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) | 91.84 | -43.27 | 67.49 | -47.71 | 18.9 | -25.91 | 0.13 | 116.67 | 0.54 | 0.0 | 0.07 | 0.0 | 0.08 | 33.33 | 0.07 | 75.0 | 0.44 | 33.33 | 0.06 | -60.0 | -0.05 | 0 | -0.06 | 0 | -0.38 | 0 | 5.07 | -33.2 | 3.62 | -31.44 | 1.4 | -13.58 | 27.67 | 29.36 | 3.14 | -31.44 | 3.48 | -20.0 | 0.00 | 0 | 114 | 0.0 | 8.77 | -23.07 |
| 2022 (9) | 161.9 | 21.62 | 129.08 | 19.85 | 25.51 | 26.54 | 0.06 | 100.0 | 0.54 | 184.21 | 0.07 | 40.0 | 0.06 | 0.0 | 0.04 | 300.0 | 0.33 | 120.0 | 0.15 | -96.79 | 0 | 0 | 0.85 | 2733.33 | 0.28 | -93.9 | 7.59 | -23.02 | 5.28 | -14.29 | 1.62 | -19.8 | 21.39 | 4.29 | 4.58 | -14.07 | 4.35 | 217.52 | 0.00 | 0 | 114 | 0.0 | 11.4 | -10.31 |
| 2021 (8) | 133.12 | 59.43 | 107.7 | 72.6 | 20.16 | 37.99 | 0.03 | -40.0 | 0.19 | 58.33 | 0.05 | 66.67 | 0.06 | 0.0 | 0.01 | 0.0 | 0.15 | 25.0 | 4.67 | 0 | 0 | 0 | 0.03 | 0 | 4.59 | 0 | 9.86 | 60.59 | 6.16 | 52.1 | 2.02 | 48.53 | 20.51 | -7.36 | 5.33 | 51.85 | 1.37 | -64.14 | 0.00 | 0 | 114 | 0.0 | 12.71 | 57.69 |
| 2020 (7) | 83.5 | 18.74 | 62.4 | 23.86 | 14.61 | 20.74 | 0.05 | -16.67 | 0.12 | 71.43 | 0.03 | 50.0 | 0.06 | 0 | 0.01 | -50.0 | 0.12 | -33.33 | 0 | 0 | 0 | 0 | -0.22 | 0 | -0.34 | 0 | 6.14 | -22.08 | 4.05 | -35.71 | 1.36 | -18.07 | 22.14 | 5.38 | 3.51 | -35.71 | 3.82 | -29.78 | 0.00 | 0 | 114 | 0.0 | 8.06 | -13.7 |
| 2019 (6) | 70.32 | 34.95 | 50.38 | 37.28 | 12.1 | 59.42 | 0.06 | 50.0 | 0.07 | 0 | 0.02 | 0 | 0 | 0 | 0.02 | 100.0 | 0.18 | 38.46 | 0.02 | 0 | 0 | 0 | -0.24 | 0 | 0.04 | -55.56 | 7.88 | -0.25 | 6.3 | 4.13 | 1.66 | -10.27 | 21.01 | -10.18 | 5.46 | 4.2 | 5.44 | 5.02 | 0.00 | 0 | 114 | -0.87 | 9.34 | 12.12 |
| 2018 (5) | 52.11 | 40.19 | 36.7 | 45.58 | 7.59 | 19.53 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.01 | 0.0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0.26 | 0 | 0.09 | 0 | 7.9 | 47.66 | 6.05 | 44.74 | 1.85 | 58.12 | 23.39 | 7.29 | 5.24 | 44.75 | 5.18 | 34.2 | 0.00 | 0 | 115 | 0.0 | 8.33 | 45.12 |
| 2017 (4) | 37.17 | -2.8 | 25.21 | -1.56 | 6.35 | 4.1 | 0.06 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.13 | 8.33 | 0 | 0 | 0 | 0 | -0.45 | 0 | -0.26 | 0 | 5.35 | -19.06 | 4.18 | -20.68 | 1.17 | -13.33 | 21.80 | 7.02 | 3.62 | -20.26 | 3.86 | -14.22 | 0.00 | 0 | 115 | 0.0 | 5.74 | -17.29 |
| 2016 (3) | 38.24 | 23.0 | 25.61 | 20.07 | 6.1 | 5.54 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.12 | 9.09 | -0.02 | 0 | 0 | 0 | -0.09 | 0 | 0.09 | -81.25 | 6.61 | 48.54 | 5.27 | 46.8 | 1.35 | 56.98 | 20.37 | 5.0 | 4.54 | 46.45 | 4.50 | 66.67 | 0.00 | 0 | 115 | 0.0 | 6.94 | 47.66 |
