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) | 22.68 | -6.28 | 20.35 | 0.1 | 3.76 | 7.43 | 0.11 | 120.0 | 0.13 | 18.18 | 0.02 | 0.0 | 0.01 | 0.0 | 0.09 | -62.5 | 0.04 | -55.56 | 0 | 0 | 0 | 0 | 0.1 | -89.58 | -0.18 | 0 | -1.61 | 0 | -1.32 | 0 | -0.25 | 0 | 0.00 | 0 | -0.44 | 0 | -0.39 | 0 | 0.00 | 0 | 301 | 0.0 | 1.64 | 32.26 |
| 2022 (9) | 24.2 | -23.49 | 20.33 | -16.92 | 3.5 | -13.79 | 0.05 | 0.0 | 0.11 | -42.11 | 0.02 | 0.0 | 0.01 | 0.0 | 0.24 | 60.0 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | 0.96 | 0 | -2.01 | 0 | -1.64 | 0 | -1.82 | 0 | 0.2 | -78.95 | 0.00 | 0 | -0.60 | 0 | 0.06 | -91.67 | 0.00 | 0 | 301 | 0.0 | 1.24 | -88.61 |
| 2021 (8) | 31.63 | 30.22 | 24.47 | 18.33 | 4.06 | 10.63 | 0.05 | -44.44 | 0.19 | -13.64 | 0.02 | 0.0 | 0.01 | 0.0 | 0.15 | -16.67 | 0.06 | -50.0 | 3.8 | 37900.0 | 0 | 0 | -0.07 | 0 | 5.11 | 43.54 | 8.21 | 125.55 | 7.25 | 138.49 | 0.95 | 69.64 | 11.56 | -24.98 | 2.39 | 136.63 | 0.72 | 0 | 0.00 | 0 | 301 | 0.33 | 10.89 | 70.96 |
| 2020 (7) | 24.29 | -3.61 | 20.68 | -3.14 | 3.67 | -5.66 | 0.09 | -66.67 | 0.22 | -15.38 | 0.02 | 0.0 | 0.01 | -50.0 | 0.18 | -5.26 | 0.12 | 9.09 | 0.01 | -85.71 | 0.17 | 112.5 | -0.36 | 0 | 3.56 | 36.92 | 3.64 | 56.9 | 3.04 | 68.89 | 0.56 | 154.55 | 15.41 | 61.19 | 1.01 | 68.33 | -0.18 | 0 | 0.00 | 0 | 300 | -0.33 | 6.37 | 29.74 |
| 2019 (6) | 25.2 | -16.78 | 21.35 | -11.56 | 3.89 | -13.17 | 0.27 | 8.0 | 0.26 | -23.53 | 0.02 | 0 | 0.02 | 100.0 | 0.19 | 850.0 | 0.11 | 22.22 | 0.07 | 0 | 0.08 | -92.31 | -0.29 | 0 | 2.6 | -31.76 | 2.32 | -55.47 | 1.8 | -66.54 | 0.22 | -33.33 | 9.56 | 52.47 | 0.60 | -66.1 | -0.27 | 0 | 0.00 | 0 | 301 | 0.33 | 4.91 | -33.11 |
| 2018 (5) | 30.28 | -3.1 | 24.14 | 0.92 | 4.48 | 10.07 | 0.25 | 212.5 | 0.34 | 61.9 | 0 | 0 | 0.01 | -50.0 | 0.02 | -81.82 | 0.09 | -10.0 | 0 | 0 | 1.04 | 5100.0 | 0.45 | 0 | 3.81 | 0 | 5.21 | 264.34 | 5.38 | 173.1 | 0.33 | 0 | 6.27 | 0 | 1.77 | 172.31 | 0.53 | -58.59 | 0.00 | 0 | 300 | 1.35 | 7.34 | 128.66 |
| 2017 (4) | 31.25 | 0.03 | 23.92 | -0.75 | 4.07 | 10.0 | 0.08 | 60.0 | 0.21 | 40.0 | 0 | 0 | 0.02 | -50.0 | 0.11 | 450.0 | 0.1 | 42.86 | -0.01 | 0 | 0.02 | 0 | -1.26 | 0 | -1.83 | 0 | 1.43 | -39.92 | 1.97 | -25.94 | 0 | 0 | 0.00 | 0 | 0.65 | -26.14 | 1.28 | 2.4 | 0.00 | 0 | 296 | 1.37 | 3.21 | -24.65 |
