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) | 50.69 | -2.44 | 43.52 | -5.76 | 5.41 | -6.72 | 0.35 | 169.23 | 0.48 | -2.04 | 0.12 | -7.69 | 0 | 0 | 0 | 0 | 0.16 | -60.0 | -0.02 | 0 | 0 | 0 | 0.11 | -91.67 | 0.68 | -48.48 | 2.44 | 87.69 | 2.01 | 95.15 | 0.46 | 21.05 | 18.63 | -36.7 | 0.92 | 100.0 | 0.58 | 0 | 0.00 | 0 | 219 | -1.35 | 7.58 | 12.63 |
| 2022 (9) | 51.96 | -13.23 | 46.18 | -4.19 | 5.8 | -8.52 | 0.13 | 62.5 | 0.49 | 44.12 | 0.13 | 85.71 | 0 | 0 | 0.01 | 0 | 0.4 | 122.22 | 0.04 | 0 | 0 | 0 | 1.32 | 266.67 | 1.32 | 0 | 1.3 | -71.3 | 1.03 | -72.61 | 0.38 | -45.71 | 29.43 | 90.86 | 0.46 | -74.3 | -0.13 | 0 | 0.00 | 0 | 222 | 6.22 | 6.73 | -30.9 |
| 2021 (8) | 59.88 | 42.67 | 48.2 | 31.09 | 6.34 | 11.62 | 0.08 | -33.33 | 0.34 | 0.0 | 0.07 | 250.0 | 0 | 0 | 0 | 0 | 0.18 | -10.0 | -0.01 | 0 | 0 | 0 | 0.36 | 0 | -0.81 | 0 | 4.53 | 0 | 3.76 | 0 | 0.7 | 169.23 | 15.42 | 0 | 1.79 | 0 | 2.00 | 0 | 0.00 | 0 | 209 | 5.56 | 9.74 | 156.32 |
| 2020 (7) | 41.97 | 14.52 | 36.77 | 10.32 | 5.68 | 4.8 | 0.12 | -40.0 | 0.34 | 6.25 | 0.02 | 100.0 | 0 | 0 | 0.02 | 100.0 | 0.2 | 25.0 | 0.01 | -80.0 | -0.02 | 0 | -0.49 | 0 | -0.84 | 0 | -1.31 | 0 | -1.48 | 0 | 0.26 | 0 | 0.00 | 0 | -0.75 | 0 | -0.28 | 0 | 0.00 | 0 | 198 | 0.51 | 3.8 | 49.02 |
| 2019 (6) | 36.65 | -8.1 | 33.33 | -8.71 | 5.42 | 2.07 | 0.2 | -20.0 | 0.32 | -11.11 | 0.01 | 0 | 0.01 | -96.3 | 0.01 | -66.67 | 0.16 | -46.67 | 0.05 | 0 | 0 | 0 | -0.25 | 0 | -0.25 | 0 | -2.35 | 0 | -1.78 | 0 | -0.5 | 0 | 0.00 | 0 | -0.90 | 0 | -0.67 | 0 | 0.00 | 0 | 197 | 1.03 | 2.55 | -29.75 |
| 2018 (5) | 39.88 | -3.56 | 36.51 | -3.36 | 5.31 | 9.71 | 0.25 | 0.0 | 0.36 | -16.28 | 0 | 0 | 0.27 | 237.5 | 0.03 | 200.0 | 0.3 | 30.43 | 0 | 0 | 0 | 0 | 0.37 | 0 | 0.68 | 0 | -1.26 | 0 | -1.09 | 0 | -0.1 | 0 | 0.00 | 0 | -0.56 | 0 | -0.77 | 0 | 0.00 | 0 | 195 | 0.52 | 3.63 | 1.68 |
| 2017 (4) | 41.35 | -14.88 | 37.78 | -13.84 | 4.84 | -9.19 | 0.25 | 47.06 | 0.43 | -8.51 | 0 | 0 | 0.08 | 33.33 | 0.01 | 0 | 0.23 | 91.67 | 0.02 | -71.43 | 0.02 | 0.0 | -0.71 | 0 | -0.64 | 0 | -1.91 | 0 | -1.67 | 0 | -0.3 | 0 | 0.00 | 0 | -0.86 | 0 | -0.45 | 0 | 0.00 | 0 | 194 | -2.02 | 3.57 | -30.95 |
| 2016 (3) | 48.58 | -23.39 | 43.85 | -26.14 | 5.33 | -17.36 | 0.17 | 0.0 | 0.47 | -11.32 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.12 | -42.86 | 0.07 | 75.0 | 0.02 | 0 | -0.33 | 0 | -0.86 | 0 | -1.46 | 0 | -1.03 | 0 | -0.35 | 0 | 0.00 | 0 | -0.52 | 0 | -0.07 | 0 | 0.00 | 0 | 198 | -2.94 | 5.17 | 43.21 |
