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) | 44.12 | 4.3 | 30.83 | -12.66 | 3.48 | 26.55 | 2.4 | -32.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.46 | 8.96 | 11.27 | 101.61 | 14.99 | 237.61 | 0.29 | -42.0 | 2.57 | -74.4 | 2.56 | 236.84 | 2.31 | 335.85 | 0.00 | 0 | 585 | 0.0 | 27.87 | 28.43 |
| 2023 (9) | 42.3 | -0.31 | 35.3 | -0.37 | 2.75 | 25.57 | 3.56 | 103.43 | 1.75 | 50.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.44 | 0 | 0 | 0 | -0.16 | 0 | 1.34 | 0 | 5.59 | 86.33 | 4.44 | 125.38 | 0.5 | 0 | 10.04 | 0 | 0.76 | 123.53 | 0.53 | -17.19 | 0.00 | 0 | 585 | 0.0 | 21.7 | 28.1 |
| 2022 (8) | 42.43 | -1.26 | 35.43 | 17.9 | 2.19 | -0.45 | 1.75 | 186.89 | 1.16 | 12.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 280.0 | 0 | 0 | 0 | 0 | -1.69 | 0 | -1.8 | 0 | 3.0 | -61.78 | 1.97 | -72.02 | -0.32 | 0 | 0.00 | 0 | 0.34 | -71.67 | 0.64 | -61.9 | 0.00 | 0 | 585 | 0.0 | 16.94 | -19.6 |
| 2021 (7) | 42.97 | 9.37 | 30.05 | 1.28 | 2.2 | 18.28 | 0.61 | 281.25 | 1.03 | -34.81 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0.07 | 0 | 0 | 0 | 0.43 | -41.89 | -2.79 | 0 | 7.85 | 5.09 | 7.04 | 399.29 | 0.12 | -78.95 | 1.47 | -80.73 | 1.20 | 400.0 | 1.68 | 479.31 | 0.00 | 0 | 585 | 0.0 | 21.07 | -5.85 |
| 2020 (6) | 39.29 | -8.99 | 29.67 | -20.41 | 1.86 | -17.33 | 0.16 | -71.93 | 1.58 | -40.6 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0.74 | 111.43 | -0.29 | 0 | 7.47 | 283.08 | 1.41 | 60.23 | 0.57 | 67.65 | 7.63 | -56.3 | 0.24 | 60.0 | 0.29 | -34.09 | 0.00 | 0 | 585 | 0.0 | 22.38 | 22.43 |
| 2019 (5) | 43.17 | 14.42 | 37.28 | 14.36 | 2.25 | 41.51 | 0.57 | 39.02 | 2.66 | 20.36 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.35 | 0 | -1.69 | 0 | 1.95 | 61.16 | 0.88 | 41.94 | 0.34 | -5.56 | 17.46 | -41.35 | 0.15 | 36.36 | 0.44 | -12.0 | 0.00 | 0 | 585 | 2.99 | 18.28 | 9.07 |
| 2018 (4) | 37.73 | 13.24 | 32.6 | 32.47 | 1.59 | -9.66 | 0.41 | 20.59 | 2.21 | 27.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | 0 | 0 | 0 | 0 | -0.59 | 0 | -2.33 | 0 | 1.21 | -83.47 | 0.62 | -87.87 | 0.36 | -55.56 | 29.77 | 168.44 | 0.11 | -87.78 | 0.50 | -44.44 | 0.00 | 0 | 568 | 0.0 | 16.76 | -23.01 |
| 2017 (3) | 33.32 | -4.53 | 24.61 | -2.57 | 1.76 | 3.53 | 0.34 | 17.24 | 1.73 | 27.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -20.0 | 0 | 0 | 0 | 0 | 1.13 | 370.83 | -0.14 | 0 | 7.32 | -4.81 | 5.11 | -14.83 | 0.81 | -54.49 | 11.09 | -51.95 | 0.90 | -14.29 | 0.90 | -21.74 | 0.00 | 0 | 568 | 0.0 | 21.77 | -3.12 |
| 2016 (2) | 34.9 | -20.52 | 25.26 | -11.18 | 1.7 | -3.95 | 0.29 | 61.11 | 1.36 | 4.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -46.43 | 0 | 0 | 0 | 0 | 0.24 | 0 | -0.72 | 0 | 7.69 | -37.43 | 6.0 | -36.44 | 1.78 | -33.83 | 23.08 | 5.29 | 1.05 | -36.75 | 1.15 | -37.84 | 0.00 | 0 | 568 | 0.0 | 22.47 | -16.72 |
