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) | 152.13 | 12.11 | 118.56 | 10.39 | 6.27 | 14.84 | 1.04 | 40.54 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.83 | 0.0 | 0.5 | 6.38 | 0 | 0 | 0 | 0 | 1.44 | 364.52 | 3.7 | 63.0 | 31.01 | 23.5 | 24.96 | 24.99 | 6.05 | 17.7 | 19.51 | -4.74 | 4.34 | 25.07 | 3.74 | 20.26 | 0.00 | 0 | 569 | 0.0 | 60.59 | 7.72 |
| 2023 (9) | 135.7 | -14.92 | 107.4 | -8.36 | 5.46 | -7.14 | 0.74 | 100.0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.83 | 9.21 | 0.47 | -29.85 | 0 | 0 | 0 | 0 | 0.31 | -87.84 | 2.27 | -40.89 | 25.11 | -37.65 | 19.97 | -36.76 | 5.14 | -40.85 | 20.48 | -5.1 | 3.47 | -36.21 | 3.11 | -36.27 | 0.00 | 0 | 569 | 0.0 | 56.25 | -21.16 |
| 2022 (8) | 159.5 | -18.04 | 117.2 | -11.15 | 5.88 | -5.62 | 0.37 | 76.19 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.76 | 94.87 | 0.67 | 34.0 | 0 | 0 | 0 | 0 | 2.55 | 0 | 3.84 | 272.82 | 40.27 | -29.97 | 31.58 | -31.39 | 8.69 | -24.24 | 21.58 | 8.17 | 5.44 | -31.74 | 4.88 | -38.31 | 0.00 | 0 | 569 | 0.0 | 71.35 | -17.77 |
| 2021 (7) | 194.61 | 32.37 | 131.91 | 21.11 | 6.23 | 10.46 | 0.21 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 85.71 | 0.5 | 6.38 | 0 | 0 | 0 | 0 | -0.35 | 0 | 1.03 | 80.7 | 57.5 | 74.08 | 46.03 | 72.92 | 11.47 | 78.94 | 19.95 | 2.84 | 7.97 | 72.51 | 7.91 | 72.71 | 0.00 | 0 | 569 | 0.0 | 86.77 | 46.25 |
| 2020 (6) | 147.02 | 22.21 | 108.92 | 17.99 | 5.64 | 22.61 | 0.28 | -30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 90.91 | 0.47 | 42.42 | 0 | 0 | 0 | 0 | -0.77 | 0 | 0.57 | -1.72 | 33.03 | 37.8 | 26.62 | 40.4 | 6.41 | 27.94 | 19.40 | -7.22 | 4.62 | 40.43 | 4.58 | 41.8 | 0.00 | 0 | 569 | 0.0 | 59.33 | 21.88 |
| 2019 (5) | 120.3 | -2.64 | 92.31 | 1.46 | 4.6 | 4.55 | 0.4 | 21.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 37.5 | 0.33 | 22.22 | 0 | 0 | 0 | 0 | -0.25 | 0 | 0.58 | -40.82 | 23.97 | -17.8 | 18.96 | -20.17 | 5.01 | -7.39 | 20.91 | 12.78 | 3.29 | -19.95 | 3.23 | -19.25 | 0.00 | 0 | 569 | 0.0 | 48.68 | -6.1 |
| 2018 (4) | 123.56 | 3.38 | 90.98 | 7.02 | 4.4 | -5.78 | 0.33 | 6.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | 0.27 | 68.75 | 0 | 0 | 0 | 0 | 0.49 | 0 | 0.98 | 0 | 29.16 | -1.42 | 23.75 | -5.34 | 5.41 | 20.22 | 18.54 | 21.97 | 4.11 | -5.52 | 4.00 | -10.11 | 0.00 | 0 | 569 | 0.0 | 51.84 | 5.71 |
| 2017 (3) | 119.52 | 13.05 | 85.01 | 11.46 | 4.67 | 3.55 | 0.31 | -3.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.16 | 14.29 | 0 | 0 | 0 | 0 | -0.87 | 0 | -0.25 | 0 | 29.58 | 16.96 | 25.09 | 12.06 | 4.5 | 55.17 | 15.20 | 32.29 | 4.35 | 12.4 | 4.45 | 14.99 | 0.00 | 0 | 569 | 0.0 | 49.04 | 14.37 |
| 2016 (2) | 105.72 | 10.82 | 76.27 | 9.76 | 4.51 | 6.12 | 0.32 | -15.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 75.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.35 | -57.32 | 25.29 | 12.45 | 22.39 | 13.31 | 2.9 | 6.23 | 11.49 | -5.35 | 3.87 | 13.49 | 3.87 | 16.22 | 0.00 | 0 | 569 | 0.0 | 42.88 | 3.8 |