| 2015 (2) | 31.09 | 18.35 | 21.33 | 20.78 | 5.78 | 14.91 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 57.14 | 0 | 0 | 0.09 | 0.0 | 0.33 | -37.74 | 0.48 | -22.58 | 4.45 | 5.95 | 3.59 | 6.53 | 0.86 | 3.61 | 19.40 | -1.67 | 3.10 | 6.53 | 2.70 | 12.97 | 0.00 | 0 | 115 | 0.88 | 4.7 | 6.82 |
| 2014 (1) | 26.27 | 13.62 | 17.66 | 10.17 | 5.03 | 11.53 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -22.22 | 0 | 0 | 0.09 | 125.0 | 0.53 | 82.76 | 0.62 | 16.98 | 4.2 | 35.05 | 3.37 | 33.2 | 0.83 | 45.61 | 19.73 | 6.71 | 2.91 | 32.88 | 2.39 | 37.36 | 0.00 | 0 | 114 | -0.87 | 4.4 | 33.33 |
| 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) | 25.25 | 16.47 | -35.6 | 18.28 | 15.7 | -43.04 | 5.13 | 9.62 | -19.21 | 0.04 | -33.33 | 100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.26 | -271.43 | -85.71 | 1.58 | 39.82 | 150.79 | 0.92 | 26.03 | 70.37 | 0.38 | 18.75 | 40.74 | 24.23 | -13.77 | -44.25 | 0.80 | 25.0 | 70.21 | 1.03 | 47.14 | 74.58 | 1.89 | 73.39 | -21.9 | 115 | 0.88 | 0.88 | 2.51 | 35.68 | 54.94 |
| 24Q2 (19) | 21.68 | 13.75 | -42.36 | 15.8 | 14.41 | -47.02 | 4.68 | 3.77 | -28.55 | 0.06 | 100.0 | 50.0 | 0.09 | -10.0 | -30.77 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.06 | 0 | -14.29 | 0.03 | -62.5 | -80.0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.14 | -68.18 | 1500.0 | -0.07 | -800.0 | -187.5 | 1.13 | 50.67 | -14.39 | 0.73 | 40.38 | -25.51 | 0.32 | 60.0 | 0.0 | 28.10 | 4.73 | 14.46 | 0.64 | 42.22 | -24.71 | 0.70 | 59.09 | -10.26 | 1.09 | 142.22 | -44.1 | 114 | 0.0 | 0.0 | 1.85 | 25.85 | -18.86 |
| 24Q1 (18) | 19.06 | 182.23 | -50.1 | 13.81 | 156.9 | -53.74 | 4.51 | 1352.78 | -29.09 | 0.03 | -40.0 | 50.0 | 0.1 | -9.09 | -41.18 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | -61.9 | 100.0 | 0.01 | -83.33 | 0 | 0.04 | 180.0 | 0 | 0.44 | 181.48 | 1566.67 | 0.01 | 116.67 | 103.85 | 0.75 | -46.04 | -56.65 | 0.52 | -38.82 | -58.4 | 0.2 | -39.39 | -57.45 | 26.83 | 11.61 | -1.4 | 0.45 | -39.19 | -59.09 | 0.44 | -44.3 | -66.41 | 0.45 | -85.76 | -59.09 | 114 | 0.0 | 0.0 | 1.47 | -30.0 | -46.93 |
| 23Q4 (17) | -23.18 | -159.12 | -153.32 | -24.27 | -175.63 | -170.27 | -0.36 | -105.67 | -105.22 | 0.05 | 150.0 | 66.67 | 0.11 | -15.38 | -31.25 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.21 | 425.0 | 200.0 | 0.06 | 0 | 0 | -0.05 | 0 | 0 | -0.54 | -203.85 | -14.89 | -0.06 | 57.14 | 85.37 | 1.39 | 120.63 | -14.2 | 0.85 | 57.41 | -37.04 | 0.33 | 22.22 | 26.92 | 24.04 | -44.68 | 49.13 | 0.74 | 57.45 | -37.29 | 0.79 | 33.9 | -48.37 | 3.16 | 30.58 | -31.45 | 114 | 0.0 | 0.0 | 2.1 | 29.63 | -20.75 |