| 2015 (1) | 43.91 | -1.72 | 28.44 | 0.42 | 1.77 | -7.81 | 0.18 | 38.46 | 1.3 | 0.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 21.74 | 0 | 0 | 0 | 0 | -0.57 | 0 | -1.41 | 0 | 12.29 | -2.92 | 9.44 | 10.02 | 2.69 | 103.79 | 21.92 | 110.36 | 1.66 | 9.93 | 1.85 | 4.52 | 0.00 | 0 | 568 | 0.0 | 26.98 | -0.59 |
| 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) | 10.24 | -6.91 | -20.25 | 7.95 | 0.25 | -28.57 | 0.57 | -34.48 | -25.97 | 0.66 | 4.76 | -66.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.39 | 5.41 | -58.51 | 2.1 | -17.97 | 11.7 | 2.0 | -18.03 | 76.99 | 0.11 | 0 | -38.89 | 5.40 | 3757.14 | -60.03 | 0.34 | -19.05 | 78.95 | 0.28 | -20.0 | 833.33 | 2.56 | 15.32 | 236.84 | 585 | 0.0 | 0.0 | 6.35 | -5.93 | -5.79 |
| 24Q3 (19) | 11.0 | -4.18 | 8.06 | 7.93 | 4.34 | -10.9 | 0.87 | -23.01 | 22.54 | 0.63 | 96.88 | 3.28 | 0.24 | 380.0 | -4.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.03 | -175.0 | 62.5 | 0.37 | 23.33 | 32.14 | 2.56 | -16.34 | 201.18 | 2.44 | -65.19 | 134.62 | 0 | -100.0 | 100.0 | 0.14 | -97.27 | 0 | 0.42 | -65.0 | 133.33 | 0.35 | -69.57 | 169.23 | 2.22 | 23.33 | 289.47 | 585 | 0.0 | 0.0 | 6.75 | -3.57 | 43.92 |
| 24Q2 (18) | 11.48 | 0.7 | 24.51 | 7.6 | 3.54 | 22.78 | 1.13 | 25.56 | 85.25 | 0.32 | -60.0 | 39.13 | 0.05 | -88.1 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 300.0 | 125.0 | 0.3 | -25.0 | 144.12 | 3.06 | -13.8 | 75.86 | 7.01 | 98.58 | 587.25 | 0.16 | 700.0 | -60.98 | 5.12 | 1037.78 | -78.32 | 1.20 | 100.0 | 605.88 | 1.15 | 112.96 | 296.55 | 1.80 | 200.0 | 361.54 | 585 | 0.0 | 0.0 | 7.0 | -9.79 | 32.83 |
| 24Q1 (17) | 11.4 | -11.21 | 13.21 | 7.34 | -34.05 | -19.16 | 0.9 | 16.88 | 36.36 | 0.8 | -59.6 | 9.59 | 0.42 | -58.82 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 200.0 | -88.89 | 0.4 | -57.45 | -49.37 | 3.55 | 88.83 | 219.82 | 3.53 | 212.39 | 182.4 | 0.02 | -88.89 | 128.57 | 0.45 | -96.67 | 0 | 0.60 | 215.79 | 185.71 | 0.54 | 1700.0 | 575.0 | 0.60 | -21.05 | 185.71 | 585 | 0.0 | 0.0 | 7.76 | 15.13 | 54.89 |
| 23Q4 (16) | 12.84 | 26.13 | -5.24 | 11.13 | 25.06 | 9.55 | 0.77 | 8.45 | 40.0 | 1.98 | 224.59 | 204.62 | 1.02 | 308.0 | 175.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.01 | 87.5 | -102.0 | 0.94 | 235.71 | 452.94 | 1.88 | 121.18 | -37.54 | 1.13 | 8.65 | -53.31 | 0.18 | 1000.0 | 38.46 | 13.51 | 0 | 210.57 | 0.19 | 5.56 | -53.66 | 0.03 | -76.92 | -92.11 | 0.76 | 33.33 | 123.53 | 585 | 0.0 | 0.0 | 6.74 | 43.71 | -1.32 |
| 23Q3 (15) | 10.18 | 10.41 | -0.29 | 8.9 | 43.78 | -7.96 | 0.71 | 16.39 | 47.92 | 0.61 | 165.22 | 27.08 | 0.25 | 316.67 | -10.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.08 | 50.0 | 92.92 | 0.28 | 141.18 | 129.17 | 0.85 | -51.15 | 194.44 | 1.04 | 1.96 | 206.12 | -0.02 | -104.88 | 92.0 | 0.00 | -100.0 | 0 | 0.18 | 5.88 | 205.88 | 0.13 | -55.17 | 0 | 0.57 | 46.15 | 812.5 | 585 | 0.0 | 0.0 | 4.69 | -11.01 | 76.98 |
