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) | 120.33 | -5.48 | 98.46 | -5.19 | 6.48 | -2.85 | 0.11 | 266.67 | 0.86 | 40.98 | 0.86 | -3.37 | 0 | 0 | 0.74 | 21.31 | 0.62 | 106.67 | 5.59 | 7885.71 | 0 | 0 | 0 | 0 | 6.46 | 7975.0 | 21.85 | 29.67 | 16.96 | 36.77 | 3.53 | 10.31 | 16.14 | -14.87 | 3.63 | 36.98 | 2.25 | -14.77 | 0.00 | 0 | 467 | 0.0 | 37.55 | 19.09 |
| 2022 (9) | 127.3 | -2.35 | 103.85 | -1.22 | 6.67 | -6.19 | 0.03 | 200.0 | 0.61 | 45.24 | 0.89 | 17.11 | 0 | 0 | 0.61 | 205.0 | 0.3 | -64.71 | 0.07 | -22.22 | 0.03 | 0 | 0 | 0 | 0.08 | -66.67 | 16.85 | -8.22 | 12.4 | -11.11 | 3.2 | -9.35 | 18.96 | -1.3 | 2.65 | -11.07 | 2.64 | -10.2 | 0.00 | 0 | 467 | 0.0 | 31.53 | -0.54 |
| 2021 (8) | 130.36 | 5.61 | 105.13 | 8.66 | 7.11 | 0.42 | 0.01 | -50.0 | 0.42 | -12.5 | 0.76 | 28.81 | 0 | 0 | 0.2 | -16.67 | 0.85 | -15.84 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.24 | 300.0 | 18.36 | -6.71 | 13.95 | -6.81 | 3.53 | -11.31 | 19.21 | -4.9 | 2.98 | -6.88 | 2.94 | -7.84 | 0.00 | 0 | 467 | 0.0 | 31.7 | -1.58 |
| 2020 (7) | 123.44 | 4.12 | 96.75 | 2.26 | 7.08 | 3.21 | 0.02 | 0.0 | 0.48 | -15.79 | 0.59 | -3.28 | 0 | 0 | 0.24 | 4.35 | 1.01 | 87.04 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.06 | -62.5 | 19.68 | 14.09 | 14.97 | 10.72 | 3.98 | 25.16 | 20.20 | 9.54 | 3.20 | 10.73 | 3.19 | 11.54 | 0.00 | 0 | 467 | 0.0 | 32.21 | 9.3 |
| 2019 (6) | 118.56 | 14.18 | 94.61 | 12.06 | 6.86 | 35.57 | 0.02 | 100.0 | 0.57 | 58.33 | 0.61 | 0 | 0 | 0 | 0.23 | -25.81 | 0.54 | -26.03 | 1.28 | 204.76 | 0 | 0 | 0 | 0 | 0.16 | -86.55 | 17.25 | 10.93 | 13.52 | 11.09 | 3.18 | -4.22 | 18.44 | -13.67 | 2.89 | 11.15 | 2.86 | 21.7 | 0.00 | 0 | 467 | 0.0 | 29.47 | 38.1 |
| 2018 (5) | 103.84 | 7.31 | 84.43 | 6.6 | 5.06 | 2.85 | 0.01 | 0.0 | 0.36 | 24.14 | 0 | 0 | 0 | 0 | 0.31 | 93.75 | 0.73 | 40.38 | 0.42 | -73.08 | 0 | 0 | 0 | 0 | 1.19 | -40.8 | 15.55 | 6.07 | 12.17 | 2.7 | 3.32 | 19.0 | 21.36 | 12.24 | 2.60 | 2.36 | 2.35 | 11.37 | 0.00 | 0 | 467 | 0.0 | 21.34 | 4.51 |
| 2017 (4) | 96.77 | 2.94 | 79.2 | 5.9 | 4.92 | 8.13 | 0.01 | 0.0 | 0.29 | 81.25 | 0 | 0 | 0 | 0 | 0.16 | 23.08 | 0.52 | -13.33 | 1.56 | 54.46 | 0 | 0 | 0 | 0 | 2.01 | 63.41 | 14.66 | -7.8 | 11.85 | -8.21 | 2.79 | -6.06 | 19.03 | 1.82 | 2.54 | -5.22 | 2.11 | -15.6 | 0.00 | 0 | 467 | -3.11 | 20.42 | -3.77 |
| 2016 (3) | 94.01 | 3.91 | 74.79 | 4.84 | 4.55 | -9.72 | 0.01 | 0.0 | 0.16 | 60.0 | 0 | 0 | 0 | 0 | 0.13 | 0.0 | 0.6 | 275.0 | 1.01 | -59.6 | 0 | 0 | 0 | 0 | 1.23 | -54.28 | 15.9 | -5.24 | 12.91 | -2.71 | 2.97 | -13.41 | 18.69 | -8.7 | 2.68 | -2.19 | 2.50 | 10.13 | 0.00 | 0 | 482 | -0.41 | 21.22 | -0.84 |