| 2015 (2) | 63.41 | -10.45 | 59.37 | -5.64 | 6.45 | 11.59 | 0.17 | -5.56 | 0.53 | -7.02 | 0 | 0 | 0.05 | -37.5 | 0.01 | -75.0 | 0.21 | 31.25 | 0.04 | -42.86 | 0 | 0 | 0.83 | 18.57 | -0.96 | 0 | -3.37 | 0 | -2.82 | 0 | -0.44 | 0 | 0.00 | 0 | -1.38 | 0 | -0.81 | 0 | 0.00 | 0 | 204 | -0.49 | 3.61 | -63.86 |
| 2014 (1) | 70.81 | 6.0 | 62.92 | 7.7 | 5.78 | -9.97 | 0.18 | 800.0 | 0.57 | 0 | 0 | 0 | 0.08 | 0.0 | 0.04 | -60.0 | 0.16 | -38.46 | 0.07 | 0 | 0 | 0 | 0.7 | -10.26 | 0.48 | -12.73 | 2.59 | 3.6 | 2.09 | -3.24 | 0.57 | 0.0 | 21.96 | -3.85 | 0.92 | -12.38 | 0.70 | 0.0 | 0.00 | 0 | 205 | 0.99 | 9.99 | -1.87 |
| 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) | 14.62 | 9.27 | 11.6 | 12.35 | 7.86 | 10.86 | 1.82 | -2.67 | 4.6 | 0.05 | -44.44 | -37.5 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.46 | -209.52 | -231.43 | 0 | -100.0 | -100.0 | -0.14 | -146.67 | -134.15 | 0.05 | -61.54 | -61.54 | 0.00 | -100.0 | -100.0 | -0.06 | -146.15 | -131.58 | 0.14 | 380.0 | 366.67 | 0.04 | -60.0 | -93.94 | 229 | 2.69 | 4.57 | 1.14 | -31.33 | -38.71 |
| 24Q2 (19) | 13.38 | 14.07 | 10.67 | 11.45 | 13.03 | 10.63 | 1.87 | -22.41 | 42.75 | 0.09 | 28.57 | -18.18 | 0.11 | 0.0 | -8.33 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 233.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.28 | -56.92 | -20.0 | 0.42 | -47.5 | -25.0 | 0.48 | 4900.0 | -51.52 | 0.3 | 528.57 | -65.12 | 0.13 | 225.0 | -18.75 | 27.21 | 0 | 71.89 | 0.13 | 533.33 | -66.67 | -0.05 | 86.84 | -138.46 | 0.10 | 433.33 | -79.17 | 223 | 1.36 | 2.29 | 1.66 | 40.68 | -27.83 |
| 24Q1 (18) | 11.73 | -18.65 | 5.87 | 10.13 | -18.5 | 5.52 | 2.41 | 121.1 | 89.76 | 0.07 | -30.0 | 16.67 | 0.11 | -8.33 | -8.33 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | 200.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.65 | 198.48 | 822.22 | 0.8 | 463.64 | 0 | -0.01 | -101.47 | -104.76 | -0.07 | -112.5 | -138.89 | 0.04 | -55.56 | -50.0 | 0.00 | -100.0 | -100.0 | -0.03 | -111.54 | -137.5 | -0.38 | -211.76 | -575.0 | -0.03 | -103.26 | -137.5 | 220 | 0.46 | 0.92 | 1.18 | -37.89 | -22.37 |
| 23Q4 (17) | 14.42 | 10.08 | 24.96 | 12.43 | 11.58 | 21.27 | 1.09 | -37.36 | 4.81 | 0.1 | 25.0 | 100.0 | 0.12 | -7.69 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | -10.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.66 | -229.41 | -53.49 | -0.22 | -162.86 | 40.54 | 0.68 | 19.3 | 666.67 | 0.56 | 36.59 | 1033.33 | 0.09 | -30.77 | 0 | 13.68 | -40.26 | 0 | 0.26 | 36.84 | 966.67 | 0.34 | 1033.33 | 142.86 | 0.92 | 39.39 | 95.74 | 219 | 0.0 | -1.35 | 1.9 | 2.15 | 52.0 |
