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) | 115.33 | -8.29 | 62.13 | -11.63 | 43.0 | -1.22 | 1.31 | -20.12 | 0.74 | 45.1 | 0.18 | -14.29 | 0.26 | 13.04 | 0 | 0 | 0.83 | -10.75 | -0.12 | 0 | 0 | 0 | 0.04 | -83.33 | 4.51 | -23.3 | 14.83 | -18.07 | 10.92 | -16.58 | 3.08 | -20.82 | 20.79 | -3.17 | 4.85 | -16.67 | 2.86 | -11.18 | 0.00 | 0 | 225 | 0.0 | 23.99 | -12.6 |
| 2022 (9) | 125.76 | -7.37 | 70.31 | -7.1 | 43.53 | -4.75 | 1.64 | 12.33 | 0.51 | 64.52 | 0.21 | 40.0 | 0.23 | 0.0 | 0 | 0 | 0.93 | 1.09 | -0.03 | 0 | 0 | 0 | 0.24 | 0 | 5.88 | 6.52 | 18.1 | -10.4 | 13.09 | -5.96 | 3.89 | -21.26 | 21.47 | -12.22 | 5.82 | -5.83 | 3.22 | -14.13 | 0.00 | 0 | 225 | 0.0 | 27.45 | -6.22 |
| 2021 (8) | 135.77 | 4.83 | 75.68 | 5.8 | 45.7 | 4.89 | 1.46 | 128.12 | 0.31 | -18.42 | 0.15 | -21.05 | 0.23 | -25.81 | 0 | 0 | 0.92 | 24.32 | 0.12 | 200.0 | 0 | 0 | -0.09 | 0 | 5.52 | 8.66 | 20.2 | -0.25 | 13.92 | -3.2 | 4.94 | 5.78 | 24.46 | 6.16 | 6.18 | -3.29 | 3.75 | -9.64 | 0.00 | 0 | 225 | 0.0 | 29.27 | -0.54 |
| 2020 (7) | 129.51 | -4.81 | 71.53 | -5.5 | 43.57 | -7.83 | 0.64 | 39.13 | 0.38 | -5.0 | 0.19 | -24.0 | 0.31 | 3.33 | 0 | 0 | 0.74 | -17.78 | 0.04 | 0 | 0 | 0 | -0.21 | 0 | 5.08 | -9.61 | 20.25 | 4.76 | 14.38 | 4.58 | 4.67 | 8.35 | 23.04 | 3.32 | 6.39 | 4.58 | 4.15 | 14.33 | 0.00 | 0 | 225 | 0.0 | 29.43 | 7.02 |
| 2019 (6) | 136.05 | -5.15 | 75.69 | -5.87 | 47.27 | -1.89 | 0.46 | 2.22 | 0.4 | 8.11 | 0.25 | 0 | 0.3 | -25.0 | 0 | 0 | 0.9 | 1.12 | -0.03 | 0 | -0.11 | 0 | -0.02 | 0 | 5.62 | 3.31 | 19.33 | -3.83 | 13.75 | -9.72 | 4.31 | 20.06 | 22.30 | 24.86 | 6.11 | -9.75 | 3.63 | -16.93 | 0.00 | 0 | 225 | 0.0 | 27.5 | 12.94 |
| 2018 (5) | 143.44 | -0.19 | 80.41 | -2.23 | 48.18 | -0.93 | 0.45 | -78.47 | 0.37 | 12.12 | 0 | 0 | 0.4 | 14.29 | 0 | 0 | 0.89 | 5.95 | -0.02 | 0 | 0 | 0 | -0.3 | 0 | 5.44 | -45.55 | 20.1 | -9.5 | 15.23 | -15.9 | 3.59 | 20.88 | 17.86 | 33.38 | 6.77 | 1.65 | 4.37 | 20.72 | 0.00 | 0 | 225 | -17.28 | 24.35 | -8.04 |
| 2017 (4) | 143.71 | -0.64 | 82.24 | -3.08 | 48.63 | -0.82 | 2.09 | 7.18 | 0.33 | 3.12 | 0 | 0 | 0.35 | -30.0 | 0 | 0 | 0.84 | -39.57 | 0.03 | 0 | 4.18 | 41700.0 | -0.16 | 0 | 9.99 | 74.96 | 22.21 | 39.69 | 18.11 | 44.76 | 2.97 | 21.22 | 13.39 | -13.16 | 6.66 | 66.08 | 3.62 | 19.08 | 0.00 | 0 | 272 | -12.54 | 26.48 | 31.61 |
| 2016 (3) | 144.64 | 6.88 | 84.85 | 7.77 | 49.03 | 3.05 | 1.95 | -12.95 | 0.32 | 10.34 | 0 | 0 | 0.5 | -12.28 | 0 | 0 | 1.39 | 24.11 | -0.03 | 0 | 0.01 | 0 | 0.22 | -46.34 | 5.71 | -16.4 | 15.9 | 5.86 | 12.51 | 5.75 | 2.45 | 10.86 | 15.42 | 4.68 | 4.01 | 5.8 | 3.04 | 36.32 | 0.00 | 0 | 311 | 0.0 | 20.12 | 2.97 |