| 2015 (2) | 90.47 | 6.06 | 71.34 | 3.84 | 5.04 | 3.49 | 0.01 | -50.0 | 0.1 | -9.09 | 0 | 0 | 0 | 0 | 0.13 | -7.14 | 0.16 | 0.0 | 2.5 | 1685.71 | 0 | 0 | 0 | 0 | 2.69 | 691.18 | 16.78 | 38.91 | 13.27 | 34.04 | 3.43 | 57.34 | 20.47 | 13.41 | 2.74 | 34.31 | 2.27 | 10.73 | 0.00 | 0 | 484 | 0.0 | 21.4 | 32.59 |
| 2014 (1) | 85.3 | 13.0 | 68.7 | 14.39 | 4.87 | 7.27 | 0.02 | 0.0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | 0.16 | -60.98 | 0.14 | -75.44 | 0 | 0 | 0 | 0 | 0.34 | 3.03 | 12.08 | 7.66 | 9.9 | 12.12 | 2.18 | -0.91 | 18.05 | -7.81 | 2.04 | 12.09 | 2.05 | 12.64 | 0.00 | 0 | 484 | 0.0 | 16.14 | 7.74 |
| 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) | 32.39 | 4.92 | 4.92 | 26.44 | 4.3 | 5.38 | 1.97 | 13.22 | 22.36 | 0.01 | -83.33 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | -107.69 | -12.5 | 3.7 | 1.09 | -5.85 | 2.66 | 3.91 | -6.01 | 0.68 | -4.23 | -12.82 | 18.49 | -4.79 | -6.95 | 0.57 | 3.64 | -6.56 | 0.63 | 8.62 | -4.55 | 1.70 | 50.44 | -42.76 | 467 | 0.0 | 0.0 | 7.78 | 2.5 | -0.51 |
| 24Q2 (19) | 30.87 | 2.9 | 5.76 | 25.35 | 5.14 | 3.94 | 1.74 | 0.0 | -1.14 | 0.06 | 500.0 | 20.0 | 0.21 | 0.0 | 0.0 | 0.19 | -5.0 | -13.64 | 0 | 0 | 0 | 0.13 | 0 | -82.43 | 0.06 | -25.0 | -33.33 | 0.02 | 116.67 | -99.64 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 62.86 | -101.87 | 3.66 | -3.68 | -63.44 | 2.56 | -5.54 | -69.6 | 0.71 | -7.79 | -40.34 | 19.42 | -3.81 | 63.33 | 0.55 | -5.17 | -69.44 | 0.58 | -12.12 | 87.1 | 1.13 | 94.83 | -52.12 | 467 | 0.0 | 0.0 | 7.59 | -0.39 | -45.59 |
| 24Q1 (18) | 30.0 | -3.97 | 3.34 | 24.11 | -5.3 | 2.55 | 1.74 | 12.26 | 11.54 | 0.01 | -80.0 | 0 | 0.21 | 0.0 | -4.55 | 0.2 | -4.76 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -78.95 | 33.33 | -0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -800.0 | -12.9 | 3.8 | -11.01 | 4.11 | 2.71 | -12.58 | 4.23 | 0.77 | -11.49 | 11.59 | 20.19 | -0.49 | 6.6 | 0.58 | -12.12 | 3.57 | 0.66 | 1.54 | 6.45 | 0.58 | -84.02 | 3.57 | 467 | 0.0 | 0.0 | 7.62 | -6.85 | 0.4 |
| 23Q4 (17) | 31.24 | 1.2 | -1.17 | 25.46 | 1.47 | -0.74 | 1.55 | -3.73 | -2.52 | 0.05 | 400.0 | 150.0 | 0.21 | 5.0 | 10.53 | 0.21 | 0.0 | -4.55 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.38 | 375.0 | 171.43 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | 120.83 | 200.0 | 4.27 | 8.65 | -1.16 | 3.1 | 9.54 | -2.82 | 0.87 | 11.54 | 6.1 | 20.29 | 2.11 | 7.41 | 0.66 | 8.2 | -2.94 | 0.65 | -1.52 | -5.8 | 3.63 | 22.22 | 36.47 | 467 | 0.0 | 0.0 | 8.18 | 4.6 | 0.86 |
