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) | 10.53 | -24.3 | 8.98 | -14.8 | 2.69 | -9.73 | 0.11 | 266.67 | 0.84 | 61.54 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.1 | -52.38 | -0.09 | 0 | 0 | 0 | 0.09 | -59.09 | 1.69 | 128.38 | 0.56 | -50.44 | 0.3 | -72.97 | 0.26 | 1200.0 | 46.47 | 2061.4 | 0.18 | -72.31 | -0.80 | 0 | 0.00 | 0 | 171 | 1.79 | 2.54 | -9.29 |
| 2022 (9) | 13.91 | 3.65 | 10.54 | -4.96 | 2.98 | 28.45 | 0.03 | 50.0 | 0.52 | 48.57 | 0.01 | 0 | 0.04 | 100.0 | 0 | 0 | 0.21 | 950.0 | 0.01 | 0 | 0 | 0 | 0.22 | 0 | 0.74 | 12.12 | 1.13 | 71.21 | 1.11 | 101.82 | 0.02 | -81.82 | 2.15 | -87.54 | 0.65 | 85.71 | 0.21 | 0 | 0.00 | 0 | 168 | 6.33 | 2.8 | 38.61 |
| 2021 (8) | 13.42 | 7.79 | 11.09 | 1.0 | 2.32 | -0.85 | 0.02 | 0.0 | 0.35 | -12.5 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | -0.17 | 0 | 0.66 | -28.26 | 0.66 | 1220.0 | 0.55 | 816.67 | 0.11 | 0 | 17.25 | 0 | 0.35 | 775.0 | -0.06 | 0 | 0.00 | 0 | 158 | 1.28 | 2.02 | 24.69 |
| 2020 (7) | 12.45 | -45.75 | 10.98 | -48.06 | 2.34 | -13.33 | 0.02 | 0.0 | 0.4 | -25.93 | 0.01 | -50.0 | 0.02 | -33.33 | 0 | 0 | 0.04 | -69.23 | 0 | 0 | 0.02 | -60.0 | -0.23 | 0 | 0.92 | -54.0 | 0.05 | -95.5 | 0.06 | -78.57 | -0.01 | 0 | 0.00 | 0 | 0.04 | -77.78 | -0.49 | 0 | 0.00 | 0 | 156 | 0.0 | 1.62 | -45.08 |
| 2019 (6) | 22.95 | -12.64 | 21.14 | -12.5 | 2.7 | -3.91 | 0.02 | -60.0 | 0.54 | -10.0 | 0.02 | 0 | 0.03 | -50.0 | 0 | 0 | 0.13 | 62.5 | -0.01 | 0 | 0.05 | 0 | -0.02 | 0 | 2.0 | 119.78 | 1.11 | 428.57 | 0.28 | 600.0 | 0.83 | 388.24 | 75.15 | -9.81 | 0.18 | 800.0 | -0.99 | 0 | 0.00 | 0 | 156 | 0.0 | 2.95 | 56.91 |
| 2018 (5) | 26.27 | 21.45 | 24.16 | 23.45 | 2.81 | 0.72 | 0.05 | -28.57 | 0.6 | 27.66 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.08 | 0.0 | 0.01 | 0 | -0.01 | 0 | 0.1 | 0 | 0.91 | -24.17 | 0.21 | -56.25 | 0.04 | 100.0 | 0.17 | -64.58 | 83.32 | -16.23 | 0.02 | 100.0 | -0.50 | 0 | 0.00 | 0 | 156 | 0.0 | 1.88 | -21.01 |
| 2017 (4) | 21.63 | 5.72 | 19.57 | 10.88 | 2.79 | 1.09 | 0.07 | 133.33 | 0.47 | 20.51 | 0 | 0 | 0.05 | 66.67 | 0.13 | 0 | 0.08 | -33.33 | -0.06 | 0 | 1.49 | 0 | -0.06 | 0 | 1.2 | 421.74 | 0.48 | 65.52 | 0.02 | -66.67 | 0.48 | 152.63 | 99.46 | 53.3 | 0.01 | -75.0 | -0.68 | 0 | 0.00 | 0 | 156 | 0.0 | 2.38 | -1.65 |