| 2016 (3) | 31.24 | -12.25 | 24.1 | -13.34 | 3.7 | -12.74 | 0.05 | 25.0 | 0.15 | -31.82 | 0 | 0 | 0.04 | 300.0 | 0.02 | -60.0 | 0.07 | 0.0 | -0.19 | 0 | 0 | 0 | -0.32 | 0 | -1.05 | 0 | 2.38 | -28.74 | 2.66 | -19.39 | 0 | 0 | 0.00 | 0 | 0.88 | -23.48 | 1.25 | 5.04 | 0.00 | 0 | 292 | 8.15 | 4.26 | -24.2 |
| 2015 (2) | 35.6 | -25.86 | 27.81 | -31.3 | 4.24 | 1.19 | 0.04 | 100.0 | 0.22 | -31.25 | 0 | 0 | 0.01 | 0.0 | 0.05 | -83.87 | 0.07 | -50.0 | -0.13 | 0 | 0 | 0 | 0.5 | -53.27 | -0.21 | 0 | 3.34 | -8.24 | 3.3 | -6.78 | 0.2 | 1900.0 | 6.03 | 3920.0 | 1.15 | -22.3 | 1.19 | 8.18 | 0.00 | 0 | 270 | 14.41 | 5.62 | -16.74 |
| 2014 (1) | 48.02 | 15.96 | 40.48 | -1.94 | 4.19 | -32.96 | 0.02 | -50.0 | 0.32 | 0 | 0 | 0 | 0.01 | 0.0 | 0.31 | 520.0 | 0.14 | -12.5 | -0.04 | 0 | 0 | 0 | 1.07 | 35.44 | 0.28 | 0 | 3.64 | 0 | 3.54 | 0 | 0.01 | -50.0 | 0.15 | 0 | 1.48 | 0 | 1.10 | 0 | 0.00 | 0 | 236 | -33.71 | 6.75 | 0 |
| 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) | 6.33 | -2.62 | 12.23 | 5.3 | -1.12 | 7.72 | 0.88 | -15.38 | -6.38 | 0.04 | 0.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 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 | -0.01 | -100.75 | -133.33 | 0.13 | -90.85 | 168.42 | 0.09 | -93.23 | 147.37 | 0.04 | -55.56 | 100.0 | 30.94 | 395.04 | 0 | 0.03 | -93.18 | 150.0 | 0.03 | 0 | 142.86 | 0.42 | 7.69 | 216.67 | 296 | -1.66 | -1.66 | 0.88 | -59.26 | 39.68 |
| 24Q2 (19) | 6.5 | 17.12 | 9.98 | 5.36 | 13.8 | 0.19 | 1.04 | 18.18 | 7.22 | 0.04 | 33.33 | 33.33 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -41.67 | 40.0 | 1.33 | 4533.33 | 611.54 | 1.42 | 2128.57 | 315.15 | 1.33 | 931.25 | 355.77 | 0.09 | 28.57 | 190.0 | 6.25 | 0 | 0 | 0.44 | 980.0 | 358.82 | 0.00 | 100.0 | 100.0 | 0.39 | 880.0 | 234.48 | 301 | 0.0 | 0.0 | 2.16 | 217.65 | 1340.0 |
| 24Q1 (18) | 5.55 | -5.77 | 6.12 | 4.71 | -7.47 | -5.61 | 0.88 | -7.37 | -3.3 | 0.03 | -25.0 | 50.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 188.89 | 2500.0 | -0.03 | 80.0 | -115.79 | -0.07 | 75.86 | 85.11 | -0.16 | 33.33 | 56.76 | 0.07 | 187.5 | 177.78 | 0.00 | 0 | 0 | -0.05 | 37.5 | 58.33 | -0.04 | -33.33 | 78.95 | -0.05 | 88.64 | 58.33 | 301 | 0.0 | 0.0 | 0.68 | 28.3 | 106.06 |
| 23Q4 (17) | 5.89 | 4.43 | 19.47 | 5.09 | 3.46 | 9.46 | 0.95 | 1.06 | 6.74 | 0.04 | 100.0 | 100.0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | -200.0 | -42.11 | -0.15 | -600.0 | 28.57 | -0.29 | -52.63 | 64.2 | -0.24 | -26.32 | 63.64 | -0.08 | -500.0 | 38.46 | 0.00 | 0 | 0 | -0.08 | -33.33 | 63.64 | -0.03 | 57.14 | 80.0 | -0.44 | -22.22 | 26.67 | 301 | 0.0 | 0.0 | 0.53 | -15.87 | 1425.0 |
