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) | 58.42 | -1.8 | 41.3 | 2.46 | 18.02 | 5.57 | 0.23 | 109.09 | 1.52 | 52.0 | 1.69 | 4.32 | 0.42 | -28.81 | 0.34 | -48.48 | 0.92 | -25.2 | 0.02 | 0.0 | -0.63 | 0 | 0 | 0 | -2.03 | 0 | -2.93 | 0 | -2.73 | 0 | 0.53 | -78.63 | 0.00 | 0 | -0.91 | 0 | -0.23 | 0 | 0.00 | 0 | 300 | -40.36 | 13.89 | 1186.11 |
| 2022 (9) | 59.49 | 7.93 | 40.31 | 4.86 | 17.07 | 12.97 | 0.11 | 83.33 | 1.0 | 53.85 | 1.62 | -9.5 | 0.59 | 78.79 | 0.66 | 135.71 | 1.23 | -55.76 | 0.02 | 0 | 0 | 0 | -0.19 | 0 | -17.13 | 0 | -15.02 | 0 | -16.55 | 0 | 2.48 | 0 | 0.00 | 0 | -3.29 | 0 | 0.19 | -69.84 | 0.00 | 0 | 503 | -7.71 | 1.08 | -95.29 |
| 2021 (8) | 55.12 | 16.58 | 38.44 | 17.09 | 15.11 | 3.85 | 0.06 | -60.0 | 0.65 | 150.0 | 1.79 | -16.74 | 0.33 | 17.86 | 0.28 | 460.0 | 2.78 | 44.79 | -0.05 | 0 | -0.04 | 0 | 0.03 | 0 | 5.53 | 72.81 | 7.1 | 129.03 | 7.45 | 42.99 | -0.39 | 0 | 0.00 | 0 | 1.37 | 47.31 | 0.63 | -4.55 | 0.00 | 0 | 545 | -2.15 | 22.91 | 26.78 |
| 2020 (7) | 47.28 | 51.1 | 32.83 | 50.11 | 14.55 | 50.62 | 0.15 | -31.82 | 0.26 | 333.33 | 2.15 | 55.8 | 0.28 | 12.0 | 0.05 | 25.0 | 1.92 | 0 | -0.04 | 0 | -0.05 | 0 | -0.03 | 0 | 3.2 | -16.67 | 3.1 | -14.13 | 5.21 | 33.25 | -1.83 | 0 | 0.00 | 0 | 0.93 | 32.86 | 0.66 | 3200.0 | 0.00 | 0 | 557 | 0.0 | 18.07 | 33.36 |
| 2019 (6) | 31.29 | -83.79 | 21.87 | -84.86 | 9.66 | -81.63 | 0.22 | -67.16 | 0.06 | -89.29 | 1.38 | 0 | 0.25 | 0 | 0.04 | -87.5 | 0 | 0 | 0.12 | 0 | -0.18 | 0 | -0.14 | 0 | 3.84 | -83.3 | 3.61 | -80.98 | 3.91 | -63.49 | -1.84 | 0 | 0.00 | 0 | 0.70 | -59.54 | 0.02 | 0 | 0.00 | 0 | 557 | -9.72 | 13.55 | -43.73 |
| 2018 (5) | 193.05 | 35.85 | 144.46 | 34.81 | 52.6 | 37.09 | 0.67 | 109.38 | 0.56 | -38.46 | 0 | 0 | 0 | 0 | 0.32 | 3100.0 | 0.17 | 112.5 | -0.04 | 0 | 22.44 | -27.17 | 0.5 | 163.16 | 22.99 | -28.4 | 18.98 | -33.84 | 10.71 | -57.65 | 3.88 | 98.97 | 20.47 | 201.47 | 1.73 | -52.34 | -4.05 | 0 | 0.00 | 0 | 617 | -11.35 | 24.08 | -29.18 |
| 2017 (4) | 142.11 | 34.92 | 107.16 | 51.72 | 38.37 | 7.0 | 0.32 | 0.0 | 0.91 | -69.15 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.08 | 0 | -0.03 | 0 | 30.81 | 856.83 | 0.19 | 280.0 | 32.11 | 1466.34 | 28.69 | 3123.6 | 25.29 | 945.04 | 1.95 | 323.91 | 6.79 | -86.99 | 3.63 | 937.14 | -2.25 | 0 | 0.00 | 0 | 696 | 0.0 | 34.0 | 338.71 |
| 2016 (3) | 105.33 | -7.47 | 70.63 | -24.61 | 35.86 | -0.17 | 0.32 | -52.24 | 2.95 | -22.98 | 0 | 0 | 0.07 | 0 | 0.01 | 0 | 0 | 0 | -0.11 | 0 | 3.22 | 2200.0 | 0.05 | 0 | 2.05 | 0 | 0.89 | 0 | 2.42 | 0 | 0.46 | -43.21 | 52.21 | 0 | 0.35 | 0 | 0.12 | 0 | 0.00 | 0 | 696 | 0.0 | 7.75 | 0 |