| 23Q3 (16) | 39.21 | 4.25 | -4.2 | 32.09 | 7.61 | 0.28 | 6.35 | -3.05 | -5.37 | 0.02 | -50.0 | 100.0 | 0.13 | 0.0 | -18.75 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | -100.0 | 0.04 | -73.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.52 | 5300.0 | -30.67 | -0.14 | -275.0 | -137.84 | 0.63 | -52.27 | -75.77 | 0.54 | -44.9 | -72.16 | 0.27 | -15.62 | -55.0 | 43.46 | 77.03 | 89.53 | 0.47 | -44.71 | -72.35 | 0.59 | -24.36 | -56.93 | 2.42 | 24.1 | -29.45 | 114 | 0.0 | 0.0 | 1.62 | -28.95 | -54.49 |
| 23Q2 (15) | 37.61 | -1.54 | -2.69 | 29.82 | -0.1 | -3.15 | 6.55 | 2.99 | 5.82 | 0.04 | 100.0 | 300.0 | 0.13 | -23.53 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.07 | 0 | 0 | 0.15 | 275.0 | 7.14 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 66.67 | -105.88 | 0.08 | 130.77 | -60.0 | 1.32 | -23.7 | -29.79 | 0.98 | -21.6 | -14.78 | 0.32 | -31.91 | -11.11 | 24.55 | -9.78 | 28.87 | 0.85 | -22.73 | -15.84 | 0.78 | -40.46 | -6.02 | 1.95 | 77.27 | 12.07 | 114 | 0.0 | 0.0 | 2.28 | -17.69 | -18.57 |
| 23Q1 (14) | 38.2 | -12.12 | -1.65 | 29.85 | -13.58 | -6.01 | 6.36 | -7.83 | 11.58 | 0.02 | -33.33 | 0 | 0.17 | 6.25 | 70.0 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -42.86 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.03 | 93.62 | -107.32 | -0.26 | 36.59 | -316.67 | 1.73 | 6.79 | 15.33 | 1.25 | -7.41 | 48.81 | 0.47 | 80.77 | 14.63 | 27.21 | 68.8 | -0.4 | 1.10 | -6.78 | 50.68 | 1.31 | -14.38 | 107.94 | 1.10 | -76.14 | 50.68 | 114 | 0.0 | 0.0 | 2.77 | 4.53 | 15.9 |
| 22Q4 (13) | 43.47 | 6.21 | 1.95 | 34.54 | 7.94 | -3.76 | 6.9 | 2.83 | 10.75 | 0.03 | 200.0 | 200.0 | 0.16 | 0.0 | 128.57 | 0.02 | 0.0 | 100.0 | 0.02 | 100.0 | 0.0 | 0 | -100.0 | 0 | 0.07 | 16.67 | 333.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.47 | -162.67 | -771.43 | -0.41 | -210.81 | -108.91 | 1.62 | -37.69 | -68.3 | 1.35 | -30.41 | -67.55 | 0.26 | -56.67 | -63.38 | 16.12 | -29.7 | 16.64 | 1.18 | -30.59 | -67.49 | 1.53 | 11.68 | 502.63 | 4.61 | 34.4 | -14.31 | 114 | 0.0 | 0.0 | 2.65 | -25.56 | -55.83 |
| 22Q3 (12) | 40.93 | 5.9 | 8.6 | 32.0 | 3.93 | 4.07 | 6.71 | 8.4 | 24.95 | 0.01 | 0.0 | 0.0 | 0.16 | 23.08 | 220.0 | 0.02 | 0.0 | 0.0 | 0.01 | -50.0 | -50.0 | 0.04 | 0 | 300.0 | 0.06 | -57.14 | -33.33 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.75 | 341.18 | 0 | 0.37 | 85.0 | 0 | 2.6 | 38.3 | 64.56 | 1.94 | 68.7 | 173.24 | 0.6 | 66.67 | 33.33 | 22.93 | 20.37 | -19.0 | 1.70 | 68.32 | 174.19 | 1.37 | 65.06 | 120.97 | 3.43 | 97.13 | 96.0 | 114 | 0.0 | 0.0 | 3.56 | 27.14 | 49.58 |
