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) | 312.69 | 0.35 | 278.59 | 0.35 | 29.84 | -1.78 | 0.13 | 160.0 | 0.01 | 0 | 0.11 | 22.22 | 0.7 | -5.41 | 0.01 | 0 | 0.19 | 35.71 | 0 | 0 | 0.18 | 0 | 0 | 0 | 3.88 | -12.42 | 8.13 | 2.52 | 7.06 | 7.29 | 1.09 | -20.44 | 13.37 | -22.31 | 2.72 | 7.09 | 1.23 | 48.19 | 0.00 | 0 | 258 | 0.0 | 11.98 | 0.93 |
| 2022 (9) | 311.59 | 0.39 | 277.61 | 0.68 | 30.38 | 2.7 | 0.05 | 66.67 | 0 | 0 | 0.09 | 12.5 | 0.74 | 8.82 | 0 | 0 | 0.14 | -41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 4.43 | 91.77 | 7.93 | 10.91 | 6.58 | 10.22 | 1.37 | 15.13 | 17.21 | 3.43 | 2.54 | 10.43 | 0.83 | -41.55 | 0.00 | 0 | 258 | 0.0 | 11.87 | 6.84 |
| 2021 (8) | 310.39 | 14.93 | 275.73 | 15.27 | 29.58 | 6.9 | 0.03 | -40.0 | 0 | 0 | 0.08 | -27.27 | 0.68 | 3.03 | 0 | 0 | 0.24 | 4.35 | 0 | 0 | -0.16 | 0 | 0.12 | 0 | 2.31 | 11.06 | 7.15 | 38.3 | 5.97 | 36.61 | 1.19 | 46.91 | 16.64 | 6.6 | 2.30 | 36.09 | 1.42 | 59.55 | 0.00 | 0 | 258 | 0.0 | 11.11 | 16.46 |
| 2020 (7) | 270.07 | -6.44 | 239.21 | -6.6 | 27.67 | -7.46 | 0.05 | -37.5 | 0 | 0 | 0.11 | -26.67 | 0.66 | -18.52 | 0.01 | 0 | 0.23 | -28.12 | 0 | 0 | 0 | 0 | -0.01 | 0 | 2.08 | -7.14 | 5.17 | 7.71 | 4.37 | 6.33 | 0.81 | 15.71 | 15.61 | 7.21 | 1.69 | 6.29 | 0.89 | 23.61 | 0.00 | 0 | 258 | 0.0 | 9.54 | -1.55 |
| 2019 (6) | 288.65 | -7.61 | 256.1 | -7.53 | 29.9 | -11.22 | 0.08 | -33.33 | 0 | 0 | 0.15 | 0 | 0.81 | 17.39 | 0 | 0 | 0.32 | -38.46 | 0 | 0 | -0.21 | 0 | -0.02 | 0 | 2.24 | -22.22 | 4.8 | 17.94 | 4.11 | 1.23 | 0.7 | 775.0 | 14.56 | 628.0 | 1.59 | 0.63 | 0.72 | 56.52 | 0.00 | 0 | 258 | 0.78 | 9.69 | 79.44 |
| 2018 (5) | 312.41 | -12.58 | 276.96 | -11.78 | 33.68 | -7.42 | 0.12 | -20.0 | 0 | 0 | 0 | 0 | 0.69 | 15.0 | 0 | 0 | 0.52 | -20.0 | 0 | 0 | 0.01 | 0 | -0.02 | 0 | 2.88 | 4.73 | 4.07 | -57.82 | 4.06 | -50.85 | 0.08 | -94.41 | 2.00 | -86.46 | 1.58 | -51.98 | 0.46 | -78.5 | 0.00 | 0 | 256 | 2.4 | 5.4 | -50.68 |
| 2017 (4) | 357.38 | 4.83 | 313.96 | 6.32 | 36.38 | -2.54 | 0.15 | 50.0 | 0.05 | 150.0 | 0 | 0 | 0.6 | 50.0 | 0 | 0 | 0.65 | -41.96 | 0 | 0 | 0 | 0 | -0.02 | 0 | 2.75 | -21.2 | 9.65 | -17.38 | 8.26 | -17.15 | 1.43 | -18.75 | 14.77 | -1.8 | 3.29 | -17.96 | 2.14 | -14.74 | 0.00 | 0 | 250 | 0.81 | 10.95 | -17.36 |
| 2016 (3) | 340.91 | -4.13 | 295.29 | -4.51 | 37.33 | -5.59 | 0.1 | -47.37 | 0.02 | -80.0 | 0 | 0 | 0.4 | 8.11 | 0.01 | 0 | 1.12 | 83.61 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 3.49 | 5.76 | 11.68 | 24.79 | 9.97 | 24.16 | 1.76 | 28.47 | 15.04 | 2.59 | 4.01 | 26.9 | 2.51 | 37.16 | 0.00 | 0 | 248 | -2.36 | 13.25 | 15.62 |