| 2015 (2) | 113.83 | -11.16 | 93.69 | -20.49 | 35.92 | -4.8 | 0.67 | 6.35 | 3.83 | 27.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.36 | 0 | 0.14 | -84.78 | -0.27 | 0 | -6.77 | 0 | -22.55 | 0 | -21.57 | 0 | 0.81 | -28.95 | 0.00 | 0 | -3.10 | 0 | -4.88 | 0 | 0.00 | 0 | 696 | 0.0 | -14.26 | 0 |
| 2014 (1) | 128.13 | 9.34 | 117.84 | 41.4 | 37.73 | -1.2 | 0.63 | -27.59 | 3.01 | 0 | 0 | 0 | 0.08 | 33.33 | 0 | 0 | 0.06 | 0 | -0.14 | 0 | 0.92 | 73.58 | 0.67 | 378.57 | -8.5 | 0 | -35.94 | 0 | -35.9 | 0 | 1.14 | 29.55 | 0.00 | 0 | -5.16 | 0 | -9.04 | 0 | 0.00 | 0 | 696 | 0.0 | -28.55 | 0 |
| 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) | 13.92 | -2.38 | -6.51 | 9.38 | -2.7 | -8.84 | 3.63 | -5.96 | -20.92 | 0.09 | -18.18 | 80.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | -0.44 | -200.0 | -46.67 | 0.48 | -60.33 | 265.52 | 0.61 | -51.97 | 365.22 | 0.06 | -14.29 | -50.0 | 12.22 | 113.64 | 0 | 0.20 | -52.38 | 350.0 | 0.35 | 29.63 | 1650.0 | 0.65 | 47.73 | 140.74 | 303 | 1.0 | 1.0 | 4.45 | -15.72 | 17.72 |
| 24Q2 (19) | 14.26 | -0.63 | -0.49 | 9.64 | -1.73 | -3.41 | 3.86 | 6.63 | -13.65 | 0.11 | 83.33 | 83.33 | 0.38 | -19.15 | 65.22 | 0.46 | -4.17 | 15.0 | 0.05 | -37.5 | -50.0 | 0.04 | 0 | -84.0 | 0.06 | 100.0 | -89.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 250.0 | 0.44 | 145.83 | -25.42 | 1.21 | 6150.0 | 163.04 | 1.27 | 1714.29 | 135.19 | 0.07 | 16.67 | 75.0 | 5.72 | 0 | -35.44 | 0.42 | 2000.0 | 281.82 | 0.27 | -20.59 | 1450.0 | 0.44 | 2100.0 | 100.0 | 300 | 0.0 | -36.97 | 5.28 | 27.85 | 16.3 |
| 24Q1 (18) | 14.35 | -5.9 | 2.94 | 9.81 | -11.14 | -1.8 | 3.62 | -20.26 | -17.91 | 0.06 | -33.33 | 100.0 | 0.47 | 6.82 | 46.88 | 0.48 | -4.0 | 14.29 | 0.08 | -20.0 | -38.46 | 0 | -100.0 | -100.0 | 0.03 | -90.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0.07 | 333.33 | 133.33 | -0.96 | 70.19 | -205.49 | -0.02 | 99.44 | -104.44 | 0.07 | 101.97 | -86.54 | 0.06 | -78.57 | -33.33 | 0.00 | 0 | -100.0 | 0.02 | 101.69 | -81.82 | 0.34 | 409.09 | 361.54 | 0.02 | 102.2 | -81.82 | 300 | 0.0 | -36.97 | 4.13 | 285.98 | -8.43 |
| 23Q4 (17) | 15.25 | 2.42 | -1.61 | 11.04 | 7.29 | 8.34 | 4.54 | -1.09 | -9.02 | 0.09 | 80.0 | 125.0 | 0.44 | -15.38 | 37.5 | 0.5 | 31.58 | 16.28 | 0.1 | 0.0 | -41.18 | 0.04 | 0.0 | 100.0 | 0.3 | 500.0 | 1400.0 | 0.01 | 0 | 0 | 0 | 100.0 | 0 | -0.03 | -250.0 | -160.0 | -3.22 | -973.33 | 80.98 | -3.55 | -1124.14 | 78.63 | -3.55 | -1443.48 | 79.89 | 0.28 | 133.33 | -84.86 | 0.00 | 0 | 0 | -1.18 | -1375.0 | 66.38 | -0.11 | -650.0 | 54.17 | -0.91 | -437.04 | 72.34 | 300 | 0.0 | -40.36 | 1.07 | -71.69 | 108.62 |