| 23Q3 (16) | 5.64 | -4.57 | -2.08 | 4.92 | -8.04 | -6.99 | 0.94 | -3.09 | 3.3 | 0.02 | -33.33 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | -71.43 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 170.0 | -38.64 | 0.03 | 111.54 | 114.29 | -0.19 | 71.21 | 70.77 | -0.19 | 63.46 | 69.35 | 0.02 | 120.0 | 300.0 | 0.00 | 0 | 0 | -0.06 | 64.71 | 71.43 | -0.07 | 22.22 | 50.0 | -0.36 | -24.14 | 5.26 | 301 | 0.0 | 0.0 | 0.63 | 320.0 | 600.0 |
| 23Q2 (15) | 5.91 | 13.0 | -11.39 | 5.35 | 7.21 | 1.71 | 0.97 | 6.59 | 21.25 | 0.03 | 50.0 | 200.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.01 | 0.0 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 1100.0 | -69.7 | -0.26 | -236.84 | 80.0 | -0.66 | -40.43 | 5.71 | -0.52 | -40.54 | 40.23 | -0.1 | -11.11 | -158.82 | 0.00 | 0 | 0 | -0.17 | -41.67 | 41.38 | -0.09 | 52.63 | -160.0 | -0.29 | -141.67 | -61.11 | 301 | 0.0 | 0.0 | 0.15 | -54.55 | 1600.0 |
| 23Q1 (14) | 5.23 | 6.09 | -23.43 | 4.99 | 7.31 | -2.73 | 0.91 | 2.25 | 1.11 | 0.02 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 94.74 | -102.63 | 0.19 | 190.48 | 165.52 | -0.47 | 41.98 | -192.16 | -0.37 | 43.94 | -208.82 | -0.09 | 30.77 | -152.94 | 0.00 | 0 | -100.0 | -0.12 | 45.45 | -209.09 | -0.19 | -26.67 | -190.48 | -0.12 | 80.0 | -209.09 | 301 | 0.0 | 0.0 | 0.33 | 925.0 | -72.5 |
| 22Q4 (13) | 4.93 | -14.41 | -33.47 | 4.65 | -12.1 | -16.37 | 0.89 | -2.2 | -34.56 | 0.02 | 100.0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -114.29 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.19 | -143.18 | -416.67 | -0.21 | 0.0 | -104.2 | -0.81 | -24.62 | -114.75 | -0.66 | -6.45 | -112.72 | -0.13 | -1200.0 | -143.33 | 0.00 | 0 | -100.0 | -0.22 | -4.76 | -112.72 | -0.15 | -7.14 | -350.0 | -0.60 | -57.89 | -124.9 | 301 | 0.0 | 0.0 | -0.04 | -144.44 | -100.65 |
| 22Q3 (12) | 5.76 | -13.64 | -30.77 | 5.29 | 0.57 | -16.95 | 0.91 | 13.75 | -2.15 | 0.01 | 0.0 | 0.0 | 0.03 | 50.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 86.67 | 0.02 | -66.67 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 33.33 | 1000.0 | -0.21 | 83.85 | -163.64 | -0.65 | 7.14 | -148.15 | -0.62 | 28.74 | -155.86 | -0.01 | -105.88 | -104.0 | 0.00 | 0 | -100.0 | -0.21 | 27.59 | -156.76 | -0.14 | -193.33 | -153.85 | -0.38 | -111.11 | -155.88 | 301 | 0.0 | 0.0 | 0.09 | 1000.0 | -95.59 |
