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) | 72.0 | -6.99 | 53.64 | -4.93 | 10.88 | 28.0 | 0.41 | 64.0 | 2.86 | 67.25 | 0.07 | 0.0 | 0.21 | 10.53 | 0.94 | -51.79 | 0.14 | -68.18 | 0.26 | 420.0 | 1.01 | -18.55 | -0.01 | 0 | -3.03 | 0 | 4.46 | -33.83 | 3.66 | -48.01 | 2.82 | 23.68 | 63.15 | 86.56 | 1.65 | -47.12 | 3.13 | -47.66 | 0.00 | 0 | 209 | 0.0 | 17.25 | 17.75 |
| 2022 (9) | 77.41 | 27.38 | 56.42 | 20.87 | 8.5 | -12.82 | 0.25 | 400.0 | 1.71 | 80.0 | 0.07 | 16.67 | 0.19 | -9.52 | 1.95 | 129.41 | 0.44 | 1000.0 | 0.05 | 0 | 1.24 | -56.94 | 0.77 | 7600.0 | -5.75 | 0 | 6.74 | -40.83 | 7.04 | -38.62 | 2.28 | -21.92 | 33.85 | 32.23 | 3.12 | -41.9 | 5.98 | 188.89 | 0.00 | 0 | 209 | -0.48 | 14.65 | -15.85 |
| 2021 (8) | 60.77 | 30.21 | 46.68 | 25.35 | 9.75 | 62.77 | 0.05 | 0.0 | 0.95 | 216.67 | 0.06 | 20.0 | 0.21 | -19.23 | 0.85 | 240.0 | 0.04 | -50.0 | -0.02 | 0 | 2.88 | 284.0 | 0.01 | 0 | 7.05 | 146.5 | 11.39 | 80.51 | 11.47 | 67.69 | 2.92 | 102.78 | 25.60 | 11.94 | 5.37 | 62.73 | 2.07 | 11.29 | 0.00 | 0 | 210 | 2.44 | 17.41 | 65.65 |
| 2020 (7) | 46.67 | 34.53 | 37.24 | 30.39 | 5.99 | -0.99 | 0.05 | -44.44 | 0.3 | 130.77 | 0.05 | 25.0 | 0.26 | 188.89 | 0.25 | -3.85 | 0.08 | -46.67 | 0 | 0 | 0.75 | 240.91 | -0.1 | 0 | 2.86 | -22.07 | 6.31 | 68.27 | 6.84 | 58.7 | 1.44 | 128.57 | 22.87 | 36.86 | 3.30 | 51.38 | 1.86 | 520.0 | 0.00 | 0 | 205 | 4.59 | 10.51 | 55.01 |
| 2019 (6) | 34.69 | 20.2 | 28.56 | 26.54 | 6.05 | 63.96 | 0.09 | 200.0 | 0.13 | 160.0 | 0.04 | 0 | 0.09 | 0 | 0.26 | 62.5 | 0.15 | 50.0 | 0.02 | 0 | 0.22 | 0 | -0.08 | 0 | 3.67 | 0 | 3.75 | 83.82 | 4.31 | 116.58 | 0.63 | 8.62 | 16.71 | -41.16 | 2.18 | 115.84 | 0.30 | -74.79 | 0.00 | 0 | 196 | 0.0 | 6.78 | 88.86 |
| 2018 (5) | 28.86 | 102.24 | 22.57 | 90.79 | 3.69 | 46.43 | 0.03 | 0.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.16 | 700.0 | 0.1 | 900.0 | -0.33 | 0 | -0.01 | 0 | 0.13 | 0 | -0.56 | 0 | 2.04 | 0 | 1.99 | 0 | 0.58 | 152.17 | 28.40 | 0 | 1.01 | 0 | 1.19 | 0 | 0.00 | 0 | 196 | -13.27 | 3.59 | 255.45 |
| 2017 (4) | 14.27 | 19.31 | 11.83 | 3.05 | 2.52 | 13.51 | 0.03 | -25.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.01 | -80.0 | 0.02 | 0 | 0.62 | 6100.0 | -0.22 | 0 | -0.57 | 0 | -0.65 | 0 | -0.74 | 0 | 0.23 | 0 | 0.00 | 0 | -0.33 | 0 | -0.08 | 0 | 0.00 | 0 | 226 | -2.59 | 1.01 | 0 |
| 2016 (3) | 11.96 | -19.46 | 11.48 | -11.28 | 2.22 | -23.18 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -77.78 | 0.05 | -28.57 | 0 | 0 | 0.01 | -92.86 | -0.08 | 0 | -0.66 | 0 | -2.39 | 0 | -1.65 | 0 | -0.01 | 0 | 0.00 | 0 | -0.71 | 0 | -0.46 | 0 | 0.00 | 0 | 232 | -4.13 | -0.31 | 0 |