| 23Q2 (14) | 9.22 | -8.44 | -7.34 | 6.19 | -31.83 | -23.2 | 0.61 | -7.58 | 29.79 | 0.23 | -68.49 | -32.35 | 0.06 | -85.71 | -76.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -99.29 | 0 | 0 | 0 | 0 | -0.16 | -277.78 | 71.43 | -0.68 | -186.08 | 2.86 | 1.74 | 56.76 | 141.67 | 1.02 | -18.4 | 82.14 | 0.41 | 685.71 | 441.67 | 23.62 | 0 | 0 | 0.17 | -19.05 | 70.0 | 0.29 | 262.5 | 31.82 | 0.39 | 85.71 | 333.33 | 585 | 0.0 | 0.0 | 5.27 | 5.19 | 29.48 |
| 23Q1 (13) | 10.07 | -25.68 | 15.61 | 9.08 | -10.63 | 20.26 | 0.66 | 20.0 | -4.35 | 0.73 | 12.31 | 151.72 | 0.42 | 13.51 | 68.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0.09 | -82.0 | 118.0 | 0.79 | 364.71 | 363.33 | 1.11 | -63.12 | 516.67 | 1.25 | -48.35 | 4266.67 | -0.07 | -153.85 | 12.5 | 0.00 | -100.0 | 0 | 0.21 | -48.78 | 2200.0 | 0.08 | -78.95 | 60.0 | 0.21 | -38.24 | 2200.0 | 585 | 0.0 | 0.0 | 5.01 | -26.65 | 47.79 |
| 22Q4 (12) | 13.55 | 32.71 | -5.84 | 10.16 | 5.07 | 15.85 | 0.55 | 14.58 | 0.0 | 0.65 | 35.42 | 124.14 | 0.37 | 32.14 | 42.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 144.25 | 455.56 | 0.17 | 117.71 | 106.42 | 3.01 | 434.44 | 28.63 | 2.42 | 346.94 | -10.37 | 0.13 | 152.0 | 118.57 | 4.35 | 0 | 0 | 0.41 | 341.18 | -10.87 | 0.38 | 0 | -58.24 | 0.34 | 525.0 | -71.67 | 585 | 0.0 | 0.0 | 6.83 | 157.74 | 21.31 |
| 22Q3 (11) | 10.21 | 2.61 | -6.84 | 9.67 | 19.98 | 22.25 | 0.48 | 2.13 | -23.81 | 0.48 | 41.18 | 60.0 | 0.28 | 12.0 | 7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -1.13 | -101.79 | -11200.0 | -0.96 | -37.14 | -1060.0 | -0.9 | -225.0 | -135.71 | -0.98 | -275.0 | -157.65 | -0.25 | -108.33 | -173.53 | 0.00 | 0 | -100.0 | -0.17 | -270.0 | -158.62 | -0.00 | -100.0 | -100.0 | -0.08 | -188.89 | -110.81 | 585 | 0.0 | 0.0 | 2.65 | -34.89 | -54.23 |
| 22Q2 (10) | 9.95 | 14.24 | 2.37 | 8.06 | 6.75 | 12.41 | 0.47 | -31.88 | -14.55 | 0.34 | 17.24 | 3300.0 | 0.25 | 0.0 | 4.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.56 | -12.0 | -247.37 | -0.7 | -133.33 | -1850.0 | 0.72 | 300.0 | -64.88 | 0.56 | 1966.67 | -72.28 | -0.12 | -50.0 | -125.0 | 0.00 | 0 | -100.0 | 0.10 | 1100.0 | -71.43 | 0.22 | 340.0 | -35.29 | 0.09 | 1000.0 | -80.0 | 585 | 0.0 | 0.0 | 4.07 | 20.06 | -23.93 |
| 22Q1 (9) | 8.71 | -39.47 | 10.39 | 7.55 | -13.91 | 21.77 | 0.69 | 25.45 | 46.81 | 0.29 | 0.0 | 2800.0 | 0.25 | -3.85 | -3.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -655.56 | -1566.67 | -0.3 | 88.68 | -7.14 | 0.18 | -92.31 | -80.85 | -0.03 | -101.11 | -104.84 | -0.08 | 88.57 | -700.0 | 0.00 | 0 | 0 | -0.01 | -102.17 | -109.09 | 0.05 | -94.51 | -66.67 | -0.01 | -100.83 | -109.09 | 585 | 0.0 | 0.0 | 3.39 | -39.79 | -21.16 |
| 21Q4 (8) | 14.39 | 31.3 | 119.03 | 8.77 | 10.87 | 144.29 | 0.55 | -12.7 | 25.0 | 0.29 | -3.33 | 2800.0 | 0.26 | 0.0 | -10.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | 1000.0 | -71.88 | -2.65 | -2750.0 | -730.95 | 2.34 | -7.14 | -20.95 | 2.7 | 58.82 | 229.81 | -0.7 | -305.88 | -511.76 | 0.00 | -100.0 | -100.0 | 0.46 | 58.62 | 227.78 | 0.91 | 237.04 | 311.63 | 1.20 | 62.16 | 400.0 | 585 | 0.0 | 0.0 | 5.63 | -2.76 | -13.52 |