| 2016 (3) | 20.46 | 74.28 | 17.65 | 72.53 | 2.76 | 21.59 | 0.03 | 0.0 | 0.39 | 8.33 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.12 | -20.0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 0.23 | 0 | 0.29 | 0 | 0.06 | 0 | 0.19 | 0 | 64.88 | 0 | 0.04 | 0 | -0.10 | 0 | 0.00 | 0 | 156 | 7.59 | 2.42 | 157.45 |
| 2015 (2) | 11.74 | -7.78 | 10.23 | -8.42 | 2.27 | -3.81 | 0.03 | 0.0 | 0.36 | -12.2 | 0 | 0 | 0.02 | -66.67 | 0 | 0 | 0.15 | 650.0 | -0.03 | 0 | 0 | 0 | 0.09 | 0 | -0.19 | 0 | -0.95 | 0 | -0.79 | 0 | -0.07 | 0 | 0.00 | 0 | -0.55 | 0 | -0.34 | 0 | 0.00 | 0 | 145 | 5.07 | 0.94 | 14.63 |
| 2014 (1) | 12.73 | -5.42 | 11.17 | -9.99 | 2.36 | 0.43 | 0.03 | -40.0 | 0.41 | 17.14 | 0 | 0 | 0.06 | 20.0 | 0.08 | 0 | 0.02 | -95.24 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.31 | 0 | -1.12 | 0 | -1.2 | 0 | 0.13 | 0 | 0.00 | 0 | -0.87 | 0 | -0.51 | 0 | 0.00 | 0 | 138 | 0.73 | 0.82 | 38.98 |
| 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) | 4.45 | 39.94 | -0.22 | 3.74 | 40.6 | 0.0 | 0.81 | 17.39 | 2.53 | 0.01 | -66.67 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.27 | -80.0 | -1000.0 | -0.37 | -15.62 | -640.0 | -0.33 | -10.0 | -73.68 | -0.04 | -100.0 | -126.67 | 0.00 | 0 | 0 | -0.19 | -11.76 | -72.73 | -0.03 | 66.67 | 76.92 | -0.75 | -33.93 | -74.42 | 174 | 1.75 | 1.75 | 0.13 | -27.78 | -71.11 |
| 24Q2 (19) | 3.18 | 146.51 | 2.58 | 2.66 | 107.81 | 6.4 | 0.69 | 13.11 | -2.82 | 0.03 | -25.0 | -25.0 | 0.22 | 0.0 | 10.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | -75.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.03 | -25.0 | -57.14 | -0.15 | -25.0 | 37.5 | -0.32 | 56.16 | 8.57 | -0.3 | 54.55 | -7.14 | -0.02 | 71.43 | 71.43 | 0.00 | 0 | 0 | -0.17 | 55.26 | 0.0 | -0.09 | 70.97 | -350.0 | -0.56 | -47.37 | -75.0 | 171 | 0.0 | 1.79 | 0.18 | 185.71 | 28.57 |
| 24Q1 (18) | 1.29 | -3.01 | -21.82 | 1.28 | -18.47 | 9.4 | 0.61 | 5.17 | 1.67 | 0.04 | 0.0 | 300.0 | 0.22 | -8.33 | 22.22 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 133.33 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 157.14 | 233.33 | -0.12 | -105.77 | 29.41 | -0.73 | -158.4 | -151.72 | -0.66 | -164.08 | -153.85 | -0.07 | -131.82 | -133.33 | 0.00 | -100.0 | 0 | -0.38 | -163.33 | -153.33 | -0.31 | 48.33 | -520.0 | -0.38 | -311.11 | -153.33 | 171 | 0.0 | 1.79 | -0.21 | -111.86 | -216.67 |
