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) | 88.13 | -18.16 | 72.9 | -18.02 | 14.44 | -4.81 | 0.24 | 0.0 | 0.46 | 170.59 | 0.05 | 0.0 | 0.06 | 20.0 | 0 | 0 | 0.11 | -8.33 | 0 | 0 | 2.75 | 0 | -0.05 | 0 | 2.31 | -2.53 | 2.44 | -58.92 | 1.75 | -66.02 | 0.61 | -15.28 | 25.11 | 106.67 | 0.89 | -66.16 | -0.29 | 0 | 0.00 | 0 | 196 | 0.0 | 4.97 | -39.02 |
| 2022 (9) | 107.69 | 9.21 | 88.92 | 13.77 | 15.17 | 12.12 | 0.24 | 14.29 | 0.17 | 183.33 | 0.05 | 0.0 | 0.05 | 150.0 | 0.01 | 0 | 0.12 | -25.0 | 0 | 0 | 0 | 0 | 2.54 | 0 | 2.37 | 0 | 5.94 | -3.73 | 5.15 | -2.46 | 0.72 | -15.29 | 12.15 | -12.08 | 2.63 | -2.59 | 1.46 | -53.94 | 0.00 | 0 | 196 | 0.0 | 8.15 | 0.87 |
| 2021 (8) | 98.61 | 10.69 | 78.16 | 11.26 | 13.53 | 11.27 | 0.21 | -8.7 | 0.06 | -25.0 | 0.05 | -16.67 | 0.02 | 100.0 | 0 | 0 | 0.16 | -60.98 | 0 | 0 | 0 | 0 | -0.8 | 0 | -0.75 | 0 | 6.17 | 6.75 | 5.28 | 2.92 | 0.85 | 32.81 | 13.82 | 24.06 | 2.70 | 3.05 | 3.17 | -0.31 | 0.00 | 0 | 196 | 0.0 | 8.08 | 6.04 |
| 2020 (7) | 89.09 | -28.77 | 70.25 | -31.01 | 12.16 | -15.91 | 0.23 | 0.0 | 0.08 | -27.27 | 0.06 | 20.0 | 0.01 | -83.33 | 0 | 0 | 0.41 | 64.0 | 0 | 0 | 0 | 0 | -1.31 | 0 | -0.91 | 0 | 5.78 | -31.84 | 5.13 | -24.78 | 0.64 | -61.45 | 11.14 | -43.13 | 2.62 | -24.71 | 3.18 | -15.43 | 0.00 | 0 | 196 | 0.0 | 7.62 | -26.45 |
| 2019 (6) | 125.07 | -13.18 | 101.82 | -13.32 | 14.46 | -4.43 | 0.23 | 228.57 | 0.11 | -21.43 | 0.05 | 0 | 0.06 | 200.0 | 0 | 0 | 0.25 | 150.0 | 0 | 0 | 0 | 0 | -0.62 | 0 | -0.32 | 0 | 8.48 | -26.71 | 6.82 | -28.51 | 1.66 | -18.23 | 19.59 | 11.69 | 3.48 | -28.54 | 3.76 | -24.35 | 0.00 | 0 | 196 | 0.0 | 10.36 | -19.88 |
| 2018 (5) | 144.06 | 16.4 | 117.47 | 12.76 | 15.13 | 19.98 | 0.07 | -53.33 | 0.14 | -22.22 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.1 | 233.33 | 0 | 0 | -0.44 | 0 | 0.09 | 0 | 0.1 | 0 | 11.57 | 139.54 | 9.54 | 126.6 | 2.03 | 227.42 | 17.54 | 36.5 | 4.87 | 126.51 | 4.97 | 49.25 | 0.00 | 0 | 196 | 0.0 | 12.93 | 116.22 |
| 2017 (4) | 123.76 | 39.31 | 104.18 | 41.22 | 12.61 | 26.48 | 0.15 | 114.29 | 0.18 | 63.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 0 | 0 | -0.88 | 0 | -0.68 | 0 | -2.12 | 0 | 4.83 | -10.89 | 4.21 | -13.91 | 0.62 | 16.98 | 12.85 | 31.93 | 2.15 | -15.69 | 3.33 | 26.14 | 0.00 | 0 | 196 | 2.08 | 5.98 | -7.29 |