| 2015 (2) | 135.33 | 22.42 | 78.73 | 28.64 | 47.58 | 17.54 | 2.24 | 18.52 | 0.29 | 3.57 | 0 | 0 | 0.57 | 26.67 | 0 | 0 | 1.12 | -35.26 | -0.21 | 0 | -0.05 | 0 | 0.41 | 0 | 6.83 | 36.6 | 15.02 | 13.7 | 11.83 | 10.05 | 2.21 | 38.99 | 14.73 | 22.34 | 3.79 | 9.86 | 2.23 | -13.23 | 0.00 | 0 | 311 | 0.0 | 19.54 | 10.21 |
| 2014 (1) | 110.55 | 3.12 | 61.2 | 4.78 | 40.48 | 2.38 | 1.89 | 65.79 | 0.28 | 0 | 0 | 0 | 0.45 | 45.16 | 0.13 | 0.0 | 1.73 | 50.43 | -0.25 | 0 | 1.04 | 447.37 | -0.17 | 0 | 5.0 | -9.09 | 13.21 | -7.69 | 10.75 | -9.66 | 1.59 | 0.0 | 12.04 | 8.57 | 3.45 | -11.31 | 2.57 | -10.14 | 0.00 | 0 | 311 | 1.97 | 17.73 | -6.24 |
| 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) | 28.14 | -3.66 | 0.39 | 14.95 | -6.09 | 0.07 | 11.22 | 2.28 | 6.96 | 0.3 | 7.14 | -6.25 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 1.82 | 102.22 | 16.67 | 3.79 | 18.44 | -8.45 | 2.92 | 20.66 | -7.59 | 0.7 | 16.67 | -11.39 | 18.47 | -1.81 | -2.79 | 1.30 | 20.37 | -7.8 | 0.49 | -27.94 | -30.99 | 3.20 | 67.54 | -11.36 | 224 | -0.44 | -0.44 | 6.16 | 10.99 | -3.45 |
| 24Q2 (19) | 29.21 | 8.47 | 0.76 | 15.92 | 8.01 | 3.85 | 10.97 | 4.08 | 0.73 | 0.28 | -22.22 | -3.45 | 0.26 | 8.33 | 18.18 | 0.05 | 25.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.28 | 12.0 | 33.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.05 | 66.67 | 0.0 | 0.9 | 2.27 | -33.82 | 3.2 | 25.0 | -22.71 | 2.42 | 30.11 | -19.06 | 0.6 | 1.69 | -32.58 | 18.81 | -18.64 | -12.31 | 1.08 | 30.12 | -18.8 | 0.68 | 54.55 | -6.85 | 1.91 | 130.12 | -13.18 | 225 | 0.0 | 0.0 | 5.55 | 16.11 | -13.69 |
| 24Q1 (18) | 26.93 | -4.37 | -10.68 | 14.74 | -1.67 | -12.63 | 10.54 | 4.36 | -8.59 | 0.36 | 0.0 | 5.88 | 0.24 | 166.67 | 14.29 | 0.04 | 0.0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0 | 0.25 | 19.05 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 250.0 | 0.88 | 18.92 | 3.53 | 2.56 | -34.02 | -3.76 | 1.86 | -33.81 | -5.1 | 0.59 | -29.76 | 3.51 | 23.12 | 6.64 | 8.8 | 0.83 | -33.6 | -4.6 | 0.44 | -52.17 | -12.0 | 0.83 | -82.92 | -4.6 | 225 | 0.0 | 0.0 | 4.78 | -22.4 | -4.78 |
| 23Q4 (17) | 28.16 | 0.46 | -11.89 | 14.99 | 0.33 | -14.64 | 10.1 | -3.72 | 2.54 | 0.36 | 12.5 | -12.2 | 0.09 | -60.87 | -52.63 | 0.04 | 0.0 | -20.0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0.21 | 10.53 | -4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.74 | -52.56 | -14.94 | 3.88 | -6.28 | -29.33 | 2.81 | -11.08 | -25.27 | 0.84 | 6.33 | -36.36 | 21.68 | 14.11 | -9.63 | 1.25 | -11.35 | -25.15 | 0.92 | 29.58 | -28.68 | 4.86 | 34.63 | -16.49 | 225 | 0.0 | 0.0 | 6.16 | -3.45 | -22.22 |