| 23Q4 (17) | 1.33 | -70.18 | -35.44 | 1.57 | -58.02 | -2.48 | 0.58 | -26.58 | -34.09 | 0.04 | 100.0 | 100.0 | 0.24 | 14.29 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.06 | -160.0 | -140.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.07 | -153.85 | 50.0 | 2.08 | 6833.33 | 230.16 | 1.25 | 2600.0 | 525.0 | 1.03 | 642.11 | 368.18 | 0.22 | 46.67 | 1200.0 | 17.36 | 0 | 0 | 0.60 | 645.45 | 361.54 | -0.60 | -361.54 | -150.0 | 0.18 | 141.86 | -72.73 | 171 | 0.0 | 1.79 | 1.77 | 293.33 | 156.52 |
| 23Q3 (16) | 4.46 | 43.87 | 10.12 | 3.74 | 49.6 | 21.82 | 0.79 | 11.27 | 12.86 | 0.02 | -50.0 | 100.0 | 0.21 | 5.0 | 40.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 150.0 | 150.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.13 | 85.71 | -38.1 | 0.03 | 112.5 | -72.73 | -0.05 | 85.71 | -112.82 | -0.19 | 32.14 | -150.0 | 0.15 | 314.29 | 1400.0 | 0.00 | 0 | -100.0 | -0.11 | 35.29 | -147.83 | -0.13 | -550.0 | -181.25 | -0.43 | -34.37 | -178.18 | 171 | 1.79 | 5.56 | 0.45 | 221.43 | -47.06 |
| 23Q2 (15) | 3.1 | 87.88 | -45.71 | 2.5 | 113.68 | -44.32 | 0.71 | 18.33 | -8.97 | 0.04 | 300.0 | 300.0 | 0.2 | 11.11 | 81.82 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 100.0 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0.07 | 333.33 | -41.67 | -0.24 | -41.18 | -1300.0 | -0.35 | -20.69 | -176.09 | -0.28 | -7.69 | -171.79 | -0.07 | -133.33 | -200.0 | 0.00 | 0 | -100.0 | -0.17 | -13.33 | -173.91 | -0.02 | 60.0 | -109.52 | -0.32 | -113.33 | -203.23 | 168 | 0.0 | 0.0 | 0.14 | -22.22 | -83.33 |
| 23Q1 (14) | 1.65 | -19.9 | -20.67 | 1.17 | -27.33 | -13.33 | 0.6 | -31.82 | -3.23 | 0.01 | -50.0 | 0.0 | 0.18 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -86.67 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 78.57 | -175.0 | -0.17 | -126.98 | -750.0 | -0.29 | -245.0 | -422.22 | -0.26 | -218.18 | -316.67 | -0.03 | -50.0 | 25.0 | 0.00 | 0 | 0 | -0.15 | -215.38 | -287.5 | -0.05 | 79.17 | -162.5 | -0.15 | -122.73 | -287.5 | 168 | 0.0 | 3.7 | 0.18 | -73.91 | -57.14 |
| 22Q4 (13) | 2.06 | -49.14 | 5.1 | 1.61 | -47.56 | -9.55 | 0.88 | 25.71 | 39.68 | 0.02 | 100.0 | 100.0 | 0.18 | 20.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | 275.0 | 1600.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.14 | -166.67 | -250.0 | 0.63 | 472.73 | -35.71 | 0.2 | -48.72 | -62.26 | 0.22 | -42.11 | -35.29 | -0.02 | -300.0 | -111.11 | 0.00 | -100.0 | -100.0 | 0.13 | -43.48 | -40.91 | -0.24 | -250.0 | 35.14 | 0.66 | 20.0 | 88.57 | 168 | 3.7 | 6.33 | 0.69 | -18.82 | -19.77 |