| 2015 (2) | 355.58 | -14.01 | 309.23 | -14.34 | 39.54 | -19.94 | 0.19 | 58.33 | 0.1 | -28.57 | 0 | 0 | 0.37 | -15.91 | 0 | 0 | 0.61 | -53.08 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 3.3 | -10.08 | 9.36 | 45.79 | 8.03 | 46.0 | 1.37 | 48.91 | 14.66 | 2.16 | 3.16 | 49.06 | 1.83 | 157.75 | 0.00 | 0 | 254 | -1.55 | 11.46 | 25.38 |
| 2014 (1) | 413.52 | -3.18 | 360.98 | -0.74 | 49.39 | 0.3 | 0.12 | 33.33 | 0.14 | 0 | 0 | 0 | 0.44 | 2.33 | 0.01 | 0.0 | 1.3 | 64.56 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 3.67 | 18.01 | 6.42 | -62.78 | 5.5 | -61.54 | 0.92 | -68.81 | 14.35 | -16.18 | 2.12 | -61.52 | 0.71 | -83.64 | 0.00 | 0 | 258 | 0.0 | 9.14 | -53.1 |
| 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) | 78.14 | 5.35 | 2.26 | 69.7 | 5.99 | 2.73 | 7.58 | -0.39 | 3.69 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.48 | 45.45 | -59.66 | 1.34 | 17.54 | -45.08 | 1.11 | 18.09 | -47.89 | 0.24 | 20.0 | -25.0 | 17.57 | -1.07 | 34.74 | 0.43 | 19.44 | -47.56 | 0.24 | 0.0 | -33.33 | 1.32 | 48.31 | -41.07 | 258 | 0.0 | 0.0 | 2.33 | 10.43 | -31.47 |
| 24Q2 (19) | 74.17 | -8.81 | 5.07 | 65.76 | -9.37 | 5.13 | 7.61 | 1.74 | 6.43 | 0.06 | 500.0 | 50.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.19 | 18.75 | 11.76 | 0 | 0 | -100.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | -2.94 | -68.87 | 1.14 | -30.49 | -41.24 | 0.94 | -30.37 | -44.38 | 0.2 | -31.03 | -20.0 | 17.76 | -0.73 | 37.14 | 0.36 | -30.77 | -45.45 | 0.24 | -38.46 | 0.0 | 0.89 | 71.15 | -37.32 | 258 | 0.0 | 0.0 | 2.11 | -19.16 | -27.74 |
| 24Q1 (18) | 81.34 | -2.68 | -0.94 | 72.56 | -3.09 | -1.04 | 7.48 | -4.23 | -1.19 | 0.01 | -83.33 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.16 | -5.88 | -5.88 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | -43.33 | -66.99 | 1.64 | 9.33 | -26.79 | 1.35 | 6.3 | -31.47 | 0.29 | 20.83 | 3.57 | 17.89 | 12.16 | 44.86 | 0.52 | 6.12 | -31.58 | 0.39 | 50.0 | 8.33 | 0.52 | -80.95 | -31.58 | 258 | 0.0 | 0.0 | 2.61 | 6.1 | -18.69 |
| 23Q4 (17) | 83.58 | 9.38 | -1.59 | 74.87 | 10.35 | -2.0 | 7.81 | 6.84 | 0.39 | 0.06 | 200.0 | 100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.17 | 0.0 | -5.56 | 0 | 0 | 0 | 0.04 | -60.0 | 33.33 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0.6 | -49.58 | -54.2 | 1.5 | -38.52 | -23.86 | 1.27 | -40.38 | -23.49 | 0.24 | -25.0 | -22.58 | 15.95 | 22.32 | 1.33 | 0.49 | -40.24 | -23.44 | 0.26 | -27.78 | 85.71 | 2.73 | 21.87 | 7.06 | 258 | 0.0 | 0.0 | 2.46 | -27.65 | -17.45 |
