -0.39 | -1850.0 | 84.4 | -0.4 | -2100.0 | 81.22 | 0.02 | 150.0 | 105.41 | 0.00 | 0 | 0 | -0.92 | -1940.0 | 80.22 | -0.36 | -244.0 | 89.16 | -1.81 | -101.11 | 70.95 | 44 | 0.0 | -4.35 | 0.1 | -78.72 | 104.5 |
| 21Q3 (7) | 5.15 | 83.27 | 390.48 | 4.56 | 76.74 | 360.61 | 0.45 | 28.57 | -8.16 | 0 | 0 | 0 | 0.13 | -13.33 | -7.14 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | -125.0 | 0 | -0.15 | 16.67 | -266.67 | -0.02 | 93.33 | 94.12 | 0.02 | 106.06 | 106.25 | -0.04 | -300.0 | -100.0 | 0.00 | 0 | 0 | 0.05 | 106.76 | 106.85 | 0.25 | 213.64 | 142.37 | -0.90 | 5.26 | 45.45 | 44 | 0.0 | 0.0 | 0.47 | 123.81 | 687.5 |
| 21Q2 (6) | 2.81 | 46.35 | -27.76 | 2.58 | 70.86 | -33.16 | 0.35 | 20.69 | -5.41 | 0 | 0 | 0 | 0.15 | 25.0 | 15.38 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.04 | 500.0 | 0 | -0.18 | 14.29 | -200.0 | -0.3 | -233.33 | -87.5 | -0.33 | -266.67 | -65.0 | 0.02 | 0 | -50.0 | 0.00 | 0 | 0 | -0.74 | -270.0 | -60.87 | -0.22 | -229.41 | 60.0 | -0.95 | -375.0 | -2.15 | 44 | -4.35 | 0.0 | 0.21 | -46.15 | 110.0 |
| 21Q1 (5) | 1.92 | -15.42 | 418.92 | 1.51 | -61.68 | 556.52 | 0.29 | -70.41 | -3.33 | 0 | 0 | 0 | 0.12 | -25.0 | 0.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | -112.5 | 0 | -0.21 | -231.25 | -600.0 | -0.09 | 96.4 | 52.63 | -0.09 | 95.77 | 55.0 | 0 | 100.0 | -100.0 | 0.00 | 0 | 0 | -0.20 | 95.7 | 57.45 | 0.17 | 105.12 | 168.0 | -0.20 | 96.79 | 57.45 | 46 | 0.0 | 4.55 | 0.39 | 117.57 | 457.14 |
| 20Q4 (4) | 2.27 | 116.19 | 0.0 | 3.94 | 297.98 | 0.0 | 0.98 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0.16 | 77.78 | 0.0 | -2.5 | -635.29 | 0.0 | -2.13 | -565.62 | 0.0 | -0.37 | -1750.0 | 0.0 | 0.00 | 0 | 0.0 | -4.65 | -536.99 | 0.0 | -3.32 | -462.71 | 0.0 | -6.23 | -277.58 | 0.0 | 46 | 4.55 | 0.0 | -2.22 | -2675.0 | 0.0 |
| 20Q3 (3) | 1.05 | -73.01 | 0.0 | 0.99 | -74.35 | 0.0 | 0.49 | 32.43 | 0.0 | 0 | 0 | 0.0 | 0.14 | 7.69 | 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 | 0.09 | -50.0 | 0.0 | -0.34 | -112.5 | 0.0 | -0.32 | -60.0 | 0.0 | -0.02 | -150.0 | 0.0 | 0.00 | 0 | 0.0 | -0.73 | -58.7 | 0.0 | -0.59 | -7.27 | 0.0 | -1.65 | -77.42 | 0.0 | 44 | 0.0 | 0.0 | -0.08 | -180.0 | 0.0 |
| 20Q2 (2) | 3.89 | 951.35 | 0.0 | 3.86 | 1578.26 | 0.0 | 0.37 | 23.33 | 0.0 | 0 | 0 | 0.0 | 0.13 | 8.33 | 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 | 0.18 | 700.0 | 0.0 | -0.16 | 15.79 | 0.0 | -0.2 | 0.0 | 0.0 | 0.04 | 300.0 | 0.0 | 0.00 | 0 | 0.0 | -0.46 | 2.13 | 0.0 | -0.55 | -120.0 | 0.0 | -0.93 | -97.87 | 0.0 | 44 | 0.0 | 0.0 | 0.1 | 42.86 | 0.0 |
| 20Q1 (1) | 0.37 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0.3 | 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 | 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 | -0.19 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.47 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.47 | 0.0 | 0.0 | 44 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 |