| 23Q3 (16) | 28.03 | -3.31 | -22.7 | 14.94 | -2.54 | -28.24 | 10.49 | -3.67 | -8.86 | 0.32 | 10.34 | -20.0 | 0.23 | 4.55 | 64.29 | 0.04 | -20.0 | -20.0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0.19 | -9.52 | -34.48 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -94.44 | 1.56 | 14.71 | -48.85 | 4.14 | 0.0 | -41.28 | 3.16 | 5.69 | -38.16 | 0.79 | -11.24 | -47.68 | 19.00 | -11.42 | -11.3 | 1.41 | 6.02 | -37.89 | 0.71 | -2.74 | -22.83 | 3.61 | 64.09 | -13.01 | 225 | 0.0 | 0.0 | 6.38 | -0.78 | -31.91 |
| 23Q2 (15) | 28.99 | -3.85 | 5.8 | 15.33 | -9.13 | 3.37 | 10.89 | -5.55 | -2.94 | 0.29 | -14.71 | -27.5 | 0.22 | 4.76 | 120.0 | 0.05 | 25.0 | -16.67 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.21 | -8.7 | 5.0 | -0.11 | 0 | -266.67 | 0 | 0 | 0 | 0.05 | 350.0 | 350.0 | 1.36 | 60.0 | 43.16 | 4.14 | 55.64 | 72.5 | 2.99 | 52.55 | 52.55 | 0.89 | 56.14 | 169.7 | 21.45 | 0.94 | 56.11 | 1.33 | 52.87 | 52.87 | 0.73 | 46.0 | 62.22 | 2.20 | 152.87 | 17.02 | 225 | 0.0 | 0.0 | 6.43 | 28.09 | 36.23 |
| 23Q1 (14) | 30.15 | -5.66 | 0.07 | 16.87 | -3.93 | -1.35 | 11.53 | 17.06 | 5.3 | 0.34 | -17.07 | -22.73 | 0.21 | 10.53 | 162.5 | 0.04 | -20.0 | -33.33 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0.23 | 4.55 | 4.55 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 33.33 | 71.43 | 0.85 | -2.3 | -15.84 | 2.66 | -51.55 | -15.82 | 1.96 | -47.87 | -13.66 | 0.57 | -56.82 | -21.92 | 21.25 | -11.42 | -7.81 | 0.87 | -47.9 | -13.86 | 0.50 | -61.24 | -10.71 | 0.87 | -85.05 | -13.86 | 225 | 0.0 | 0.0 | 5.02 | -36.62 | -7.72 |
| 22Q4 (13) | 31.96 | -11.86 | -10.83 | 17.56 | -15.66 | -13.5 | 9.85 | -14.42 | -10.45 | 0.41 | 2.5 | -14.58 | 0.19 | 35.71 | 111.11 | 0.05 | 0.0 | 66.67 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0.22 | -24.14 | 83.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.03 | -108.33 | 0.0 | 0.87 | -71.48 | -27.5 | 5.49 | -22.13 | -5.18 | 3.76 | -26.42 | -5.29 | 1.32 | -12.58 | -6.38 | 23.99 | 12.0 | -1.6 | 1.67 | -26.43 | -5.65 | 1.29 | 40.22 | 4.03 | 5.82 | 40.24 | -5.98 | 225 | 0.0 | 0.0 | 7.92 | -15.47 | -2.34 |
| 22Q3 (12) | 36.26 | 32.34 | 7.41 | 20.82 | 40.39 | 10.33 | 11.51 | 2.58 | 0.0 | 0.4 | 0.0 | -9.09 | 0.14 | 40.0 | 75.0 | 0.05 | -16.67 | 25.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.29 | 45.0 | 11.54 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.36 | 1900.0 | 1900.0 | 3.05 | 221.05 | 42.52 | 7.05 | 193.75 | 27.95 | 5.11 | 160.71 | 27.75 | 1.51 | 357.58 | 36.04 | 21.42 | 55.9 | 6.36 | 2.27 | 160.92 | 27.53 | 0.92 | 104.44 | 10.84 | 4.15 | 120.74 | -6.11 | 225 | 0.0 | 0.0 | 9.37 | 98.52 | 20.44 |