| 23Q3 (16) | 14.89 | 3.91 | -2.04 | 10.29 | 3.11 | 4.36 | 4.59 | 2.68 | 2.46 | 0.05 | -16.67 | 66.67 | 0.52 | 126.09 | 30.0 | 0.38 | -5.0 | -2.56 | 0.1 | 0.0 | -37.5 | 0.04 | -84.0 | -93.22 | 0.05 | -91.23 | -44.44 | 0 | 0 | 0 | -0.24 | 0 | 0 | 0.02 | 200.0 | 116.67 | -0.3 | -150.85 | 71.15 | -0.29 | -163.04 | -70.59 | -0.23 | -142.59 | 23.33 | 0.12 | 200.0 | -36.84 | 0.00 | -100.0 | 0 | -0.08 | -172.73 | -33.33 | 0.02 | 200.0 | -91.67 | 0.27 | 22.73 | 22.73 | 300 | -36.97 | -37.24 | 3.78 | -16.74 | 2.72 |
| 23Q2 (15) | 14.33 | 2.8 | -1.24 | 9.98 | -0.1 | 1.53 | 4.47 | 1.36 | 17.32 | 0.06 | 100.0 | 200.0 | 0.23 | -28.12 | 130.0 | 0.4 | -4.76 | 0.0 | 0.1 | -23.08 | -28.57 | 0.25 | 1150.0 | 400.0 | 0.57 | 0 | -35.23 | 0 | 0 | -100.0 | 0 | 100.0 | 0 | -0.02 | -166.67 | 71.43 | 0.59 | -35.16 | 468.75 | 0.46 | 2.22 | -35.21 | 0.54 | 3.85 | 12.5 | 0.04 | -55.56 | -83.33 | 8.86 | -56.23 | -74.04 | 0.11 | 0.0 | 22.22 | -0.02 | 84.62 | -109.52 | 0.22 | 100.0 | -15.38 | 476 | 0.0 | -10.02 | 4.54 | 0.67 | -7.16 |
| 23Q1 (14) | 13.94 | -10.06 | -2.38 | 9.99 | -1.96 | -4.31 | 4.41 | -11.62 | 16.36 | 0.03 | -25.0 | 50.0 | 0.32 | 0.0 | 68.42 | 0.42 | -2.33 | 5.0 | 0.13 | -23.53 | 8.33 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0.03 | -40.0 | 160.0 | 0.91 | 105.38 | -9.0 | 0.45 | 102.71 | -56.73 | 0.52 | 102.95 | -43.48 | 0.09 | -95.14 | -55.0 | 20.24 | 0 | 3.37 | 0.11 | 103.13 | -35.29 | -0.13 | 45.83 | -333.33 | 0.11 | 103.34 | -35.29 | 476 | -5.37 | -10.02 | 4.51 | 136.34 | -8.33 |
| 22Q4 (13) | 15.5 | 1.97 | 2.45 | 10.19 | 3.35 | -0.59 | 4.99 | 11.38 | 13.15 | 0.04 | 33.33 | 100.0 | 0.32 | -20.0 | 77.78 | 0.43 | 10.26 | 2.38 | 0.17 | 6.25 | 70.0 | 0.02 | -96.61 | 0 | 0.02 | -77.78 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 141.67 | 400.0 | -16.93 | -1527.88 | -3419.61 | -16.61 | -9670.59 | -1794.9 | -17.65 | -5783.33 | -1938.54 | 1.85 | 873.68 | 0 | 0.00 | 0 | 0 | -3.51 | -5750.0 | -2050.0 | -0.24 | -200.0 | -260.0 | -3.29 | -1595.45 | -340.15 | 503 | 5.23 | -7.71 | -12.41 | -437.23 | -349.2 |
| 22Q3 (12) | 15.2 | 4.76 | 7.65 | 9.86 | 0.31 | 2.6 | 4.48 | 17.59 | 30.61 | 0.03 | 50.0 | 200.0 | 0.4 | 300.0 | 33.33 | 0.39 | -2.5 | -9.3 | 0.16 | 14.29 | 128.57 | 0.59 | 1080.0 | 136.0 | 0.09 | -89.77 | -94.27 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.12 | -71.43 | -500.0 | -1.04 | -550.0 | -143.51 | -0.17 | -123.94 | -104.89 | -0.3 | -162.5 | -108.85 | 0.19 | -20.83 | 1800.0 | 0.00 | -100.0 | -100.0 | -0.06 | -166.67 | -109.52 | 0.24 | 14.29 | -27.27 | 0.22 | -15.38 | -81.36 | 478 | -9.64 | -10.99 | 3.68 | -24.74 | -50.54 |