| 23Q3 (16) | 76.41 | 8.24 | 0.22 | 67.85 | 8.47 | 0.13 | 7.31 | 2.24 | -2.92 | 0.02 | -50.0 | 100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.17 | 0.0 | -10.53 | 0 | -100.0 | 0 | 0.1 | 233.33 | 66.67 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 1.19 | 12.26 | -7.03 | 2.44 | 25.77 | 8.93 | 2.13 | 26.04 | 5.97 | 0.32 | 28.0 | 33.33 | 13.04 | 0.69 | 22.1 | 0.82 | 24.24 | 5.13 | 0.36 | 50.0 | 28.57 | 2.24 | 57.75 | 17.28 | 258 | 0.0 | 0.0 | 3.4 | 16.44 | 6.25 |
| 23Q2 (15) | 70.59 | -14.03 | 1.25 | 62.55 | -14.69 | 1.61 | 7.15 | -5.55 | -2.85 | 0.04 | 300.0 | 300.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.17 | 0.0 | -10.53 | 0.01 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.06 | 2.91 | 24.71 | 1.94 | -13.39 | 16.87 | 1.69 | -14.21 | 53.64 | 0.25 | -10.71 | -55.36 | 12.95 | 4.86 | -61.8 | 0.66 | -13.16 | 53.49 | 0.24 | -33.33 | 140.0 | 1.42 | 86.84 | 25.66 | 258 | 0.0 | 0.0 | 2.92 | -9.03 | 10.61 |
| 23Q1 (14) | 82.11 | -3.32 | 1.75 | 73.32 | -4.03 | 1.97 | 7.57 | -2.7 | -1.94 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0.17 | -5.56 | -5.56 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 1.03 | -21.37 | 4.04 | 2.24 | 13.71 | 8.21 | 1.97 | 18.67 | 8.84 | 0.28 | -9.68 | 12.0 | 12.35 | -21.54 | 0.57 | 0.76 | 18.75 | 8.57 | 0.36 | 157.14 | 12.5 | 0.76 | -70.2 | 8.57 | 258 | 0.0 | 0.0 | 3.21 | 7.72 | 5.59 |
| 22Q4 (13) | 84.93 | 11.4 | -10.7 | 76.4 | 12.75 | -10.23 | 7.78 | 3.32 | -6.15 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.18 | -5.26 | 0.0 | 0 | 0 | 0 | 0.03 | -50.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 1.31 | 2.34 | 79.45 | 1.97 | -12.05 | -8.37 | 1.66 | -17.41 | -6.21 | 0.31 | 29.17 | -20.51 | 15.74 | 47.38 | -12.65 | 0.64 | -17.95 | -5.88 | 0.14 | -50.0 | -65.0 | 2.55 | 33.51 | 10.39 | 258 | 0.0 | 0.0 | 2.98 | -6.88 | -5.7 |
| 22Q3 (12) | 76.24 | 9.35 | 3.47 | 67.76 | 10.07 | 4.17 | 7.53 | 2.31 | 1.76 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.19 | 0.0 | 11.76 | 0 | 0 | 0 | 0.06 | 200.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.28 | 50.59 | 100.0 | 2.24 | 34.94 | 19.79 | 2.01 | 82.73 | 27.22 | 0.24 | -57.14 | -17.24 | 10.68 | -68.5 | -31.36 | 0.78 | 81.4 | 27.87 | 0.28 | 180.0 | -22.22 | 1.91 | 69.03 | 17.18 | 258 | 0.0 | 0.0 | 3.2 | 21.21 | 13.48 |