| 23Q3 (16) | 13.1 | 8.35 | 3.15 | 11.14 | 7.63 | -4.62 | 1.74 | 32.82 | 26.09 | 0.08 | -27.27 | 100.0 | 0.13 | 8.33 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -75.0 | -0.01 | 66.67 | -125.0 | 0 | 0 | 0 | 0.51 | 45.71 | -37.8 | 0.35 | -37.5 | -58.33 | 0.57 | -42.42 | 18.75 | 0.41 | -52.33 | 10.81 | 0.13 | -18.75 | 8.33 | 22.90 | 44.66 | -9.77 | 0.19 | -51.28 | 11.76 | 0.03 | -76.92 | 114.29 | 0.66 | 37.5 | 34.69 | 219 | 0.46 | -1.35 | 1.86 | -19.13 | 0.54 |
| 23Q2 (15) | 12.09 | 9.12 | -15.75 | 10.35 | 7.81 | -16.46 | 1.31 | 3.15 | -25.99 | 0.11 | 83.33 | 266.67 | 0.12 | 0.0 | -7.69 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.03 | 50.0 | -62.5 | -0.03 | -250.0 | -400.0 | 0 | 0 | 0 | 0.35 | 488.89 | -22.22 | 0.56 | 0 | 40.0 | 0.99 | 371.43 | 65.0 | 0.86 | 377.78 | 100.0 | 0.16 | 100.0 | 0.0 | 15.83 | -56.14 | -40.42 | 0.39 | 387.5 | 105.26 | 0.13 | 62.5 | 1200.0 | 0.48 | 500.0 | 50.0 | 218 | 0.0 | -1.8 | 2.3 | 51.32 | 17.35 |
| 23Q1 (14) | 11.08 | -3.99 | -17.13 | 9.6 | -6.34 | -19.06 | 1.27 | 22.12 | -21.12 | 0.06 | 20.0 | 200.0 | 0.12 | 0.0 | 9.09 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -80.0 | -84.62 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.09 | 79.07 | -119.15 | 0 | 100.0 | -100.0 | 0.21 | 275.0 | -38.24 | 0.18 | 400.0 | -37.93 | 0.08 | 0 | -20.0 | 36.09 | 0 | 19.31 | 0.08 | 366.67 | -38.46 | 0.08 | -42.86 | 214.29 | 0.08 | -82.98 | -38.46 | 218 | -1.8 | -1.8 | 1.52 | 21.6 | -8.98 |
| 22Q4 (13) | 11.54 | -9.13 | -23.88 | 10.25 | -12.24 | -18.0 | 1.04 | -24.64 | -38.82 | 0.05 | 25.0 | 400.0 | 0.12 | -7.69 | 33.33 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 25.0 | 42.86 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.43 | -152.44 | -1333.33 | -0.37 | -144.05 | 64.08 | -0.12 | -125.0 | -71.43 | -0.06 | -116.22 | -133.33 | 0 | -100.0 | 100.0 | 0.00 | -100.0 | 0 | -0.03 | -117.65 | -133.33 | 0.14 | 166.67 | -73.58 | 0.47 | -4.08 | -73.74 | 222 | 0.0 | 6.22 | 1.25 | -32.43 | -3.1 |
| 22Q3 (12) | 12.7 | -11.5 | -22.47 | 11.68 | -5.73 | -9.39 | 1.38 | -22.03 | -27.75 | 0.04 | 33.33 | 100.0 | 0.13 | 0.0 | 62.5 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | 0.0 | 60.0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.82 | 82.22 | 110.26 | 0.84 | 110.0 | 147.06 | 0.48 | -20.0 | -75.0 | 0.37 | -13.95 | -74.13 | 0.12 | -25.0 | -72.09 | 25.38 | -4.48 | 13.46 | 0.17 | -10.53 | -75.0 | -0.21 | -2200.0 | -143.75 | 0.49 | 53.12 | -71.84 | 222 | 0.0 | 5.21 | 1.85 | -5.61 | -42.37 |