| 22Q2 (11) | 38.65 | -0.49 | 18.16 | 30.79 | -3.05 | 18.83 | 6.19 | 8.6 | 27.63 | 0.01 | 0 | 0.0 | 0.13 | 30.0 | 225.0 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.14 | 133.33 | 180.0 | 0.14 | 1300.0 | 0 | 0 | 0 | 0 | 0.17 | -58.54 | 221.43 | 0.2 | 66.67 | 600.0 | 1.88 | 25.33 | -1.57 | 1.15 | 36.9 | 82.54 | 0.36 | -12.2 | -37.93 | 19.05 | -30.27 | -37.7 | 1.01 | 38.36 | 83.64 | 0.83 | 31.75 | 43.1 | 1.74 | 138.36 | 55.36 | 114 | 0.0 | 0.0 | 2.8 | 17.15 | 8.95 |
| 22Q1 (10) | 38.84 | -8.91 | 93.43 | 31.76 | -11.51 | 109.78 | 5.7 | -8.51 | 53.23 | 0 | -100.0 | 0 | 0.1 | 42.86 | 233.33 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 300.0 | 100.0 | 0.01 | -99.79 | 0 | 0 | 0 | 0 | 0.41 | 485.71 | 310.0 | 0.12 | -97.39 | 300.0 | 1.5 | -70.65 | 19.05 | 0.84 | -79.81 | 27.27 | 0.41 | -42.25 | 46.43 | 27.32 | 97.68 | 20.78 | 0.73 | -79.89 | 25.86 | 0.63 | 265.79 | 14.55 | 0.73 | -86.43 | 25.86 | 114 | 0.0 | 0.0 | 2.39 | -60.17 | 35.03 |
| 21Q4 (9) | 42.64 | 13.13 | 103.82 | 35.89 | 16.72 | 126.72 | 6.23 | 16.01 | 75.0 | 0.01 | 0.0 | 0.0 | 0.07 | 40.0 | 250.0 | 0.01 | -50.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | -0.03 | -133.33 | -160.0 | 4.68 | 46900.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 240.0 | 4.6 | 0 | 2805.88 | 5.11 | 223.42 | 275.74 | 4.16 | 485.92 | 433.33 | 0.71 | 57.78 | 144.83 | 13.82 | -51.18 | -34.44 | 3.63 | 485.48 | 433.82 | -0.38 | -161.29 | -145.78 | 5.38 | 207.43 | 51.98 | 114 | 0.0 | 0.0 | 6.0 | 152.1 | 227.87 |
| 21Q3 (8) | 37.69 | 15.22 | 84.75 | 30.75 | 18.68 | 102.7 | 5.37 | 10.72 | 51.69 | 0.01 | 0.0 | 0.0 | 0.05 | 25.0 | 66.67 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.09 | 80.0 | 200.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 100.0 | 100.0 | 1.58 | -17.28 | -4.82 | 0.71 | 12.7 | -33.02 | 0.45 | -22.41 | 18.42 | 28.31 | -7.42 | 24.93 | 0.62 | 12.73 | -33.33 | 0.62 | 6.9 | -35.42 | 1.75 | 56.25 | -38.81 | 114 | 0.0 | 0.0 | 2.38 | -7.39 | 11.74 |
| 21Q2 (7) | 32.71 | 62.9 | 60.34 | 25.91 | 71.14 | 66.09 | 4.85 | 30.38 | 37.78 | 0.01 | 0 | -66.67 | 0.04 | 33.33 | 33.33 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -240.0 | 26.32 | -0.04 | -233.33 | 50.0 | 1.91 | 51.59 | 59.17 | 0.63 | -4.55 | -18.18 | 0.58 | 107.14 | 123.08 | 30.58 | 35.19 | 40.66 | 0.55 | -5.17 | -17.91 | 0.58 | 5.45 | -21.62 | 1.12 | 93.1 | -42.27 | 114 | 0.0 | 0.0 | 2.57 | 45.2 | 55.76 |