| 2016 (3) | 88.84 | 6.79 | 73.77 | 8.93 | 9.97 | 10.41 | 0.07 | 40.0 | 0.11 | 120.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -18.18 | 0 | 0 | 0.09 | 0 | -0.46 | 0 | -0.13 | 0 | 5.42 | -19.23 | 4.89 | -14.36 | 0.53 | -47.0 | 9.74 | -34.89 | 2.55 | -14.14 | 2.64 | -7.37 | 0.00 | 0 | 192 | 0.0 | 6.45 | -15.35 |
| 2015 (2) | 83.19 | 21.2 | 67.72 | 19.86 | 9.03 | 9.19 | 0.05 | -54.55 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -38.89 | 0 | 0 | 0 | 0 | 0.1 | -74.36 | 0.29 | -52.46 | 6.71 | 50.45 | 5.71 | 49.87 | 1.0 | 53.85 | 14.96 | 2.26 | 2.97 | 42.79 | 2.85 | 69.64 | 0.00 | 0 | 192 | 4.92 | 7.62 | 45.98 |
| 2014 (1) | 68.64 | 4.13 | 56.5 | 2.32 | 8.27 | 15.99 | 0.11 | 83.33 | 0.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.18 | 0.0 | 0 | 0 | 0 | 0 | 0.39 | 30.0 | 0.61 | 84.85 | 4.46 | 14.07 | 3.81 | 9.48 | 0.65 | 51.16 | 14.63 | 33.12 | 2.08 | 9.47 | 1.68 | 1.2 | 0.00 | 0 | 183 | 0.0 | 5.22 | 11.54 |
| 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) | 21.85 | 25.29 | -9.11 | 17.42 | 24.52 | -13.16 | 3.85 | 9.38 | 5.19 | 0.05 | -50.0 | 66.67 | 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 | -0.42 | -250.0 | -310.0 | 0.18 | -14.29 | -14.29 | 0.19 | 35.71 | 533.33 | -0.03 | -150.0 | -118.75 | 0.00 | -100.0 | -100.0 | 0.10 | 42.86 | 400.0 | 0.32 | 557.14 | 455.56 | 0.23 | 76.92 | 64.29 | 190 | -3.06 | -3.06 | 0.78 | -2.5 | -6.02 |
| 24Q2 (19) | 17.44 | 21.87 | -12.84 | 13.99 | 17.17 | -14.01 | 3.52 | 34.87 | -8.09 | 0.1 | 66.67 | 42.86 | 0.14 | 7.69 | 16.67 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.01 | -200.0 | 0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -46.67 | -5.88 | 0.28 | -50.0 | 3.7 | 0.21 | 250.0 | 31.25 | 0.14 | 27.27 | 0.0 | 0.06 | 166.67 | 500.0 | 28.38 | 0 | 587.17 | 0.07 | 16.67 | 0.0 | -0.07 | 70.83 | 0.0 | 0.13 | 116.67 | 0.0 | 196 | 0.0 | 0.0 | 0.8 | 23.08 | -1.23 |
| 24Q1 (18) | 14.31 | -30.67 | -38.92 | 11.94 | -29.22 | -39.36 | 2.61 | -27.9 | -21.62 | 0.06 | -33.33 | 20.0 | 0.13 | 0.0 | 30.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.6 | 193.75 | 528.57 | 0.56 | -73.33 | 315.38 | 0.06 | -96.88 | -62.5 | 0.11 | -92.52 | 0.0 | -0.09 | -121.95 | -400.0 | 0.00 | -100.0 | -100.0 | 0.06 | -92.0 | 20.0 | -0.24 | 27.27 | -226.32 | 0.06 | -93.26 | 20.0 | 196 | 0.0 | 0.0 | 0.65 | -74.41 | -17.72 |