| 2015 (2) | 14.85 | -15.96 | 12.94 | -9.83 | 2.89 | -2.36 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 80.0 | 0.07 | 0.0 | 0 | 0 | 0.14 | 7.69 | 0.15 | -42.31 | -0.14 | 0 | -1.11 | 0 | -0.37 | 0 | 0.18 | -30.77 | 0.00 | 0 | -0.15 | 0 | -0.11 | 0 | 0.00 | 0 | 242 | -1.22 | 1.52 | -59.36 |
| 2014 (1) | 17.67 | 0.34 | 14.35 | -2.71 | 2.96 | 11.28 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -28.57 | 0.07 | 40.0 | 0 | 0 | 0.13 | 44.44 | 0.26 | 85.71 | 0.47 | 0.0 | 0.83 | 22.06 | 0.6 | 39.53 | 0.26 | 1200.0 | 31.82 | 900.63 | 0.25 | 47.06 | 0.06 | 0 | 0.00 | 0 | 245 | -0.41 | 3.74 | -4.1 |
| 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) | 17.96 | -10.11 | -8.13 | 14.38 | -11.07 | -1.17 | 2.65 | 13.25 | -17.19 | 0.06 | -33.33 | -40.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -3.69 | 22.96 | -64.73 | -2.77 | 16.82 | -515.56 | -2.05 | 16.33 | -138.37 | 0.26 | 300.0 | -60.0 | 0.00 | 0 | 0 | -0.96 | 16.52 | -140.0 | 0.77 | -29.36 | 20.31 | 1.05 | -47.76 | -1.87 | 214 | 0.0 | 0.47 | 1.49 | 55.21 | -51.62 |
| 24Q2 (19) | 19.98 | 8.0 | 11.0 | 16.17 | 6.38 | 21.76 | 2.34 | -32.37 | -24.03 | 0.09 | 12.5 | -18.18 | 0.92 | 19.48 | 29.58 | 0.02 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0.19 | -47.22 | -9.52 | -4.79 | -174.15 | -1230.56 | -3.33 | -152.86 | -360.16 | -2.45 | -136.35 | -345.0 | -0.13 | -136.11 | -115.29 | 0.00 | -100.0 | -100.0 | -1.15 | -136.39 | -334.69 | 1.09 | 738.46 | 70.31 | 2.01 | -36.39 | 34.0 | 214 | 0.47 | 4.39 | 0.96 | -90.83 | -77.41 |
| 24Q1 (18) | 18.5 | -1.65 | 18.29 | 15.2 | 5.26 | 33.69 | 3.46 | 55.16 | 46.61 | 0.08 | -20.0 | -20.0 | 0.77 | -3.75 | 40.0 | 0.02 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | -40.0 | 0.14 | 142.42 | 0 | 0 | 0 | -100.0 | 0.36 | 197.3 | 700.0 | 6.46 | 1009.86 | 2207.14 | 6.3 | 340.56 | 187.67 | 6.74 | 371.33 | 224.04 | 0.36 | -29.41 | -55.56 | 5.78 | -83.89 | -84.25 | 3.16 | 364.71 | 212.87 | 0.13 | -87.0 | -84.52 | 3.16 | 80.57 | 212.87 | 213 | 1.91 | 3.9 | 10.47 | 107.33 | 114.99 |
| 23Q4 (17) | 18.81 | -3.79 | -4.57 | 14.44 | -0.76 | 0.63 | 2.23 | -30.31 | -4.7 | 0.1 | 0.0 | -44.44 | 0.8 | 0.0 | 63.27 | 0.02 | 100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -80.0 | -0.33 | -155.93 | -3200.0 | 0 | 0 | -100.0 | -0.37 | -276.19 | 41.27 | -0.71 | 68.3 | -117.36 | 1.43 | 417.78 | -79.89 | 1.43 | 266.28 | -79.03 | 0.51 | -21.54 | -52.78 | 35.88 | 0 | 137.3 | 0.68 | 270.0 | -79.2 | 1.00 | 56.25 | -21.88 | 1.75 | 63.55 | -48.07 | 209 | -1.88 | 0.0 | 5.05 | 63.96 | -46.67 |