| 22Q3 (12) | 4.05 | -29.07 | -36.62 | 3.07 | -31.63 | -41.75 | 0.7 | -10.26 | 25.0 | 0.01 | 0.0 | 0 | 0.15 | 36.36 | 66.67 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 300.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.21 | 75.0 | 0 | 0.11 | 450.0 | 1200.0 | 0.39 | -15.22 | -27.78 | 0.38 | -2.56 | -9.52 | 0.01 | -85.71 | -91.67 | 3.03 | -79.39 | -86.58 | 0.23 | 0.0 | -14.81 | 0.16 | -23.81 | -36.0 | 0.55 | 77.42 | 323.08 | 162 | -3.57 | 3.85 | 0.85 | 1.19 | -3.41 |
| 22Q2 (11) | 5.71 | 174.52 | 96.22 | 4.49 | 232.59 | 100.45 | 0.78 | 25.81 | 41.82 | 0.01 | 0.0 | 0 | 0.11 | 22.22 | 22.22 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 220.0 | 0.02 | 200.0 | 111.11 | 0.46 | 411.11 | 1020.0 | 0.39 | 225.0 | 3800.0 | 0.07 | 275.0 | 216.67 | 14.70 | 0 | 0 | 0.23 | 187.5 | 0 | 0.21 | 162.5 | 90.91 | 0.31 | 287.5 | 321.43 | 168 | 3.7 | 7.69 | 0.84 | 100.0 | 140.0 |
| 22Q1 (10) | 2.08 | 6.12 | -3.7 | 1.35 | -24.16 | -24.58 | 0.62 | -1.59 | 5.08 | 0.01 | 0.0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.04 | 200.0 | 200.0 | -0.02 | -102.04 | 84.62 | 0.09 | -83.02 | 125.71 | 0.12 | -64.71 | 154.55 | -0.04 | -122.22 | 69.23 | 0.00 | -100.0 | 0 | 0.08 | -63.64 | 157.14 | 0.08 | 121.62 | 260.0 | 0.08 | -77.14 | 157.14 | 162 | 2.53 | 3.85 | 0.42 | -51.16 | 700.0 |
| 21Q4 (9) | 1.96 | -69.33 | -3.45 | 1.78 | -66.22 | -11.0 | 0.63 | 12.5 | -1.56 | 0.01 | 0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.01 | -200.0 | -200.0 | 0.01 | 0 | 150.0 | 0 | 0 | -100.0 | -0.04 | 0 | 42.86 | 0.98 | 9900.0 | 326.09 | 0.53 | -1.85 | 239.47 | 0.34 | -19.05 | 326.67 | 0.18 | 50.0 | 178.26 | 34.61 | 53.28 | 0 | 0.22 | -18.52 | 320.0 | -0.37 | -248.0 | -68.18 | 0.35 | 169.23 | 775.0 | 158 | 1.28 | 1.28 | 0.86 | -2.27 | 8500.0 |
| 21Q3 (8) | 6.39 | 119.59 | 2.73 | 5.27 | 135.27 | -7.54 | 0.56 | 1.82 | -5.08 | 0 | 0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 100.0 | 100.0 | -0.01 | 94.44 | -101.11 | 0.54 | 1180.0 | -34.94 | 0.42 | 4100.0 | -23.64 | 0.12 | 300.0 | -58.62 | 22.58 | 0 | -34.36 | 0.27 | 0 | -22.86 | 0.25 | 127.27 | 225.0 | 0.13 | 192.86 | -7.14 | 156 | 0.0 | 0.0 | 0.88 | 151.43 | -26.67 |
| 21Q2 (7) | 2.91 | 34.72 | 7.38 | 2.24 | 25.14 | 9.8 | 0.55 | -6.78 | -1.79 | 0 | 0 | 0 | 0.09 | 0.0 | -10.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.1 | -150.0 | 0 | -0.18 | -38.46 | -1700.0 | -0.05 | 85.71 | -150.0 | 0.01 | 104.55 | 0.0 | -0.06 | 53.85 | -166.67 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | 0.11 | 320.0 | 1000.0 | -0.14 | 0.0 | 33.33 | 156 | 0.0 | 0.0 | 0.35 | 600.0 | -27.08 |