| 21Q1 (6) | 20.08 | -4.02 | -7.72 | 15.14 | -4.36 | -4.18 | 3.72 | 4.49 | -5.58 | 0 | -100.0 | -100.0 | 0.03 | 50.0 | -40.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 300.0 | 242.86 | 0.03 | 117.65 | 160.0 | 1.26 | -7.35 | -36.04 | 0.66 | -15.38 | -54.48 | 0.28 | -3.45 | -36.36 | 22.62 | 7.31 | 1.16 | 0.58 | -14.71 | -54.33 | 0.55 | -33.73 | -57.69 | 0.58 | -83.62 | -54.33 | 114 | 0.0 | 0.0 | 1.77 | -3.28 | -27.76 |
| 20Q4 (5) | 20.92 | 2.55 | -6.69 | 15.83 | 4.35 | -6.61 | 3.56 | 0.56 | -16.24 | 0.01 | 0.0 | -66.67 | 0.02 | -33.33 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0 | -100.0 | 0 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -155.56 | 80.0 | -0.17 | -325.0 | -750.0 | 1.36 | -18.07 | 13.33 | 0.78 | -26.42 | -33.9 | 0.29 | -23.68 | 38.1 | 21.08 | -6.97 | 18.89 | 0.68 | -26.88 | -33.98 | 0.83 | -13.54 | -20.19 | 3.54 | 23.78 | -35.75 | 114 | 0.0 | 0.0 | 1.83 | -14.08 | 2.81 |
| 20Q3 (4) | 20.4 | 0.0 | 0.0 | 15.17 | -2.76 | 0.0 | 3.54 | 0.57 | 0.0 | 0.01 | -66.67 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 147.37 | 0.0 | -0.04 | 50.0 | 0.0 | 1.66 | 38.33 | 0.0 | 1.06 | 37.66 | 0.0 | 0.38 | 46.15 | 0.0 | 22.66 | 4.23 | 0.0 | 0.93 | 38.81 | 0.0 | 0.96 | 29.73 | 0.0 | 2.86 | 47.42 | 0.0 | 114 | 0.0 | 0.0 | 2.13 | 29.09 | 0.0 |
| 20Q2 (3) | 20.4 | -6.25 | 0.0 | 15.6 | -1.27 | 0.0 | 3.52 | -10.66 | 0.0 | 0.03 | 200.0 | 0.0 | 0.03 | -40.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.19 | -171.43 | 0.0 | -0.08 | -60.0 | 0.0 | 1.2 | -39.09 | 0.0 | 0.77 | -46.9 | 0.0 | 0.26 | -40.91 | 0.0 | 21.74 | -2.77 | 0.0 | 0.67 | -47.24 | 0.0 | 0.74 | -43.08 | 0.0 | 1.94 | 52.76 | 0.0 | 114 | 0.0 | 0.0 | 1.65 | -32.65 | 0.0 |
| 20Q1 (2) | 21.76 | -2.94 | 0.0 | 15.8 | -6.78 | 0.0 | 3.94 | -7.29 | 0.0 | 0.01 | -66.67 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 72.0 | 0.0 | -0.05 | -150.0 | 0.0 | 1.97 | 64.17 | 0.0 | 1.45 | 22.88 | 0.0 | 0.44 | 109.52 | 0.0 | 22.36 | 26.11 | 0.0 | 1.27 | 23.3 | 0.0 | 1.30 | 25.0 | 0.0 | 1.27 | -76.95 | 0.0 | 114 | 0.0 | 0.0 | 2.45 | 37.64 | 0.0 |
| 19Q4 (1) | 22.42 | 0.0 | 0.0 | 16.95 | 0.0 | 0.0 | 4.25 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 1.18 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 17.73 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 1.04 | 0.0 | 0.0 | 5.51 | 0.0 | 0.0 | 114 | 0.0 | 0.0 | 1.78 | 0.0 | 0.0 |