| 22Q2 (11) | 6.67 | -2.34 | -19.74 | 5.26 | 2.53 | -17.68 | 0.8 | -11.11 | -9.09 | 0.01 | 0 | -50.0 | 0.02 | -33.33 | -60.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | -13.16 | 265.0 | -1.3 | -348.28 | -145.28 | -0.7 | -237.25 | -234.62 | -0.87 | -355.88 | -535.0 | 0.17 | 0.0 | -45.16 | 0.00 | -100.0 | -100.0 | -0.29 | -363.64 | -514.29 | 0.15 | -28.57 | -40.0 | -0.18 | -263.64 | -156.25 | 301 | 0.0 | 0.0 | -0.01 | -100.83 | -100.85 |
| 22Q1 (10) | 6.83 | -7.83 | -10.01 | 5.13 | -7.73 | -16.59 | 0.9 | -33.82 | 1.12 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | -40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.38 | 533.33 | 1166.67 | -0.29 | -105.8 | -196.67 | 0.51 | -90.71 | -40.0 | 0.34 | -93.45 | -54.67 | 0.17 | -43.33 | 88.89 | 33.83 | 525.32 | 206.43 | 0.11 | -93.64 | -56.0 | 0.21 | 250.0 | 40.0 | 0.11 | -95.44 | -56.0 | 301 | 0.0 | 0.0 | 1.2 | -80.52 | -20.53 |
| 21Q4 (9) | 7.41 | -10.94 | 14.71 | 5.56 | -12.72 | 3.54 | 1.36 | 46.24 | 44.68 | 0.01 | 0.0 | 0.0 | 0.03 | -40.0 | -40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -125.0 | -125.0 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 140.0 | 5.0 | 1415.15 | 1182.05 | 5.49 | 306.67 | 916.67 | 5.19 | 367.57 | 1135.71 | 0.3 | 20.0 | 233.33 | 5.41 | -70.53 | -66.99 | 1.73 | 367.57 | 1135.71 | 0.06 | -76.92 | 500.0 | 2.41 | 254.41 | 136.27 | 301 | 0.0 | 0.33 | 6.16 | 201.96 | 404.92 |
| 21Q3 (8) | 8.32 | 0.12 | 28.2 | 6.37 | -0.31 | 16.24 | 0.93 | 5.68 | 9.41 | 0.01 | -50.0 | -50.0 | 0.05 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.15 | 0 | -11.76 | 0.04 | 100.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.04 | 120.0 | 157.14 | 0.33 | 162.26 | 186.84 | 1.35 | 159.62 | 713.64 | 1.11 | 455.0 | 408.33 | 0.25 | -19.35 | 78.57 | 18.36 | -69.36 | 0 | 0.37 | 428.57 | 408.33 | 0.26 | 4.0 | 2500.0 | 0.68 | 112.5 | -21.84 | 301 | 0.0 | 0.33 | 2.04 | 72.88 | 343.48 |
| 21Q2 (7) | 8.31 | 9.49 | 29.44 | 6.39 | 3.9 | 14.93 | 0.88 | -1.12 | -16.98 | 0.02 | 100.0 | 0 | 0.05 | 0.0 | -16.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -766.67 | 0 | -0.53 | -276.67 | -109.31 | 0.52 | -38.82 | -90.78 | 0.2 | -73.33 | -96.23 | 0.31 | 244.44 | -6.06 | 59.93 | 442.84 | 933.28 | 0.07 | -72.0 | -96.07 | 0.25 | 66.67 | 292.31 | 0.32 | 28.0 | -68.0 | 301 | 0.0 | 0.67 | 1.18 | -21.85 | -81.36 |