| 21Q1 (6) | 2.16 | 6.4 | 44.97 | 1.79 | -10.5 | 44.35 | 0.59 | -7.81 | 9.26 | 0 | -100.0 | 0 | 0.09 | 0.0 | -25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.02 | 0.0 | 0 | 0 | -100.0 | 0 | -0.04 | 42.86 | 0 | -0.13 | -156.52 | 35.0 | -0.35 | 7.89 | 30.0 | -0.22 | -46.67 | 35.29 | -0.13 | 43.48 | 18.75 | 0.00 | 0 | 0 | -0.14 | -40.0 | 36.36 | -0.05 | 77.27 | 37.5 | -0.14 | -450.0 | 36.36 | 156 | 0.0 | 0.0 | -0.07 | -800.0 | 0.0 |
| 20Q4 (5) | 2.03 | -67.36 | -28.27 | 2.0 | -64.91 | -39.39 | 0.64 | 8.47 | -16.88 | 0.01 | 0 | 0.0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | -90.91 | -0.02 | -200.0 | -100.0 | 0.02 | 200.0 | -60.0 | -0.07 | 41.67 | -40.0 | 0.23 | -74.44 | -89.87 | -0.38 | -145.78 | -136.89 | -0.15 | -127.27 | -160.0 | -0.23 | -179.31 | -129.49 | 0.00 | -100.0 | -100.0 | -0.10 | -128.57 | -162.5 | -0.22 | -10.0 | 81.03 | 0.04 | -71.43 | -77.78 | 156 | 0.0 | 0.0 | 0.01 | -99.17 | -99.32 |
| 20Q3 (4) | 6.22 | 129.52 | 0.0 | 5.7 | 179.41 | 0.0 | 0.59 | 5.36 | 0.0 | 0 | 0 | 0.0 | 0.09 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.02 | 0 | 0.0 | -0.12 | 0 | 0.0 | 0.9 | 9100.0 | 0.0 | 0.83 | 730.0 | 0.0 | 0.55 | 5400.0 | 0.0 | 0.29 | 222.22 | 0.0 | 34.40 | -62.2 | 0.0 | 0.35 | 3400.0 | 0.0 | -0.20 | -2100.0 | 0.0 | 0.14 | 166.67 | 0.0 | 156 | 0.0 | 0.0 | 1.2 | 150.0 | 0.0 |
| 20Q2 (3) | 2.71 | 81.88 | 0.0 | 2.04 | 64.52 | 0.0 | 0.56 | 3.7 | 0.0 | 0 | 0 | 0.0 | 0.1 | -16.67 | 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 | -0.01 | 95.0 | 0.0 | 0.1 | 120.0 | 0.0 | 0.01 | 102.94 | 0.0 | 0.09 | 156.25 | 0.0 | 91.00 | 0 | 0.0 | 0.01 | 104.55 | 0.0 | 0.01 | 112.5 | 0.0 | -0.21 | 4.55 | 0.0 | 156 | 0.0 | 0.0 | 0.48 | 785.71 | 0.0 |
| 20Q1 (2) | 1.49 | -47.35 | 0.0 | 1.24 | -62.42 | 0.0 | 0.54 | -29.87 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 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 | -0.2 | -108.81 | 0.0 | -0.5 | -148.54 | 0.0 | -0.34 | -236.0 | 0.0 | -0.16 | -120.51 | 0.0 | 0.00 | -100.0 | 0.0 | -0.22 | -237.5 | 0.0 | -0.08 | 93.1 | 0.0 | -0.22 | -222.22 | 0.0 | 156 | 0.0 | 0.0 | -0.07 | -104.73 | 0.0 |
| 19Q4 (1) | 2.83 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 2.27 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | 75.37 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | -1.16 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 156 | 0.0 | 0.0 | 1.48 | 0.0 | 0.0 |