| 23Q3 (16) | 30.87 | 5.76 | -3.08 | 25.09 | 2.87 | -2.56 | 1.61 | -8.52 | -2.42 | 0.01 | -80.0 | 0 | 0.2 | -4.76 | 17.65 | 0.21 | -4.55 | -8.7 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | -11.11 | 14.29 | 0.02 | -99.64 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -103.45 | -14.29 | 3.93 | -60.74 | -7.31 | 2.83 | -66.39 | -7.21 | 0.78 | -34.45 | -9.3 | 19.87 | 67.12 | -1.78 | 0.61 | -66.11 | -6.15 | 0.66 | 112.9 | -5.71 | 2.97 | 25.85 | 50.76 | 467 | 0.0 | 0.0 | 7.82 | -43.94 | -1.76 |
| 23Q2 (15) | 29.19 | 0.55 | -9.32 | 24.39 | 3.74 | -8.2 | 1.76 | 12.82 | 6.02 | 0.05 | 0 | 400.0 | 0.21 | -4.55 | 23.53 | 0.22 | 0.0 | 0.0 | 0 | 0 | 0 | 0.74 | 0 | 37.04 | 0.09 | 50.0 | 80.0 | 5.56 | 0 | 11220.0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.96 | 2345.16 | 1781.08 | 10.01 | 174.25 | 131.18 | 8.42 | 223.85 | 156.71 | 1.19 | 72.46 | 65.28 | 11.89 | -37.22 | -28.46 | 1.80 | 221.43 | 157.14 | 0.31 | -50.0 | -50.0 | 2.36 | 321.43 | 78.79 | 467 | 0.0 | 0.0 | 13.95 | 83.79 | 77.26 |
| 23Q1 (14) | 29.03 | -8.16 | -8.28 | 23.51 | -8.34 | -9.16 | 1.56 | -1.89 | -11.86 | 0 | -100.0 | 0 | 0.22 | 15.79 | 175.0 | 0.22 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | -57.14 | 20.0 | 0 | -100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.31 | -520.0 | -675.0 | 3.65 | -15.51 | -7.83 | 2.6 | -18.5 | -9.72 | 0.69 | -15.85 | -13.75 | 18.94 | 0.26 | -6.42 | 0.56 | -17.65 | -9.68 | 0.62 | -10.14 | -1.59 | 0.56 | -78.95 | -9.68 | 467 | 0.0 | 0.0 | 7.59 | -6.41 | 0.0 |
| 22Q4 (13) | 31.61 | -0.75 | -7.6 | 25.65 | -0.39 | -7.93 | 1.59 | -3.64 | -6.47 | 0.02 | 0 | 0 | 0.19 | 11.76 | 58.33 | 0.22 | -4.35 | 4.76 | 0 | 0 | 0 | 0.07 | 0 | 600.0 | 0.14 | 100.0 | -78.46 | 0.07 | 16.67 | 133.33 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.05 | 76.19 | -109.09 | 4.32 | 1.89 | -16.76 | 3.19 | 4.59 | -24.41 | 0.82 | -4.65 | 18.84 | 18.89 | -6.62 | 41.18 | 0.68 | 4.62 | -24.44 | 0.69 | -1.43 | -12.66 | 2.66 | 35.03 | -11.04 | 467 | 0.0 | 0.0 | 8.11 | 1.88 | -7.21 |
| 22Q3 (12) | 31.85 | -1.06 | -4.38 | 25.75 | -3.09 | -3.99 | 1.65 | -0.6 | -9.84 | 0 | -100.0 | 0 | 0.17 | 0.0 | 54.55 | 0.23 | 4.55 | 27.78 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | 40.0 | -41.67 | 0.06 | 220.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -156.76 | -162.5 | 4.24 | -2.08 | -7.63 | 3.05 | -7.01 | -12.36 | 0.86 | 19.44 | -3.37 | 20.23 | 21.72 | 4.44 | 0.65 | -7.14 | -12.16 | 0.70 | 12.9 | -7.89 | 1.97 | 49.24 | -5.29 | 467 | 0.0 | 0.0 | 7.96 | 1.14 | -0.5 |