| 22Q2 (11) | 14.51 | 1.61 | 8.04 | 9.83 | -5.84 | 6.5 | 3.81 | 0.53 | 0.79 | 0.02 | 0.0 | 100.0 | 0.1 | -47.37 | 11.11 | 0.4 | 0.0 | -11.11 | 0.14 | 16.67 | 100.0 | 0.05 | 400.0 | 150.0 | 0.88 | 252.0 | -20.72 | 0.02 | 0 | 150.0 | 0 | 0 | 100.0 | -0.07 | -40.0 | -333.33 | -0.16 | -116.0 | -108.12 | 0.71 | -31.73 | -70.29 | 0.48 | -47.83 | -81.18 | 0.24 | 20.0 | 260.0 | 34.13 | 74.31 | 0 | 0.09 | -47.06 | -80.43 | 0.21 | 800.0 | 10.53 | 0.26 | 52.94 | -53.57 | 529 | 0.0 | -5.03 | 4.89 | -0.61 | -22.63 |
| 22Q1 (10) | 14.28 | -5.62 | 14.88 | 10.44 | 1.85 | 11.66 | 3.79 | -14.06 | 8.6 | 0.02 | 0.0 | 100.0 | 0.19 | 5.56 | 137.5 | 0.4 | -4.76 | -16.67 | 0.12 | 20.0 | 50.0 | 0.01 | 0 | 0.0 | 0.25 | 1150.0 | 212.5 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.05 | -600.0 | -25.0 | 1.0 | 96.08 | 51.52 | 1.04 | 6.12 | 316.0 | 0.92 | -4.17 | 64.29 | 0.2 | 0 | 180.0 | 19.58 | 0 | 0 | 0.17 | -5.56 | 70.0 | -0.03 | -120.0 | 0.0 | 0.17 | -87.59 | 70.0 | 529 | -2.94 | -5.03 | 4.92 | -1.2 | 18.27 |
| 21Q4 (9) | 15.13 | 7.15 | 13.76 | 10.25 | 6.66 | 2.91 | 4.41 | 28.57 | 12.5 | 0.02 | 100.0 | -33.33 | 0.18 | -40.0 | 100.0 | 0.42 | -2.33 | -37.31 | 0.1 | 42.86 | 42.86 | 0 | -100.0 | 0 | 0.02 | -98.73 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.51 | -78.66 | -68.9 | 0.98 | -71.84 | -6.67 | 0.96 | -71.68 | -38.06 | 0 | -100.0 | 100.0 | 0.00 | -100.0 | 0 | 0.18 | -71.43 | -35.71 | 0.15 | -54.55 | 600.0 | 1.37 | 16.1 | 45.74 | 545 | 1.49 | -2.15 | 4.98 | -33.06 | 1.22 |
| 21Q3 (8) | 14.12 | 5.14 | 10.49 | 9.61 | 4.12 | 16.63 | 3.43 | -9.26 | -0.29 | 0.01 | 0.0 | -66.67 | 0.3 | 233.33 | 400.0 | 0.43 | -4.44 | -14.0 | 0.07 | 0.0 | 0.0 | 0.25 | 1150.0 | 525.0 | 1.57 | 41.44 | 1327.27 | 0 | 100.0 | 0 | 0 | 100.0 | 100.0 | 0.03 | 0.0 | 50.0 | 2.39 | 21.32 | 273.44 | 3.48 | 45.61 | 100.0 | 3.39 | 32.94 | 53.39 | 0.01 | 106.67 | 102.17 | 0.34 | 0 | 0 | 0.63 | 36.96 | 57.5 | 0.33 | 73.68 | -36.54 | 1.18 | 110.71 | 78.79 | 537 | -3.59 | -3.59 | 7.44 | 17.72 | 36.76 |
| 21Q2 (7) | 13.43 | 8.05 | 27.3 | 9.23 | -1.28 | 26.27 | 3.78 | 8.31 | 2.16 | 0.01 | 0.0 | 0 | 0.09 | 12.5 | 50.0 | 0.45 | -6.25 | -8.16 | 0.07 | -12.5 | 0 | 0.02 | 100.0 | 0 | 1.11 | 1287.5 | 0 | -0.04 | -300.0 | 0 | -0.04 | 0 | 0 | 0.03 | 175.0 | 0 | 1.97 | 198.48 | 152.56 | 2.39 | 856.0 | 646.88 | 2.55 | 355.36 | 183.33 | -0.15 | 40.0 | 68.75 | 0.00 | 0 | 0 | 0.46 | 360.0 | 170.59 | 0.19 | 733.33 | 375.0 | 0.56 | 460.0 | 115.38 | 557 | 0.0 | 5.49 | 6.32 | 51.92 | 56.05 |