| 23Q3 (16) | 19.55 | 8.61 | -5.46 | 14.55 | 9.56 | -4.72 | 3.2 | 3.9 | 35.02 | 0.1 | -9.09 | 150.0 | 0.8 | 12.68 | 66.67 | 0.01 | -50.0 | -50.0 | 0.05 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.02 | -60.0 | -81.82 | 0.59 | 0 | 0 | 0 | -100.0 | 100.0 | 0.21 | 0.0 | -75.86 | -2.24 | -522.22 | -200.0 | -0.45 | -135.16 | -108.52 | -0.86 | -186.0 | -114.33 | 0.65 | -23.53 | 564.29 | 0.00 | -100.0 | 0 | -0.40 | -181.63 | -113.65 | 0.64 | 0.0 | -63.64 | 1.07 | -28.67 | 970.0 | 213 | 3.9 | 3.9 | 3.08 | -27.53 | -59.63 |
| 23Q2 (15) | 18.0 | 15.09 | -9.73 | 13.28 | 16.8 | -3.49 | 3.08 | 30.51 | 66.49 | 0.11 | 10.0 | 450.0 | 0.71 | 29.09 | 77.5 | 0.02 | 0.0 | 0.0 | 0.05 | 0.0 | 66.67 | 0.94 | 0 | -36.49 | 0.05 | 0.0 | -70.59 | 0 | 0 | 0 | 0.37 | -42.19 | -37.29 | 0.21 | 450.0 | -16.0 | -0.36 | -228.57 | 94.78 | 1.28 | -41.55 | 149.81 | 1.0 | -51.92 | 130.03 | 0.85 | 4.94 | -34.62 | 66.25 | 80.52 | 0 | 0.49 | -51.49 | 131.01 | 0.64 | -23.81 | -61.45 | 1.50 | 48.51 | 155.15 | 205 | 0.0 | -2.84 | 4.25 | -12.73 | 489.91 |
| 23Q1 (14) | 15.64 | -20.65 | -8.38 | 11.37 | -20.77 | -12.81 | 2.36 | 0.85 | 22.28 | 0.1 | -44.44 | 400.0 | 0.55 | 12.24 | 66.67 | 0.02 | 0.0 | 0.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0.05 | -50.0 | -16.67 | 0 | 100.0 | -100.0 | 0.64 | -75.29 | 159.26 | -0.06 | 90.48 | -120.69 | 0.28 | -93.15 | 105.41 | 2.19 | -69.2 | 170.87 | 2.08 | -69.5 | 184.9 | 0.81 | -25.0 | 1520.0 | 36.70 | 142.72 | 0 | 1.01 | -69.11 | 188.6 | 0.84 | -34.38 | -34.38 | 1.01 | -70.03 | 188.6 | 205 | -1.91 | -4.21 | 4.87 | -48.57 | 458.09 |
| 22Q4 (13) | 19.71 | -4.69 | 16.01 | 14.35 | -6.02 | 11.5 | 2.34 | -1.27 | -1.68 | 0.18 | 350.0 | 1700.0 | 0.49 | 2.08 | 53.12 | 0.02 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.1 | -9.09 | 132.26 | -0.01 | 0 | -200.0 | 2.59 | 401.16 | 300.78 | -0.63 | -172.41 | -2200.0 | 4.09 | 82.59 | 829.55 | 7.11 | 34.66 | 226.15 | 6.82 | 13.67 | 149.82 | 1.08 | 871.43 | 184.21 | 15.12 | 0 | -12.3 | 3.27 | 11.6 | 151.54 | 1.28 | -27.27 | 19.63 | 3.37 | 3270.0 | -38.39 | 209 | 1.95 | -0.48 | 9.47 | 24.12 | 126.56 |
| 22Q3 (12) | 20.68 | 3.71 | 28.45 | 15.27 | 10.97 | 22.75 | 2.37 | 28.11 | 15.61 | 0.04 | 100.0 | 100.0 | 0.48 | 20.0 | 71.43 | 0.02 | 0.0 | 100.0 | 0.05 | 66.67 | 0.0 | 0.47 | -68.24 | -44.71 | 0.11 | -35.29 | -52.17 | 0 | 0 | 100.0 | -0.86 | -245.76 | -120.09 | 0.87 | 248.0 | 2075.0 | 2.24 | 132.51 | -56.42 | 5.28 | 305.45 | -21.78 | 6.0 | 280.18 | -0.17 | -0.14 | -110.77 | -110.0 | 0.00 | 0 | -100.0 | 2.93 | 285.44 | 4.27 | 1.76 | 6.02 | 329.27 | 0.10 | 103.68 | -97.61 | 205 | -2.84 | -4.21 | 7.63 | 800.0 | -4.74 |