| 2015 (1) | 95.4 | -7.67 | 69.49 | -6.86 | 4.25 | 5.2 | 0.38 | 8.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -20.0 | 0 | 0 | 0 | 0 | 0.46 | -28.12 | 0.82 | -18.0 | 22.49 | -12.39 | 19.76 | -12.61 | 2.73 | -10.78 | 12.14 | 1.93 | 3.41 | -12.56 | 3.33 | -12.37 | 0.00 | 0 | 569 | 0.0 | 41.31 | -6.22 |
| 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) | 38.87 | 0.7 | 10.21 | 31.2 | 5.48 | 15.04 | 1.7 | 17.24 | 13.33 | 0.28 | -6.67 | 47.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | 120.0 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | 242.31 | 171.15 | 1.08 | 58.82 | 245.95 | 7.07 | -14.2 | 19.43 | 5.78 | -14.12 | 27.88 | 1.29 | -14.57 | -7.86 | 18.26 | -0.54 | -22.92 | 1.02 | -13.56 | 29.11 | 0.83 | -21.7 | -9.78 | 4.39 | 30.27 | 25.07 | 569 | 0.0 | 0.0 | 14.24 | -8.31 | 5.01 |
| 24Q3 (19) | 38.6 | -3.16 | 9.94 | 29.58 | -1.07 | 4.01 | 1.45 | -8.23 | 5.84 | 0.3 | 20.0 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 | 0 | 0.0 | 0.05 | -44.44 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.52 | -236.84 | -155.91 | 0.68 | -1.45 | -65.66 | 8.24 | -9.15 | 13.19 | 6.73 | -6.79 | 13.3 | 1.51 | -18.38 | 12.69 | 18.36 | -10.09 | -0.27 | 1.18 | -7.09 | 13.46 | 1.06 | -7.83 | 51.43 | 3.37 | 53.88 | 23.9 | 569 | 0.0 | 0.0 | 15.53 | -6.33 | 2.78 |
| 24Q2 (18) | 39.86 | 14.54 | 13.37 | 29.9 | 7.25 | 10.58 | 1.58 | 2.6 | 7.48 | 0.25 | 19.05 | 38.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -64.0 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | -54.76 | -33.33 | 0.69 | -44.8 | -24.18 | 9.07 | 36.8 | 20.13 | 7.22 | 38.05 | 21.34 | 1.85 | 33.09 | 15.62 | 20.42 | -2.95 | -3.59 | 1.27 | 38.04 | 20.95 | 1.15 | 64.29 | 29.21 | 2.19 | 138.04 | 31.14 | 569 | 0.0 | 0.0 | 16.58 | 16.51 | 6.9 |
| 24Q1 (17) | 34.8 | -1.33 | 15.35 | 27.88 | 2.8 | 12.42 | 1.54 | 2.67 | 37.5 | 0.21 | 10.53 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 177.78 | 212.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.84 | 180.77 | 700.0 | 1.25 | 268.92 | 1036.36 | 6.63 | 11.99 | 52.06 | 5.23 | 15.71 | 46.91 | 1.39 | -0.71 | 73.75 | 21.04 | -11.19 | 14.6 | 0.92 | 16.46 | 46.03 | 0.70 | -23.91 | 14.75 | 0.92 | -73.79 | 46.03 | 569 | 0.0 | 0.0 | 14.23 | 4.94 | 17.9 |
| 23Q4 (16) | 35.27 | 0.46 | 16.1 | 27.12 | -4.64 | 7.92 | 1.5 | 9.49 | 18.11 | 0.19 | -13.64 | 58.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.09 | -10.0 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | -1.04 | -211.83 | -57.58 | -0.74 | -137.37 | -85.0 | 5.92 | -18.68 | 65.36 | 4.52 | -23.91 | 56.4 | 1.4 | 4.48 | 102.9 | 23.69 | 28.68 | 22.37 | 0.79 | -24.04 | 54.9 | 0.92 | 31.43 | 58.62 | 3.51 | 29.04 | -36.76 | 569 | 0.0 | 0.0 | 13.56 | -10.26 | 20.53 |
| 23Q3 (15) | 35.11 | -0.14 | 0.06 | 28.44 | 5.18 | 0.64 | 1.37 | -6.8 | 6.2 | 0.22 | 22.22 | 69.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 | 0 | 9.21 | 0.1 | -52.38 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.93 | 63.16 | -33.57 | 1.98 | 117.58 | -16.81 | 7.28 | -3.58 | -7.96 | 5.94 | -0.17 | -2.62 | 1.34 | -16.25 | -25.97 | 18.41 | -13.08 | -19.64 | 1.04 | -0.95 | -2.8 | 0.70 | -21.35 | 7.69 | 2.72 | 62.87 | -46.03 | 569 | 0.0 | 0.0 | 15.11 | -2.58 | -3.02 |