| 22Q2 (11) | 27.4 | -9.06 | -19.29 | 14.83 | -13.27 | -19.49 | 11.22 | 2.47 | -5.08 | 0.4 | -9.09 | 21.21 | 0.1 | 25.0 | 42.86 | 0.06 | 0.0 | 50.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.2 | -9.09 | -33.33 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.02 | 71.43 | -100.0 | 0.95 | -5.94 | -26.92 | 2.4 | -24.05 | -52.94 | 1.96 | -13.66 | -41.49 | 0.33 | -54.79 | -76.76 | 13.74 | -40.39 | -50.5 | 0.87 | -13.86 | -41.61 | 0.45 | -19.64 | -51.09 | 1.88 | 86.14 | -28.79 | 225 | 0.0 | 0.0 | 4.72 | -13.24 | -35.96 |
| 22Q1 (10) | 30.13 | -15.93 | -6.52 | 17.1 | -15.76 | -5.47 | 10.95 | -0.45 | -3.69 | 0.44 | -8.33 | 109.52 | 0.08 | -11.11 | 14.29 | 0.06 | 100.0 | 50.0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.22 | 83.33 | -4.35 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.07 | -133.33 | -250.0 | 1.01 | -15.83 | 14.77 | 3.16 | -45.42 | -16.84 | 2.27 | -42.82 | -12.36 | 0.73 | -48.23 | -27.0 | 23.05 | -5.46 | -12.76 | 1.01 | -42.94 | -12.17 | 0.56 | -54.84 | -26.32 | 1.01 | -83.68 | -12.17 | 225 | 0.0 | 0.0 | 5.44 | -32.92 | -9.48 |
| 21Q4 (9) | 35.84 | 6.16 | 0.45 | 20.3 | 7.58 | 3.57 | 11.0 | -4.43 | -0.54 | 0.48 | 9.09 | 118.18 | 0.09 | 12.5 | 0.0 | 0.03 | -25.0 | -25.0 | 0.06 | 0.0 | -25.0 | 0 | 0 | 0 | 0.12 | -53.85 | 33.33 | 0.02 | -81.82 | -75.0 | 0 | 0 | 0 | -0.03 | -50.0 | 76.92 | 1.2 | -43.93 | 21.21 | 5.79 | 5.08 | -6.01 | 3.97 | -0.75 | -6.59 | 1.41 | 27.03 | -2.08 | 24.38 | 21.05 | 4.55 | 1.77 | -0.56 | -6.35 | 1.24 | 49.4 | -15.07 | 6.19 | 40.05 | -3.28 | 225 | 0.0 | 0.0 | 8.11 | 4.24 | -3.22 |
| 21Q3 (8) | 33.76 | -0.56 | -6.12 | 18.87 | 2.44 | -5.56 | 11.51 | -2.62 | 4.07 | 0.44 | 33.33 | 158.82 | 0.08 | 14.29 | -11.11 | 0.04 | 0.0 | 33.33 | 0.06 | 0.0 | -64.71 | 0 | 0 | 0 | 0.26 | -13.33 | 136.36 | 0.11 | 0 | 466.67 | 0 | 0 | 0 | -0.02 | -100.0 | 33.33 | 2.14 | 64.62 | 12.04 | 5.51 | 8.04 | -21.06 | 4.0 | 19.4 | -19.35 | 1.11 | -21.83 | -31.48 | 20.14 | -27.45 | -12.96 | 1.78 | 19.46 | -19.46 | 0.83 | -9.78 | -38.97 | 4.42 | 67.42 | -2.0 | 225 | 0.0 | 0.0 | 7.78 | 5.56 | -15.53 |
| 21Q2 (7) | 33.95 | 5.34 | 0.65 | 18.42 | 1.82 | -1.71 | 11.82 | 3.96 | 6.97 | 0.33 | 57.14 | 0 | 0.07 | 0.0 | -46.15 | 0.04 | 0.0 | -33.33 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.3 | 30.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 0 | 1.3 | 47.73 | 15.04 | 5.1 | 34.21 | -2.67 | 3.35 | 29.34 | -7.2 | 1.42 | 42.0 | 7.58 | 27.76 | 5.07 | 10.16 | 1.49 | 29.57 | -7.45 | 0.92 | 21.05 | -17.12 | 2.64 | 129.57 | 14.78 | 225 | 0.0 | 0.45 | 7.37 | 22.63 | -5.99 |