| 22Q2 (11) | 32.19 | 1.71 | 0.09 | 26.57 | 2.67 | 2.94 | 1.66 | -6.21 | -7.26 | 0.01 | 0 | 0 | 0.17 | 112.5 | 70.0 | 0.22 | 0.0 | 22.22 | 0 | 0 | 0 | 0.54 | 0 | 285.71 | 0.05 | 0.0 | 25.0 | -0.05 | -400.0 | -266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 1025.0 | 1950.0 | 4.33 | 9.34 | -4.63 | 3.28 | 13.89 | 2.5 | 0.72 | -10.0 | -35.71 | 16.62 | -17.89 | -32.6 | 0.70 | 12.9 | 1.45 | 0.62 | -1.59 | -10.14 | 1.32 | 112.9 | -1.49 | 467 | 0.0 | 0.0 | 7.87 | 3.69 | 1.16 |
| 22Q1 (10) | 31.65 | -7.48 | 3.13 | 25.88 | -7.11 | 5.03 | 1.77 | 4.12 | -1.12 | 0 | 0 | 0 | 0.08 | -33.33 | -20.0 | 0.22 | 4.76 | 22.22 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | -92.31 | 25.0 | -0.01 | -133.33 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -107.27 | 80.95 | 3.96 | -23.7 | -1.74 | 2.88 | -31.75 | -5.57 | 0.8 | 15.94 | -2.44 | 20.24 | 51.27 | -0.74 | 0.62 | -31.11 | -4.62 | 0.63 | -20.25 | -10.0 | 0.62 | -79.26 | -4.62 | 467 | 0.0 | 0.0 | 7.59 | -13.16 | 5.56 |
| 21Q4 (9) | 34.21 | 2.7 | 6.11 | 27.86 | 3.88 | 9.47 | 1.7 | -7.1 | 1.8 | 0 | 0 | -100.0 | 0.12 | 9.09 | 9.09 | 0.21 | 16.67 | 40.0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0.65 | 441.67 | 10.17 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 787.5 | 111.54 | 5.19 | 13.07 | -3.53 | 4.22 | 21.26 | 1.69 | 0.69 | -22.47 | -34.29 | 13.38 | -30.92 | -31.21 | 0.90 | 21.62 | 1.12 | 0.79 | 3.95 | -4.82 | 2.99 | 43.75 | -6.85 | 467 | 0.0 | 0.0 | 8.74 | 9.25 | 2.1 |
| 21Q3 (8) | 33.31 | 3.58 | 2.49 | 26.82 | 3.91 | 7.67 | 1.83 | 2.23 | 11.59 | 0 | 0 | 0 | 0.11 | 10.0 | 0.0 | 0.18 | 0.0 | 20.0 | 0 | 0 | 0 | 0.05 | -64.29 | 0 | 0.12 | 200.0 | -25.0 | 0.02 | -33.33 | 118.18 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -300.0 | 61.9 | 4.59 | 1.1 | -19.9 | 3.48 | 8.75 | -22.67 | 0.89 | -20.54 | -15.24 | 19.37 | -21.45 | 5.67 | 0.74 | 7.25 | -22.92 | 0.76 | 10.14 | -24.75 | 2.08 | 55.22 | -10.34 | 467 | 0.0 | 0.0 | 8.0 | 2.83 | -9.71 |
| 21Q2 (7) | 32.16 | 4.79 | 10.63 | 25.81 | 4.75 | 12.66 | 1.79 | 0.0 | 2.87 | 0 | 0 | 0 | 0.1 | 0.0 | -16.67 | 0.18 | 0.0 | 20.0 | 0 | 0 | 0 | 0.14 | 0 | 0 | 0.04 | 0.0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 90.48 | -110.0 | 4.54 | 12.66 | -1.73 | 3.2 | 4.92 | -4.48 | 1.12 | 36.59 | 3.7 | 24.66 | 20.94 | 5.47 | 0.69 | 6.15 | -4.17 | 0.69 | -1.43 | 2.99 | 1.34 | 106.15 | -1.47 | 467 | 0.0 | 0.43 | 7.78 | 8.21 | 0.91 |