| 21Q1 (6) | 7.59 | 17.49 | 54.27 | 6.15 | 14.53 | 44.03 | 0.89 | -5.32 | 8.54 | 0.01 | 0.0 | -50.0 | 0.05 | 0.0 | -16.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.03 | 120.0 | -62.5 | 0.3 | -23.08 | 113.95 | 0.85 | 57.41 | 136.48 | 0.75 | 78.57 | 132.19 | 0.09 | 0.0 | 0 | 11.04 | -32.64 | 0 | 0.25 | 78.57 | 132.05 | 0.15 | 1400.0 | 350.0 | 0.25 | -75.49 | 132.05 | 301 | 0.33 | 0.0 | 1.51 | 23.77 | 192.07 |
| 20Q4 (5) | 6.46 | -0.46 | 5.04 | 5.37 | -2.01 | -1.1 | 0.94 | 10.59 | 3.3 | 0.01 | -50.0 | 0 | 0.05 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.15 | -114.29 | 0 | 0.39 | 202.63 | -74.17 | 0.54 | 345.45 | -59.09 | 0.42 | 216.67 | -70.0 | 0.09 | -35.71 | 190.0 | 16.39 | 0 | 0 | 0.14 | 216.67 | -70.21 | 0.01 | 0.0 | 125.0 | 1.02 | 17.24 | 70.0 | 300 | 0.0 | -0.33 | 1.22 | 165.22 | -39.3 |
| 20Q3 (4) | 6.49 | 1.09 | 0.0 | 5.48 | -1.44 | 0.0 | 0.85 | -19.81 | 0.0 | 0.02 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.17 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | -0.07 | 0 | 0.0 | -0.38 | -106.68 | 0.0 | -0.22 | -103.9 | 0.0 | -0.36 | -106.78 | 0.0 | 0.14 | -57.58 | 0.0 | 0.00 | -100.0 | 0.0 | -0.12 | -106.74 | 0.0 | 0.01 | 107.69 | 0.0 | 0.87 | -13.0 | 0.0 | 300 | 0.33 | 0.0 | 0.46 | -92.73 | 0.0 |
| 20Q2 (3) | 6.42 | 30.49 | 0.0 | 5.56 | 30.21 | 0.0 | 1.06 | 29.27 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | 0.0 | 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 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 5.69 | 364.65 | 0.0 | 5.64 | 342.06 | 0.0 | 5.31 | 327.9 | 0.0 | 0.33 | 0 | 0.0 | 5.80 | 0 | 0.0 | 1.78 | 328.21 | 0.0 | -0.13 | -116.67 | 0.0 | 1.00 | 228.21 | 0.0 | 299 | -0.66 | 0.0 | 6.33 | 485.98 | 0.0 |
| 20Q1 (2) | 4.92 | -20.0 | 0.0 | 4.27 | -21.36 | 0.0 | 0.82 | -9.89 | 0.0 | 0.02 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0.08 | 0 | 0.0 | -2.15 | -242.38 | 0.0 | -2.33 | -276.52 | 0.0 | -2.33 | -266.43 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.78 | -265.96 | 0.0 | -0.06 | -50.0 | 0.0 | -0.78 | -230.0 | 0.0 | 301 | 0.0 | 0.0 | -1.64 | -181.59 | 0.0 |
| 19Q4 (1) | 6.15 | 0.0 | 0.0 | 5.43 | 0.0 | 0.0 | 0.91 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.51 | 0.0 | 0.0 | 1.32 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 301 | 0.0 | 0.0 | 2.01 | 0.0 | 0.0 |