| 21Q1 (6) | 32.23 | -9.67 | 33.51 | 18.09 | -7.7 | 36.94 | 11.37 | 2.8 | 9.33 | 0.21 | -4.55 | 0 | 0.07 | -22.22 | -12.5 | 0.04 | 0.0 | -20.0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | 0.23 | 155.56 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 84.62 | 0 | 0.88 | -11.11 | -16.19 | 3.8 | -38.31 | 103.21 | 2.59 | -39.06 | 66.03 | 1.0 | -30.56 | 244.83 | 26.42 | 13.29 | 68.39 | 1.15 | -39.15 | 66.67 | 0.76 | -47.95 | 230.43 | 1.15 | -82.03 | 66.67 | 225 | 0.0 | 0.45 | 6.01 | -28.28 | 50.63 |
| 20Q4 (5) | 35.68 | -0.78 | 6.13 | 19.6 | -1.9 | 5.77 | 11.06 | 0.0 | -1.25 | 0.22 | 29.41 | 46.67 | 0.09 | 0.0 | 0 | 0.04 | 33.33 | 0 | 0.08 | -52.94 | 60.0 | 0 | 0 | 0 | 0.09 | -18.18 | -40.0 | 0.08 | 366.67 | 900.0 | 0 | 0 | 0 | -0.13 | -333.33 | -533.33 | 0.99 | -48.17 | -27.21 | 6.16 | -11.75 | 13.65 | 4.25 | -14.31 | 19.05 | 1.44 | -11.11 | 0.0 | 23.32 | 0.78 | -12.4 | 1.89 | -14.48 | 18.87 | 1.46 | 7.35 | 47.47 | 6.40 | 41.91 | 4.58 | 225 | 0.0 | 0.0 | 8.38 | -9.01 | 12.33 |
| 20Q3 (4) | 35.96 | 6.61 | 0.0 | 19.98 | 6.62 | 0.0 | 11.06 | 0.09 | 0.0 | 0.17 | 0 | 0.0 | 0.09 | -30.77 | 0.0 | 0.03 | -50.0 | 0.0 | 0.17 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 0 | 0.0 | -0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 0 | 0.0 | 1.91 | 69.03 | 0.0 | 6.98 | 33.21 | 0.0 | 4.96 | 37.4 | 0.0 | 1.62 | 22.73 | 0.0 | 23.14 | -8.17 | 0.0 | 2.21 | 37.27 | 0.0 | 1.36 | 22.52 | 0.0 | 4.51 | 96.09 | 0.0 | 225 | 0.45 | 0.0 | 9.21 | 17.47 | 0.0 |
| 20Q2 (3) | 33.73 | 39.73 | 0.0 | 18.74 | 41.86 | 0.0 | 11.05 | 6.25 | 0.0 | 0 | 0 | 0.0 | 0.13 | 62.5 | 0.0 | 0.06 | 20.0 | 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 | 1.13 | 7.62 | 0.0 | 5.24 | 180.21 | 0.0 | 3.61 | 131.41 | 0.0 | 1.32 | 355.17 | 0.0 | 25.20 | 60.61 | 0.0 | 1.61 | 133.33 | 0.0 | 1.11 | 382.61 | 0.0 | 2.30 | 233.33 | 0.0 | 224 | 0.0 | 0.0 | 7.84 | 96.49 | 0.0 |
| 20Q1 (2) | 24.14 | -28.2 | 0.0 | 13.21 | -28.71 | 0.0 | 10.4 | -7.14 | 0.0 | 0 | -100.0 | 0.0 | 0.08 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | -100.0 | 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 | 1.05 | -22.79 | 0.0 | 1.87 | -65.5 | 0.0 | 1.56 | -56.3 | 0.0 | 0.29 | -79.86 | 0.0 | 15.69 | -41.06 | 0.0 | 0.69 | -56.6 | 0.0 | 0.23 | -76.77 | 0.0 | 0.69 | -88.73 | 0.0 | 224 | -0.44 | 0.0 | 3.99 | -46.51 | 0.0 |
| 19Q4 (1) | 33.62 | 0.0 | 0.0 | 18.53 | 0.0 | 0.0 | 11.2 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 1.36 | 0.0 | 0.0 | 5.42 | 0.0 | 0.0 | 3.57 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 26.62 | 0.0 | 0.0 | 1.59 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 | 6.12 | 0.0 | 0.0 | 225 | 0.0 | 0.0 | 7.46 | 0.0 | 0.0 |