| 23Q4 (17) | 20.64 | -14.14 | -24.28 | 16.87 | -15.9 | -26.4 | 3.62 | -1.09 | -4.74 | 0.09 | 200.0 | 28.57 | 0.13 | 18.18 | 62.5 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 2.75 | 0 | 0 | -0.64 | -264.1 | -481.82 | 2.1 | 950.0 | 1150.0 | 1.92 | 814.29 | 540.0 | 1.47 | 4800.0 | 444.44 | 0.41 | 156.25 | 1950.0 | 21.30 | -73.3 | 226.69 | 0.75 | 3650.0 | 435.71 | -0.33 | -266.67 | -232.0 | 0.89 | 535.71 | -66.16 | 196 | 0.0 | 0.0 | 2.54 | 206.02 | 179.12 |
| 23Q3 (16) | 24.04 | 20.14 | -14.51 | 20.06 | 23.29 | -13.39 | 3.66 | -4.44 | -18.12 | 0.03 | -57.14 | -40.0 | 0.11 | -8.33 | 120.0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 14.71 | -66.67 | 0.2 | -25.93 | -81.98 | 0.21 | 31.25 | -86.88 | 0.03 | -78.57 | -97.83 | 0.16 | 1500.0 | -20.0 | 79.79 | 1831.96 | 535.78 | 0.02 | -71.43 | -97.18 | -0.09 | -28.57 | -164.29 | 0.14 | 7.69 | -94.38 | 196 | 0.0 | 0.0 | 0.83 | 2.47 | -61.21 |
| 23Q2 (15) | 20.01 | -14.6 | -25.17 | 16.27 | -17.37 | -25.64 | 3.83 | 15.02 | 12.32 | 0.07 | 40.0 | 16.67 | 0.12 | 20.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 342.86 | -56.41 | 0.27 | 203.85 | -64.47 | 0.16 | 0.0 | -92.73 | 0.14 | 27.27 | -92.35 | 0.01 | -66.67 | -97.06 | 4.13 | -80.45 | -73.47 | 0.07 | 40.0 | -92.55 | -0.07 | -136.84 | -112.5 | 0.13 | 160.0 | -92.74 | 196 | 0.0 | 0.0 | 0.81 | 2.53 | -70.65 |
| 23Q1 (14) | 23.43 | -14.05 | -8.33 | 19.69 | -14.09 | -6.06 | 3.33 | -12.37 | -4.31 | 0.05 | -28.57 | 0.0 | 0.1 | 25.0 | 400.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.02 | -60.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -27.27 | -120.0 | -0.26 | -30.0 | -136.62 | 0.16 | -46.67 | -91.3 | 0.11 | -59.26 | -93.41 | 0.03 | 50.0 | -81.25 | 21.12 | 223.93 | 144.44 | 0.05 | -64.29 | -94.12 | 0.19 | -24.0 | -62.75 | 0.05 | -98.1 | -94.12 | 196 | 0.0 | 0.0 | 0.79 | -13.19 | -66.24 |
| 22Q4 (13) | 27.26 | -3.06 | 0.55 | 22.92 | -1.04 | 2.73 | 3.8 | -14.99 | 9.2 | 0.07 | 40.0 | 40.0 | 0.08 | 60.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -109.4 | 38.89 | -0.2 | -118.02 | -42.86 | 0.3 | -81.25 | -74.36 | 0.27 | -80.43 | -74.77 | 0.02 | -90.0 | -77.78 | 6.52 | -48.05 | -10.93 | 0.14 | -80.28 | -74.55 | 0.25 | 78.57 | -60.94 | 2.63 | 5.62 | -2.59 | 196 | 0.0 | 0.0 | 0.91 | -57.48 | -45.51 |
| 22Q3 (12) | 28.12 | 5.16 | 10.84 | 23.16 | 5.85 | 15.05 | 4.47 | 31.09 | 38.82 | 0.05 | -16.67 | -28.57 | 0.05 | 66.67 | 400.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 400.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 1.17 | 50.0 | 3025.0 | 1.11 | 46.05 | 2320.0 | 1.6 | -27.27 | -18.78 | 1.38 | -24.59 | -14.29 | 0.2 | -41.18 | -41.18 | 12.55 | -19.4 | -27.62 | 0.71 | -24.47 | -13.41 | 0.14 | -75.0 | -83.91 | 2.49 | 39.11 | 15.81 | 196 | 0.0 | 0.0 | 2.14 | -22.46 | -12.65 |