| 22Q2 (11) | 69.72 | -13.61 | 5.38 | 61.56 | -14.38 | 5.56 | 7.36 | -4.66 | 6.2 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.19 | 5.56 | 5.56 | 0 | 0 | 0 | 0.02 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.85 | -14.14 | 157.58 | 1.66 | -19.81 | 28.68 | 1.1 | -39.23 | 1.85 | 0.56 | 124.0 | 166.67 | 33.90 | 176.06 | 112.27 | 0.43 | -38.57 | 2.38 | 0.10 | -68.75 | -65.52 | 1.13 | 61.43 | 10.78 | 258 | 0.0 | 0.0 | 2.64 | -13.16 | 16.3 |
| 22Q1 (10) | 80.7 | -15.15 | 6.97 | 71.9 | -15.52 | 6.91 | 7.72 | -6.88 | 10.92 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.18 | 0.0 | 20.0 | 0 | 0 | 0 | 0.02 | -50.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.99 | 35.62 | 62.3 | 2.07 | -3.72 | 12.5 | 1.81 | 2.26 | 17.53 | 0.25 | -35.9 | -19.35 | 12.28 | -31.85 | -25.98 | 0.70 | 2.94 | 16.67 | 0.32 | -20.0 | -11.11 | 0.70 | -69.7 | 16.67 | 258 | 0.0 | 0.0 | 3.04 | -3.8 | 6.67 |
| 21Q4 (9) | 95.11 | 29.09 | 25.19 | 85.11 | 30.84 | 25.72 | 8.29 | 12.03 | 18.43 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.18 | 5.88 | 12.5 | 0 | 0 | 0 | 0.04 | -55.56 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 14.06 | 14.06 | 2.15 | 14.97 | 18.13 | 1.77 | 12.03 | 16.45 | 0.39 | 34.48 | 34.48 | 18.02 | 15.81 | 11.03 | 0.68 | 11.48 | 15.25 | 0.40 | 11.11 | 17.65 | 2.31 | 41.72 | 36.69 | 258 | 0.0 | 0.0 | 3.16 | 12.06 | 10.49 |
| 21Q3 (8) | 73.68 | 11.37 | 9.12 | 65.05 | 11.54 | 9.33 | 7.4 | 6.78 | 5.41 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.17 | -5.56 | 0.0 | 0 | 0 | -100.0 | 0.09 | 50.0 | 12.5 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.64 | 93.94 | 8.47 | 1.87 | 44.96 | 18.35 | 1.58 | 46.3 | 19.7 | 0.29 | 38.1 | 11.54 | 15.56 | -2.57 | -4.19 | 0.61 | 45.24 | 19.61 | 0.36 | 24.14 | 28.57 | 1.63 | 59.8 | 48.18 | 258 | 0.0 | 0.0 | 2.82 | 24.23 | 7.22 |
| 21Q2 (7) | 66.16 | -12.3 | 11.55 | 58.32 | -13.28 | 11.55 | 6.93 | -0.43 | 3.43 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0.18 | 20.0 | 12.5 | 0 | 0 | 0 | 0.06 | 20.0 | 200.0 | 0 | 0 | 0 | -0.16 | 0 | 0 | 0 | -100.0 | 100.0 | 0.33 | -45.9 | -15.38 | 1.29 | -29.89 | 79.17 | 1.08 | -29.87 | 74.19 | 0.21 | -32.26 | 110.0 | 15.97 | -3.74 | 15.39 | 0.42 | -30.0 | 75.0 | 0.29 | -19.44 | 222.22 | 1.02 | 70.0 | 72.88 | 258 | 0.0 | 0.0 | 2.27 | -20.35 | 24.04 |