| 23Q2 (14) | 35.16 | 16.54 | -25.03 | 27.04 | 9.03 | -15.29 | 1.47 | 31.25 | -16.0 | 0.18 | 20.0 | 157.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 162.5 | -4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 507.14 | -43.56 | 0.91 | 727.27 | -16.51 | 7.55 | 73.17 | -47.28 | 5.95 | 67.13 | -45.61 | 1.6 | 100.0 | -52.66 | 21.18 | 15.36 | -10.41 | 1.05 | 66.67 | -45.31 | 0.89 | 45.9 | -48.55 | 1.67 | 165.08 | -57.93 | 569 | 0.0 | 0.0 | 15.51 | 28.5 | -30.17 |
| 23Q1 (13) | 30.17 | -0.69 | -35.99 | 24.8 | -1.31 | -22.21 | 1.12 | -11.81 | -28.66 | 0.15 | 25.0 | 200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.08 | -27.27 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 78.79 | -117.5 | 0.11 | 127.5 | -85.9 | 4.36 | 21.79 | -69.85 | 3.56 | 23.18 | -69.47 | 0.8 | 15.94 | -71.43 | 18.36 | -5.17 | -5.21 | 0.63 | 23.53 | -69.27 | 0.61 | 5.17 | -68.06 | 0.63 | -88.65 | -69.27 | 569 | 0.0 | 0.0 | 12.07 | 7.29 | -45.92 |
| 22Q4 (12) | 30.38 | -13.42 | -40.49 | 25.13 | -11.08 | -28.18 | 1.27 | -1.55 | -23.95 | 0.12 | -7.69 | 200.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | -45.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.66 | -147.14 | -3200.0 | -0.4 | -116.81 | -266.67 | 3.58 | -54.74 | -75.55 | 2.89 | -52.62 | -75.32 | 0.69 | -61.88 | -76.45 | 19.36 | -15.5 | -3.2 | 0.51 | -52.34 | -75.24 | 0.58 | -10.77 | -71.29 | 5.55 | 10.12 | -31.4 | 569 | 0.0 | 0.0 | 11.25 | -27.79 | -49.57 |
| 22Q3 (11) | 35.09 | -25.18 | -34.13 | 28.26 | -11.47 | -19.07 | 1.29 | -26.29 | -35.18 | 0.13 | 85.71 | 116.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 0 | 94.87 | 0.2 | -9.09 | -13.04 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 38.61 | 2233.33 | 2.38 | 118.35 | 235.21 | 7.91 | -44.76 | -53.63 | 6.1 | -44.24 | -55.28 | 1.81 | -46.45 | -47.08 | 22.91 | -3.09 | 14.26 | 1.07 | -44.27 | -55.42 | 0.65 | -62.43 | -71.37 | 5.04 | 26.95 | -16.42 | 569 | 0.0 | 0.0 | 15.58 | -29.85 | -36.72 |
| 22Q2 (10) | 46.9 | -0.49 | -2.58 | 31.92 | 0.13 | 0.09 | 1.75 | 11.46 | 1.74 | 0.07 | 40.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 57.14 | 1000.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 26.25 | 352.5 | 1.09 | 39.74 | 503.7 | 14.32 | -0.97 | 0.49 | 10.94 | -6.17 | -3.78 | 3.38 | 20.71 | 17.36 | 23.64 | 22.04 | 17.09 | 1.92 | -6.34 | -4.0 | 1.73 | -9.42 | -15.61 | 3.97 | 93.66 | 9.37 | 569 | 0.0 | 0.0 | 22.21 | -0.49 | 3.79 |
| 22Q1 (9) | 47.13 | -7.68 | 11.79 | 31.88 | -8.89 | 5.88 | 1.57 | -5.99 | 84.71 | 0.05 | 25.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 27.27 | 7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 4100.0 | 3900.0 | 0.78 | 225.0 | 122.86 | 14.46 | -1.23 | 25.19 | 11.66 | -0.43 | 25.38 | 2.8 | -4.44 | 25.0 | 19.37 | -3.15 | -0.36 | 2.05 | -0.49 | 25.0 | 1.91 | -5.45 | 21.66 | 2.05 | -74.66 | 25.0 | 569 | 0.0 | 0.0 | 22.32 | 0.04 | 21.11 |
| 21Q4 (8) | 51.05 | -4.17 | 25.74 | 34.99 | 0.2 | 19.18 | 1.67 | -16.08 | -14.36 | 0.04 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | -52.17 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -133.33 | 93.94 | 0.24 | -66.2 | 50.0 | 14.64 | -14.19 | 54.92 | 11.71 | -14.15 | 57.82 | 2.93 | -14.33 | 45.05 | 20.00 | -0.25 | -6.63 | 2.06 | -14.17 | 58.46 | 2.02 | -11.01 | 57.81 | 8.09 | 34.16 | 72.86 | 569 | 0.0 | 0.0 | 22.31 | -9.38 | 37.55 |