| 22Q2 (11) | 14.35 | 7.33 | -5.65 | 12.39 | 4.47 | 2.99 | 1.77 | 9.94 | 17.22 | 0.03 | 50.0 | 0.0 | 0.13 | 18.18 | 62.5 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.08 | -38.46 | 166.67 | 0.01 | 0 | 150.0 | 0 | 0 | 0 | 0.45 | -4.26 | 2350.0 | 0.4 | -9.09 | 544.44 | 0.6 | 76.47 | -62.26 | 0.43 | 48.28 | -67.67 | 0.16 | 60.0 | -23.81 | 26.57 | -12.17 | 96.67 | 0.19 | 46.15 | -71.21 | 0.01 | 114.29 | -98.39 | 0.32 | 146.15 | -69.81 | 222 | 0.0 | 9.9 | 1.96 | 17.37 | -31.23 |
| 22Q1 (10) | 13.37 | -11.81 | 1.83 | 11.86 | -5.12 | 9.92 | 1.61 | -5.29 | 30.89 | 0.02 | 100.0 | 0.0 | 0.11 | 22.22 | 22.22 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 85.71 | 333.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.47 | 1666.67 | 1466.67 | 0.44 | 142.72 | 2300.0 | 0.34 | 585.71 | -68.81 | 0.29 | 61.11 | -64.2 | 0.1 | 147.62 | -61.54 | 30.25 | 0 | 26.62 | 0.13 | 44.44 | -67.5 | -0.07 | -113.21 | -119.44 | 0.13 | -92.74 | -67.5 | 222 | 6.22 | 9.9 | 1.67 | 29.46 | -30.13 |
| 21Q4 (9) | 15.16 | -7.45 | 25.39 | 12.5 | -3.03 | 21.6 | 1.7 | -10.99 | -17.87 | 0.01 | -50.0 | -50.0 | 0.09 | 12.5 | 0.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | -61.11 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -0.03 | -107.69 | 86.96 | -1.03 | -402.94 | -347.83 | -0.07 | -103.65 | 85.42 | 0.18 | -87.41 | 125.0 | -0.21 | -148.84 | -187.5 | 0.00 | -100.0 | 0 | 0.09 | -86.76 | 125.0 | 0.53 | 10.42 | 352.38 | 1.79 | 2.87 | 338.67 | 209 | -0.95 | 5.56 | 1.29 | -59.81 | 57.32 |
| 21Q3 (8) | 16.38 | 7.69 | 44.44 | 12.89 | 7.15 | 29.68 | 1.91 | 26.49 | 50.39 | 0.02 | -33.33 | 0.0 | 0.08 | 0.0 | 0.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | 66.67 | 400.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.39 | 2050.0 | 316.67 | 0.34 | 477.78 | 288.89 | 1.92 | 20.75 | 3940.0 | 1.43 | 7.52 | 1688.89 | 0.43 | 104.76 | 760.0 | 22.37 | 65.58 | 0 | 0.68 | 3.03 | 1460.0 | 0.48 | -22.58 | 1100.0 | 1.74 | 64.15 | 546.15 | 211 | 4.46 | 7.11 | 3.21 | 12.63 | 163.11 |
| 21Q2 (7) | 15.21 | 15.84 | 47.53 | 12.03 | 11.49 | 35.32 | 1.51 | 22.76 | 38.53 | 0.03 | 50.0 | 0 | 0.08 | -11.11 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | -0.02 | -300.0 | 0 | 0 | 0 | 0 | -0.02 | -166.67 | 0 | -0.09 | -350.0 | 55.0 | 1.59 | 45.87 | 1123.08 | 1.33 | 64.2 | 1377.78 | 0.21 | -19.23 | 162.5 | 13.51 | -43.45 | -78.21 | 0.66 | 65.0 | 1220.0 | 0.62 | 72.22 | 376.92 | 1.06 | 165.0 | 411.76 | 202 | 0.0 | 12.85 | 2.85 | 19.25 | 103.57 |