| 21Q1 (6) | 12.43 | -6.54 | 16.71 | 9.35 | -6.12 | 27.73 | 3.49 | -10.97 | 0.0 | 0.01 | -66.67 | 0 | 0.08 | -11.11 | 60.0 | 0.48 | -28.36 | -4.0 | 0.08 | 14.29 | 0 | 0.01 | 0 | 0 | 0.08 | 366.67 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0.66 | -59.76 | 340.0 | 0.25 | -76.19 | 2600.0 | 0.56 | -63.87 | 1.82 | -0.25 | 44.44 | 44.44 | 0.00 | 0 | 0 | 0.10 | -64.29 | 0.0 | -0.03 | 0.0 | -123.08 | 0.10 | -89.36 | 0.0 | 557 | 0.0 | 0.0 | 4.16 | -15.45 | 13.66 |
| 20Q4 (5) | 13.3 | 4.07 | 28.5 | 9.96 | 20.87 | 49.1 | 3.92 | 13.95 | 27.69 | 0.03 | 0.0 | -40.0 | 0.09 | 50.0 | 0 | 0.67 | 34.0 | 0 | 0.07 | 0.0 | 0.0 | 0 | -100.0 | 0 | -0.03 | -127.27 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 100.0 | 1.64 | 156.25 | -43.25 | 1.05 | -39.66 | -69.91 | 1.55 | -29.86 | -57.65 | -0.45 | 2.17 | 75.94 | 0.00 | 0 | 0 | 0.28 | -30.0 | -57.58 | -0.03 | -105.77 | -112.0 | 0.94 | 42.42 | 34.29 | 557 | 0.0 | 0.0 | 4.92 | -9.56 | -29.51 |
| 20Q3 (4) | 12.78 | 21.14 | 0.0 | 8.24 | 12.72 | 0.0 | 3.44 | -7.03 | 0.0 | 0.03 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.5 | 2.04 | 0.0 | 0.07 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.11 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.64 | -17.95 | 0.0 | 1.74 | 443.75 | 0.0 | 2.21 | 145.56 | 0.0 | -0.46 | 4.17 | 0.0 | 0.00 | 0 | 0.0 | 0.40 | 135.29 | 0.0 | 0.52 | 1200.0 | 0.0 | 0.66 | 153.85 | 0.0 | 557 | 5.49 | 0.0 | 5.44 | 34.32 | 0.0 |
| 20Q2 (3) | 10.55 | -0.94 | 0.0 | 7.31 | -0.14 | 0.0 | 3.7 | 6.02 | 0.0 | 0 | 0 | 0.0 | 0.06 | 20.0 | 0.0 | 0.49 | -2.0 | 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 | 0.78 | 420.0 | 0.0 | 0.32 | 3300.0 | 0.0 | 0.9 | 63.64 | 0.0 | -0.48 | -6.67 | 0.0 | 0.00 | 0 | 0.0 | 0.17 | 70.0 | 0.0 | 0.04 | -69.23 | 0.0 | 0.26 | 160.0 | 0.0 | 528 | -5.21 | 0.0 | 4.05 | 10.66 | 0.0 |
| 20Q1 (2) | 10.65 | 2.9 | 0.0 | 7.32 | 9.58 | 0.0 | 3.49 | 13.68 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0 | 0.0 | 0.5 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.15 | -94.81 | 0.0 | -0.01 | -100.29 | 0.0 | 0.55 | -84.97 | 0.0 | -0.45 | 75.94 | 0.0 | 0.00 | 0 | 0.0 | 0.10 | -84.85 | 0.0 | 0.13 | -48.0 | 0.0 | 0.10 | -85.71 | 0.0 | 557 | 0.0 | 0.0 | 3.66 | -47.56 | 0.0 |
| 19Q4 (1) | 10.35 | 0.0 | 0.0 | 6.68 | 0.0 | 0.0 | 3.07 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 2.89 | 0.0 | 0.0 | 3.49 | 0.0 | 0.0 | 3.66 | 0.0 | 0.0 | -1.87 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 557 | 0.0 | 0.0 | 6.98 | 0.0 | 0.0 |