| 21Q1 (6) | 75.44 | -0.7 | 12.13 | 67.25 | -0.66 | 12.61 | 6.96 | -0.57 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0.15 | -6.25 | -11.76 | 0 | 0 | 0 | 0.05 | -50.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 1100.0 | 0.61 | -4.69 | 32.61 | 1.84 | 1.1 | 75.24 | 1.54 | 1.32 | 71.11 | 0.31 | 6.9 | 93.75 | 16.59 | 2.22 | 12.17 | 0.60 | 1.69 | 71.43 | 0.36 | 5.88 | 111.76 | 0.60 | -64.5 | 71.43 | 258 | 0.0 | 0.0 | 2.85 | -0.35 | 28.38 |
| 20Q4 (5) | 75.97 | 12.51 | 5.31 | 67.7 | 13.78 | 5.52 | 7.0 | -0.28 | -3.31 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.16 | -5.88 | -15.79 | 0 | -100.0 | 0 | 0.1 | 25.0 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.64 | 8.47 | 6.67 | 1.82 | 15.19 | 44.44 | 1.52 | 15.15 | 43.4 | 0.29 | 11.54 | 45.0 | 16.23 | -0.06 | 2.46 | 0.59 | 15.69 | 43.9 | 0.34 | 21.43 | 88.89 | 1.69 | 53.64 | 6.29 | 258 | 0.0 | 0.0 | 2.86 | 8.75 | 16.73 |
| 20Q3 (4) | 67.52 | 13.84 | 0.0 | 59.5 | 13.81 | 0.0 | 7.02 | 4.78 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.17 | 6.25 | 0.0 | 0.01 | 0 | 0.0 | 0.08 | 300.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.59 | 51.28 | 0.0 | 1.58 | 119.44 | 0.0 | 1.32 | 112.9 | 0.0 | 0.26 | 160.0 | 0.0 | 16.24 | 17.34 | 0.0 | 0.51 | 112.5 | 0.0 | 0.28 | 211.11 | 0.0 | 1.10 | 86.44 | 0.0 | 258 | 0.0 | 0.0 | 2.63 | 43.72 | 0.0 |
| 20Q2 (3) | 59.31 | -11.85 | 0.0 | 52.28 | -12.46 | 0.0 | 6.7 | -3.74 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0.16 | -5.88 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.39 | -15.22 | 0.0 | 0.72 | -31.43 | 0.0 | 0.62 | -31.11 | 0.0 | 0.1 | -37.5 | 0.0 | 13.84 | -6.42 | 0.0 | 0.24 | -31.43 | 0.0 | 0.09 | -47.06 | 0.0 | 0.59 | 68.57 | 0.0 | 258 | 0.0 | 0.0 | 1.83 | -17.57 | 0.0 |
| 20Q1 (2) | 67.28 | -6.74 | 0.0 | 59.72 | -6.92 | 0.0 | 6.96 | -3.87 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.17 | -10.53 | 0.0 | 0 | 0 | 0.0 | 0.03 | -72.73 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 125.0 | 0.0 | 0.46 | -23.33 | 0.0 | 1.05 | -16.67 | 0.0 | 0.9 | -15.09 | 0.0 | 0.16 | -20.0 | 0.0 | 14.79 | -6.63 | 0.0 | 0.35 | -14.63 | 0.0 | 0.17 | -5.56 | 0.0 | 0.35 | -77.99 | 0.0 | 258 | 0.0 | 0.0 | 2.22 | -9.39 | 0.0 |
| 19Q4 (1) | 72.14 | 0.0 | 0.0 | 64.16 | 0.0 | 0.0 | 7.24 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 1.26 | 0.0 | 0.0 | 1.06 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 15.84 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 1.59 | 0.0 | 0.0 | 258 | 0.0 | 0.0 | 2.45 | 0.0 | 0.0 |