| 21Q1 (6) | 13.13 | 8.6 | 59.34 | 10.79 | 4.96 | 40.86 | 1.23 | -40.58 | -2.38 | 0.02 | 0.0 | -50.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -83.33 | 200.0 | 0.01 | -75.0 | 200.0 | 0 | 100.0 | 0 | 0.03 | 113.04 | -66.67 | -0.02 | 91.3 | 90.91 | 1.09 | 327.08 | 221.11 | 0.81 | 212.5 | 206.58 | 0.26 | 8.33 | 316.67 | 23.89 | 0 | 0 | 0.40 | 211.11 | 205.26 | 0.36 | 271.43 | 250.0 | 0.40 | 153.33 | 205.26 | 202 | 2.02 | 2.54 | 2.39 | 191.46 | 563.89 |
| 20Q4 (5) | 12.09 | 6.61 | 27.53 | 10.28 | 3.42 | 19.12 | 2.07 | 62.99 | 28.57 | 0.02 | 0.0 | -50.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.18 | 1700.0 | 157.14 | 0.04 | 0 | 157.14 | -0.02 | 0 | 0 | -0.23 | -27.78 | 28.12 | -0.23 | -27.78 | 32.35 | -0.48 | -860.0 | 56.76 | -0.72 | -700.0 | 8.86 | 0.24 | 380.0 | 185.71 | 0.00 | 0 | 0 | -0.36 | -620.0 | 10.0 | -0.21 | -625.0 | -5.0 | -0.75 | -92.31 | 16.67 | 198 | 0.51 | 0.51 | 0.82 | -32.79 | 811.11 |
| 20Q3 (4) | 11.34 | 9.99 | 0.0 | 9.94 | 11.81 | 0.0 | 1.27 | 16.51 | 0.0 | 0.02 | 0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.18 | 0 | 0.0 | -0.18 | 10.0 | 0.0 | -0.05 | -138.46 | 0.0 | -0.09 | -200.0 | 0.0 | 0.05 | -37.5 | 0.0 | 0.00 | -100.0 | 0.0 | -0.05 | -200.0 | 0.0 | 0.04 | -69.23 | 0.0 | -0.39 | -14.71 | 0.0 | 197 | 10.06 | 0.0 | 1.22 | -12.86 | 0.0 |
| 20Q2 (3) | 10.31 | 25.12 | 0.0 | 8.89 | 16.06 | 0.0 | 1.09 | -13.49 | 0.0 | 0 | -100.0 | 0.0 | 0.08 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.2 | 9.09 | 0.0 | 0.13 | 114.44 | 0.0 | 0.09 | 111.84 | 0.0 | 0.08 | 166.67 | 0.0 | 62.00 | 0 | 0.0 | 0.05 | 113.16 | 0.0 | 0.13 | 154.17 | 0.0 | -0.34 | 10.53 | 0.0 | 179 | -9.14 | 0.0 | 1.4 | 288.89 | 0.0 |
| 20Q1 (2) | 8.24 | -13.08 | 0.0 | 7.66 | -11.24 | 0.0 | 1.26 | -21.74 | 0.0 | 0.04 | 0.0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -85.71 | 0.0 | -0.01 | 85.71 | 0.0 | 0 | 0 | 0.0 | 0.09 | 128.12 | 0.0 | -0.22 | 35.29 | 0.0 | -0.9 | 18.92 | 0.0 | -0.76 | 3.8 | 0.0 | -0.12 | 57.14 | 0.0 | 0.00 | 0 | 0.0 | -0.38 | 5.0 | 0.0 | -0.24 | -20.0 | 0.0 | -0.38 | 57.78 | 0.0 | 197 | 0.0 | 0.0 | 0.36 | 300.0 | 0.0 |
| 19Q4 (1) | 9.48 | 0.0 | 0.0 | 8.63 | 0.0 | 0.0 | 1.61 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | -1.11 | 0.0 | 0.0 | -0.79 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | -0.90 | 0.0 | 0.0 | 197 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 |