| 22Q2 (11) | 26.74 | 4.62 | 14.86 | 21.88 | 4.39 | 22.37 | 3.41 | -2.01 | -5.01 | 0.06 | 20.0 | 50.0 | 0.03 | 50.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.78 | 11.43 | 273.33 | 0.76 | 7.04 | 272.73 | 2.2 | 19.57 | 60.58 | 1.83 | 9.58 | 52.5 | 0.34 | 112.5 | 100.0 | 15.57 | 80.21 | 24.36 | 0.94 | 10.59 | 54.1 | 0.56 | 9.8 | -34.88 | 1.79 | 110.59 | 34.59 | 196 | 0.0 | 0.0 | 2.76 | 17.95 | 49.19 |
| 22Q1 (10) | 25.56 | -5.72 | 11.86 | 20.96 | -6.05 | 17.49 | 3.48 | 0.0 | 7.08 | 0.05 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 488.89 | 683.33 | 0.71 | 607.14 | 691.67 | 1.84 | 57.26 | 11.52 | 1.67 | 56.07 | 19.29 | 0.16 | 77.78 | -36.0 | 8.64 | 18.03 | -43.6 | 0.85 | 54.55 | 18.06 | 0.51 | -20.31 | -36.25 | 0.85 | -68.52 | 18.06 | 196 | 0.0 | 0.0 | 2.34 | 40.12 | 10.38 |
| 21Q4 (9) | 27.11 | 6.86 | 8.88 | 22.31 | 10.83 | 13.36 | 3.48 | 8.07 | 5.78 | 0.05 | -28.57 | 0.0 | 0.02 | 100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -350.0 | 70.97 | -0.14 | -180.0 | 77.42 | 1.17 | -40.61 | -10.69 | 1.07 | -33.54 | 2.88 | 0.09 | -73.53 | -66.67 | 7.32 | -57.79 | -64.43 | 0.55 | -32.93 | 3.77 | 0.64 | -26.44 | -26.44 | 2.70 | 25.58 | 2.66 | 196 | 0.0 | 0.0 | 1.67 | -31.84 | -5.65 |
| 21Q3 (8) | 25.37 | 8.98 | 12.91 | 20.13 | 12.58 | 12.65 | 3.22 | -10.31 | 6.62 | 0.07 | 75.0 | 40.0 | 0.01 | -50.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -82.35 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 91.11 | 91.49 | -0.05 | 88.64 | 86.84 | 1.97 | 43.8 | 64.17 | 1.61 | 34.17 | 24.81 | 0.34 | 100.0 | 440.0 | 17.34 | 38.5 | 0 | 0.82 | 34.43 | 24.24 | 0.87 | 1.16 | -1.14 | 2.15 | 61.65 | 2.87 | 196 | 0.0 | 0.0 | 2.45 | 32.43 | 48.48 |
| 21Q2 (7) | 23.28 | 1.88 | 12.25 | 17.88 | 0.22 | 12.88 | 3.59 | 10.46 | 22.11 | 0.04 | -20.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | -275.0 | 4.26 | -0.44 | -266.67 | -22.22 | 1.37 | -16.97 | -15.43 | 1.2 | -14.29 | -13.67 | 0.17 | -32.0 | -26.09 | 12.52 | -18.28 | -11.08 | 0.61 | -15.28 | -14.08 | 0.86 | 7.5 | -6.52 | 1.33 | 84.72 | -6.99 | 196 | 0.0 | 0.0 | 1.85 | -12.74 | -11.06 |