| 22Q2 (11) | 19.94 | 16.81 | 33.65 | 13.76 | 5.52 | 15.05 | 1.85 | -4.15 | -30.97 | 0.02 | 0.0 | 100.0 | 0.4 | 21.21 | 122.22 | 0.02 | 0.0 | 100.0 | 0.03 | -50.0 | -40.0 | 1.48 | 0 | 14700.0 | 0.17 | 183.33 | 325.0 | 0 | -100.0 | 100.0 | 0.59 | 154.63 | 591.67 | 0.25 | -13.79 | 350.0 | -6.89 | -33.01 | -474.17 | -2.57 | 16.83 | -182.42 | -3.33 | -35.92 | -437.1 | 1.3 | 2500.0 | 128.07 | 0.00 | 0 | 0 | -1.58 | -38.6 | -426.67 | 1.66 | 29.69 | 514.81 | -2.72 | -138.6 | -304.51 | 211 | -1.4 | 2.43 | -1.09 | 19.85 | -273.02 |
| 22Q1 (10) | 17.07 | 0.47 | 33.78 | 13.04 | 1.32 | 38.43 | 1.93 | -18.91 | -26.89 | 0.02 | 100.0 | 100.0 | 0.33 | 3.12 | 94.12 | 0.02 | 0.0 | 100.0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0.06 | 119.35 | -25.0 | 0.06 | 500.0 | 0 | -1.08 | 16.28 | 0 | 0.29 | 866.67 | 625.0 | -5.18 | -1277.27 | -294.01 | -3.09 | -241.74 | -191.69 | -2.45 | -189.74 | -173.35 | 0.05 | -86.84 | -91.07 | 0.00 | -100.0 | -100.0 | -1.14 | -187.69 | -169.94 | 1.28 | 19.63 | 312.9 | -1.14 | -120.84 | -169.94 | 214 | 1.9 | 4.39 | -1.36 | -132.54 | -129.63 |
| 21Q4 (9) | 16.99 | 5.53 | 29.6 | 12.87 | 3.46 | 32.41 | 2.38 | 16.1 | -5.56 | 0.01 | -50.0 | 0.0 | 0.32 | 14.29 | 146.15 | 0.02 | 100.0 | 0.0 | 0.05 | 0.0 | -76.19 | 0 | -100.0 | 0 | -0.31 | -234.78 | -1650.0 | 0.01 | 150.0 | 0 | -1.29 | -130.14 | -2680.0 | 0.03 | -25.0 | 200.0 | 0.44 | -91.44 | -89.84 | 2.18 | -67.7 | -58.08 | 2.73 | -54.58 | -44.96 | 0.38 | -72.86 | -40.62 | 17.24 | -17.08 | 40.16 | 1.30 | -53.74 | -46.28 | 1.07 | 160.98 | 268.97 | 5.47 | 30.55 | 63.77 | 210 | -1.87 | 2.44 | 4.18 | -47.82 | -33.01 |
| 21Q3 (8) | 16.1 | 7.91 | 39.88 | 12.44 | 4.01 | 38.53 | 2.05 | -23.51 | 83.04 | 0.02 | 100.0 | 0 | 0.28 | 55.56 | 250.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 150.0 | 0.85 | 8400.0 | 240.0 | 0.23 | 475.0 | 1050.0 | -0.02 | -100.0 | 0 | 4.28 | 3666.67 | 21300.0 | 0.04 | 140.0 | 200.0 | 5.14 | 528.33 | 295.38 | 6.75 | 841.76 | 149.08 | 6.01 | 1069.35 | 124.25 | 1.4 | 145.61 | 169.23 | 20.79 | 0 | 8.79 | 2.81 | 1036.67 | 121.26 | 0.41 | 51.85 | -35.94 | 4.19 | 215.04 | 355.43 | 214 | 3.88 | 1.42 | 8.01 | 1171.43 | 122.5 |
| 21Q2 (7) | 14.92 | 16.93 | 35.76 | 11.96 | 26.96 | 28.46 | 2.68 | 1.52 | 165.35 | 0.01 | 0.0 | 0 | 0.18 | 5.88 | 200.0 | 0.01 | 0.0 | 0.0 | 0.05 | -16.67 | 0 | 0.01 | 0 | 0 | 0.04 | -50.0 | 0 | -0.01 | 0 | 0 | -0.12 | 0 | 0 | -0.1 | -350.0 | 0 | -1.2 | -144.94 | 0 | -0.91 | -127.0 | -235.82 | -0.62 | -118.56 | -145.93 | 0.57 | 1.79 | 914.29 | 0.00 | -100.0 | 0 | -0.30 | -118.4 | -145.45 | 0.27 | -12.9 | -57.14 | 1.33 | -18.4 | 432.5 | 206 | 0.49 | 0.49 | 0.63 | -86.27 | -65.0 |