| 21Q3 (7) | 10.96 | 12.76 | 6.3 | 7.91 | 10.32 | 3.26 | 0.63 | 14.55 | 43.18 | 0.3 | 2900.0 | 2900.0 | 0.26 | 8.33 | -21.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | -0.01 | -102.63 | -104.17 | 0.1 | 150.0 | 266.67 | 2.52 | 22.93 | 17.21 | 1.7 | -15.84 | 26.87 | 0.34 | -29.17 | -24.44 | 13.45 | -42.94 | -36.26 | 0.29 | -17.14 | 26.09 | 0.27 | -20.59 | 12.5 | 0.74 | 64.44 | 23.33 | 585 | 0.0 | 0.0 | 5.79 | 8.22 | -0.34 |
| 21Q2 (6) | 9.72 | 23.19 | -7.52 | 7.17 | 15.65 | -10.6 | 0.55 | 17.02 | 5.77 | 0.01 | 0.0 | 0 | 0.24 | -7.69 | -45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 1366.67 | 0 | 0.04 | 114.29 | 140.0 | 2.05 | 118.09 | 10.22 | 2.02 | 225.81 | 16.76 | 0.48 | 4900.0 | 1700.0 | 23.57 | 0 | 0 | 0.35 | 218.18 | 16.67 | 0.34 | 126.67 | 9.68 | 0.45 | 309.09 | 21.62 | 585 | 0.0 | 1.56 | 5.35 | 24.42 | -5.31 |
| 21Q1 (5) | 7.89 | 20.09 | -33.75 | 6.2 | 72.7 | -40.38 | 0.47 | 6.82 | 2.17 | 0.01 | 0.0 | -88.89 | 0.26 | -10.34 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -109.38 | 75.0 | -0.28 | -166.67 | 49.09 | 0.94 | -68.24 | 88.0 | 0.62 | 129.81 | 47.62 | -0.01 | -105.88 | 50.0 | 0.00 | -100.0 | 0 | 0.11 | 130.56 | 57.14 | 0.15 | 134.88 | -11.76 | 0.11 | -54.17 | 57.14 | 585 | 0.0 | 0.0 | 4.3 | -33.95 | -2.49 |
| 20Q4 (4) | 6.57 | -36.28 | 0.0 | 3.59 | -53.13 | 0.0 | 0.44 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.29 | -12.12 | 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 | 0.0 | 0.32 | 33.33 | 0.0 | 0.42 | 800.0 | 0.0 | 2.96 | 37.67 | 0.0 | -2.08 | -255.22 | 0.0 | 0.17 | -62.22 | 0.0 | 5.71 | -72.94 | 0.0 | -0.36 | -256.52 | 0.0 | -0.43 | -279.17 | 0.0 | 0.24 | -60.0 | 0.0 | 585 | 0.0 | 0.0 | 6.51 | 12.05 | 0.0 |
| 20Q3 (3) | 10.31 | -1.9 | 0.0 | 7.66 | -4.49 | 0.0 | 0.44 | -15.38 | 0.0 | 0.01 | 0 | 0.0 | 0.33 | -25.0 | 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 | 0.24 | 0 | 0.0 | -0.06 | 40.0 | 0.0 | 2.15 | 15.59 | 0.0 | 1.34 | -22.54 | 0.0 | 0.45 | 1600.0 | 0.0 | 21.10 | 0 | 0.0 | 0.23 | -23.33 | 0.0 | 0.24 | -22.58 | 0.0 | 0.60 | 62.16 | 0.0 | 585 | 1.56 | 0.0 | 5.81 | 2.83 | 0.0 |
| 20Q2 (2) | 10.51 | -11.75 | 0.0 | 8.02 | -22.88 | 0.0 | 0.52 | 13.04 | 0.0 | 0 | -100.0 | 0.0 | 0.44 | -15.38 | 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 | 100.0 | 0.0 | -0.1 | 81.82 | 0.0 | 1.86 | 272.0 | 0.0 | 1.73 | 311.9 | 0.0 | -0.03 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | 0.30 | 328.57 | 0.0 | 0.31 | 82.35 | 0.0 | 0.37 | 428.57 | 0.0 | 576 | -1.54 | 0.0 | 5.65 | 28.12 | 0.0 |
| 20Q1 (1) | 11.91 | 0.0 | 0.0 | 10.4 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.52 | 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 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 585 | 0.0 | 0.0 | 4.41 | 0.0 | 0.0 |