| 21Q1 (6) | 22.85 | -8.23 | 8.97 | 17.84 | -9.35 | 5.81 | 3.25 | -1.22 | 11.68 | 0.05 | 0.0 | -28.57 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 80.65 | -146.15 | -0.12 | 80.65 | -127.27 | 1.65 | 25.95 | 0.0 | 1.4 | 34.62 | 0.0 | 0.25 | -7.41 | 4.17 | 15.32 | -25.56 | 3.86 | 0.72 | 35.85 | 0.0 | 0.80 | -8.05 | 56.86 | 0.72 | -72.62 | 0.0 | 196 | 0.0 | 0.0 | 2.12 | 19.77 | 0.0 |
| 20Q4 (5) | 24.9 | 10.81 | -10.78 | 19.68 | 10.13 | -13.07 | 3.29 | 8.94 | -6.27 | 0.05 | 0.0 | -50.0 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | -82.35 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.62 | -31.91 | 20.51 | -0.62 | -63.16 | 12.68 | 1.31 | 9.17 | 24.76 | 1.04 | -19.38 | 42.47 | 0.27 | 370.0 | -15.62 | 20.58 | 0 | -31.79 | 0.53 | -19.7 | 43.24 | 0.87 | -1.14 | 14.47 | 2.63 | 25.84 | -24.64 | 196 | 0.0 | 0.0 | 1.77 | 7.27 | 13.46 |
| 20Q3 (4) | 22.47 | 8.34 | 0.0 | 17.87 | 12.82 | 0.0 | 3.02 | 2.72 | 0.0 | 0.05 | -16.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.17 | 750.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.47 | 0.0 | 0.0 | -0.38 | -5.56 | 0.0 | 1.2 | -25.93 | 0.0 | 1.29 | -7.19 | 0.0 | -0.1 | -143.48 | 0.0 | 0.00 | -100.0 | 0.0 | 0.66 | -7.04 | 0.0 | 0.88 | -4.35 | 0.0 | 2.09 | 46.15 | 0.0 | 196 | 0.0 | 0.0 | 1.65 | -20.67 | 0.0 |
| 20Q2 (3) | 20.74 | -1.1 | 0.0 | 15.84 | -6.05 | 0.0 | 2.94 | 1.03 | 0.0 | 0.06 | -14.29 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -90.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.47 | -280.77 | 0.0 | -0.36 | -181.82 | 0.0 | 1.62 | -1.82 | 0.0 | 1.39 | -0.71 | 0.0 | 0.23 | -4.17 | 0.0 | 14.08 | -4.54 | 0.0 | 0.71 | -1.39 | 0.0 | 0.92 | 80.39 | 0.0 | 1.43 | 98.61 | 0.0 | 196 | 0.0 | 0.0 | 2.08 | -1.89 | 0.0 |
| 20Q1 (2) | 20.97 | -24.87 | 0.0 | 16.86 | -25.53 | 0.0 | 2.91 | -17.09 | 0.0 | 0.07 | -30.0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 300.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.26 | 133.33 | 0.0 | 0.44 | 161.97 | 0.0 | 1.65 | 57.14 | 0.0 | 1.4 | 91.78 | 0.0 | 0.24 | -25.0 | 0.0 | 14.75 | -51.11 | 0.0 | 0.72 | 94.59 | 0.0 | 0.51 | -32.89 | 0.0 | 0.72 | -79.37 | 0.0 | 196 | 0.0 | 0.0 | 2.12 | 35.9 | 0.0 |
| 19Q4 (1) | 27.91 | 0.0 | 0.0 | 22.64 | 0.0 | 0.0 | 3.51 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.78 | 0.0 | 0.0 | -0.71 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 30.17 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 3.49 | 0.0 | 0.0 | 196 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 |