| 21Q3 (7) | 53.27 | 10.66 | 40.93 | 34.92 | 9.5 | 25.84 | 1.99 | 15.7 | 51.91 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 | 85.71 | 0.23 | 1050.0 | 109.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 115.0 | 120.69 | 0.71 | 362.96 | 317.65 | 17.06 | 19.72 | 91.47 | 13.64 | 19.96 | 90.24 | 3.42 | 18.75 | 97.69 | 20.05 | -0.69 | 2.98 | 2.40 | 20.0 | 90.48 | 2.27 | 10.73 | 84.55 | 6.03 | 66.12 | 78.4 | 569 | 0.0 | 0.0 | 24.62 | 15.05 | 58.53 |
| 21Q2 (6) | 48.14 | 14.18 | 34.13 | 31.89 | 5.91 | 19.08 | 1.72 | 102.35 | 39.84 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -84.62 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -2100.0 | -37.93 | -0.27 | -177.14 | -575.0 | 14.25 | 23.38 | 81.76 | 11.37 | 22.26 | 72.53 | 2.88 | 28.57 | 130.4 | 20.19 | 3.86 | 26.35 | 2.00 | 21.95 | 72.41 | 2.05 | 30.57 | 75.21 | 3.63 | 121.34 | 72.04 | 569 | 0.0 | 0.0 | 21.4 | 16.12 | 48.3 |
| 21Q1 (5) | 42.16 | 3.84 | 28.81 | 30.11 | 2.55 | 20.3 | 0.85 | -56.41 | -25.44 | 0.06 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -40.91 | 116.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 106.06 | -86.67 | 0.35 | 118.75 | 25.0 | 11.55 | 22.22 | 68.86 | 9.3 | 25.34 | 70.96 | 2.24 | 10.89 | 60.0 | 19.44 | -9.24 | -4.94 | 1.64 | 26.15 | 70.83 | 1.57 | 22.66 | 72.53 | 1.64 | -64.96 | 70.83 | 569 | 0.0 | 0.0 | 18.43 | 13.63 | 40.05 |
| 20Q4 (4) | 40.6 | 7.41 | 0.0 | 29.36 | 5.8 | 0.0 | 1.95 | 48.85 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.22 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.33 | -13.79 | 0.0 | 0.16 | -5.88 | 0.0 | 9.45 | 6.06 | 0.0 | 7.42 | 3.49 | 0.0 | 2.02 | 16.76 | 0.0 | 21.42 | 10.02 | 0.0 | 1.30 | 3.17 | 0.0 | 1.28 | 4.07 | 0.0 | 4.68 | 38.46 | 0.0 | 569 | 0.0 | 0.0 | 16.22 | 4.44 | 0.0 |
| 20Q3 (3) | 37.8 | 5.32 | 0.0 | 27.75 | 3.62 | 0.0 | 1.31 | 6.5 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.21 | 0 | 0.0 | 0.11 | 37.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.29 | 0.0 | 0.0 | 0.17 | 525.0 | 0.0 | 8.91 | 13.65 | 0.0 | 7.17 | 8.8 | 0.0 | 1.73 | 38.4 | 0.0 | 19.47 | 21.84 | 0.0 | 1.26 | 8.62 | 0.0 | 1.23 | 5.13 | 0.0 | 3.38 | 60.19 | 0.0 | 569 | 0.0 | 0.0 | 15.53 | 7.62 | 0.0 |
| 20Q2 (2) | 35.89 | 9.65 | 0.0 | 26.78 | 6.99 | 0.0 | 1.23 | 7.89 | 0.0 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.29 | -293.33 | 0.0 | -0.04 | -114.29 | 0.0 | 7.84 | 14.62 | 0.0 | 6.59 | 21.14 | 0.0 | 1.25 | -10.71 | 0.0 | 15.98 | -21.86 | 0.0 | 1.16 | 20.83 | 0.0 | 1.17 | 28.57 | 0.0 | 2.11 | 119.79 | 0.0 | 569 | 0.0 | 0.0 | 14.43 | 9.65 | 0.0 |
| 20Q1 (1) | 32.73 | 0.0 | 0.0 | 25.03 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 6.84 | 0.0 | 0.0 | 5.44 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 20.45 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 0.91 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 569 | 0.0 | 0.0 | 13.16 | 0.0 | 0.0 |