| 21Q1 (6) | 12.76 | -2.67 | 15.37 | 9.42 | -3.09 | 2.17 | 2.64 | 4.76 | 95.56 | 0.01 | 0.0 | -66.67 | 0.17 | 30.77 | 240.0 | 0.01 | -50.0 | 0.0 | 0.06 | -71.43 | 500.0 | 0 | 0 | 0 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | 233.33 | -60.0 | 2.67 | -38.34 | 196.39 | 3.37 | -35.19 | 247.81 | 3.34 | -32.66 | 254.63 | 0.56 | -12.5 | 60.0 | 16.71 | 35.85 | 0 | 1.63 | -32.64 | 249.54 | 0.31 | 6.9 | 6.9 | 1.63 | -51.2 | 249.54 | 205 | 0.0 | 3.54 | 4.59 | -26.44 | 506.19 |
| 20Q4 (5) | 13.11 | 13.9 | 28.15 | 9.72 | 8.24 | 3.4 | 2.52 | 125.0 | 16.13 | 0.01 | 0 | -75.0 | 0.13 | 62.5 | 0 | 0.02 | 100.0 | 0 | 0.21 | 950.0 | 425.0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | -100.0 | 0.05 | 150.0 | -28.57 | -0.03 | 25.0 | 78.57 | 4.33 | 233.08 | 130.32 | 5.2 | 91.88 | 862.96 | 4.96 | 85.07 | 303.25 | 0.64 | 23.08 | 700.0 | 12.30 | -35.64 | -13.5 | 2.42 | 90.55 | 284.13 | 0.29 | -54.69 | 196.67 | 3.34 | 263.04 | 52.51 | 205 | -2.84 | 4.59 | 6.24 | 73.33 | 220.0 |
| 20Q3 (4) | 11.51 | 4.73 | 0.0 | 8.98 | -3.54 | 0.0 | 1.12 | 10.89 | 0.0 | 0 | 0 | 0.0 | 0.08 | 33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.25 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.04 | 0 | 0.0 | 1.3 | 0 | 0.0 | 2.71 | 304.48 | 0.0 | 2.68 | 98.52 | 0.0 | 0.52 | 842.86 | 0.0 | 19.11 | 0 | 0.0 | 1.27 | 92.42 | 0.0 | 0.64 | 1.59 | 0.0 | 0.92 | 330.0 | 0.0 | 211 | 2.93 | 0.0 | 3.6 | 100.0 | 0.0 |
| 20Q2 (3) | 10.99 | -0.63 | 0.0 | 9.31 | 0.98 | 0.0 | 1.01 | -25.19 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | 20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.67 | 129.39 | 0.0 | 1.35 | 162.5 | 0.0 | -0.07 | -120.0 | 0.0 | 0.00 | 0 | 0.0 | 0.66 | 160.55 | 0.0 | 0.63 | 117.24 | 0.0 | -0.40 | 63.3 | 0.0 | 205 | 3.54 | 0.0 | 1.8 | 259.29 | 0.0 |
| 20Q1 (2) | 11.06 | 8.11 | 0.0 | 9.22 | -1.91 | 0.0 | 1.35 | -37.79 | 0.0 | 0.03 | -25.0 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.74 | 957.14 | 0.0 | 0.1 | 171.43 | 0.0 | -2.77 | -247.34 | 0.0 | -2.28 | -522.22 | 0.0 | -2.16 | -275.61 | 0.0 | 0.35 | 337.5 | 0.0 | 0.00 | -100.0 | 0.0 | -1.09 | -273.02 | 0.0 | 0.29 | 196.67 | 0.0 | -1.09 | -149.77 | 0.0 | 198 | 1.02 | 0.0 | -1.13 | -157.95 | 0.0 |
| 19Q4 (1) | 10.23 | 0.0 | 0.0 | 9.4 | 0.0 | 0.0 | 2.17 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 1.88 | 0.0 | 0.0 | 0.54 | 0.0 | 0.0 | 1.23 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 14.22 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | -0.30 | 0.0 | 0.0 | 2.19 | 0.0 | 0.0 | 196 | 0.0 | 0.0 | 1.95 | 0.0 | 0.0 |