| 21Q1 (6) | 30.69 | -4.81 | 3.54 | 24.64 | -3.18 | 4.99 | 1.79 | 7.19 | -11.82 | 0 | -100.0 | 0 | 0.1 | -9.09 | -28.57 | 0.18 | 20.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -93.22 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -180.77 | -10.53 | 4.03 | -25.09 | 2.03 | 3.05 | -26.51 | 2.35 | 0.82 | -21.9 | 2.5 | 20.39 | 4.83 | 0.74 | 0.65 | -26.97 | 1.56 | 0.70 | -15.66 | 2.94 | 0.65 | -79.75 | 1.56 | 467 | 0.0 | 0.0 | 7.19 | -16.0 | 1.55 |
| 20Q4 (5) | 32.24 | -0.8 | 1.45 | 25.45 | 2.17 | 2.75 | 1.67 | 1.83 | -5.65 | 0.01 | 0 | 0.0 | 0.11 | 0.0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 268.75 | 293.33 | 0.02 | 118.18 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 223.81 | 128.89 | 5.38 | -6.11 | 23.96 | 4.15 | -7.78 | 18.57 | 1.05 | 0.0 | 43.84 | 19.45 | 6.11 | 15.98 | 0.89 | -7.29 | 18.67 | 0.83 | -17.82 | -11.7 | 3.21 | 38.36 | 10.69 | 467 | 0.0 | 0.0 | 8.56 | -3.39 | 14.59 |
| 20Q3 (4) | 32.5 | 11.8 | 0.0 | 24.91 | 8.73 | 0.0 | 1.64 | -5.75 | 0.0 | 0 | 0 | 0.0 | 0.11 | -8.33 | 0.0 | 0.15 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 0 | 0.0 | -0.11 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.21 | -205.0 | 0.0 | 5.73 | 24.03 | 0.0 | 4.5 | 34.33 | 0.0 | 1.05 | -2.78 | 0.0 | 18.33 | -21.6 | 0.0 | 0.96 | 33.33 | 0.0 | 1.01 | 50.75 | 0.0 | 2.32 | 70.59 | 0.0 | 467 | 0.43 | 0.0 | 8.86 | 14.92 | 0.0 |
| 20Q2 (3) | 29.07 | -1.92 | 0.0 | 22.91 | -2.39 | 0.0 | 1.74 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0.12 | -14.29 | 0.0 | 0.15 | 7.14 | 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 | 0.2 | 205.26 | 0.0 | 4.62 | 16.96 | 0.0 | 3.35 | 12.42 | 0.0 | 1.08 | 35.0 | 0.0 | 23.38 | 15.51 | 0.0 | 0.72 | 12.5 | 0.0 | 0.67 | -1.47 | 0.0 | 1.36 | 112.5 | 0.0 | 465 | -0.43 | 0.0 | 7.71 | 8.9 | 0.0 |
| 20Q1 (2) | 29.64 | -6.73 | 0.0 | 23.47 | -5.25 | 0.0 | 2.03 | 14.69 | 0.0 | 0 | -100.0 | 0.0 | 0.14 | 0 | 0.0 | 0.14 | 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 | 0 | 0.0 | -0.19 | 78.89 | 0.0 | 3.95 | -8.99 | 0.0 | 2.98 | -14.86 | 0.0 | 0.8 | 9.59 | 0.0 | 20.24 | 20.69 | 0.0 | 0.64 | -14.67 | 0.0 | 0.68 | -27.66 | 0.0 | 0.64 | -77.93 | 0.0 | 467 | 0.0 | 0.0 | 7.08 | -5.22 | 0.0 |
| 19Q4 (1) | 31.78 | 0.0 | 0.0 | 24.77 | 0.0 | 0.0 | 1.77 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | 4.34 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 16.77 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 | 0.94 | 0.0 | 0.0 | 2.90 | 0.0 | 0.0 | 467 | 0.0 | 0.0 | 7.47 | 0.0 | 0.0 |
