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) | 12.79 | -11.73 | 9.09 | -37.01 | 6.25 | -15.77 | 0.4 | 566.67 | 0.01 | -85.71 | 0.5 | 19.05 | 0.05 | 150.0 | 2.24 | 9.27 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | -0.09 | 0 | 9.3 | -49.4 | 6.74 | -38.84 | 4.93 | -54.69 | 1.81 | 1192.86 | 26.82 | 2062.9 | 1.34 | -54.58 | -1.19 | 0 | 0.00 | 0 | 367 | 0.0 | 9.61 | -35.42 |
| 2022 (9) | 14.49 | -4.55 | 14.43 | 14.89 | 7.42 | 16.85 | 0.06 | 500.0 | 0.07 | -58.82 | 0.42 | 1300.0 | 0.02 | 0.0 | 2.05 | -1.91 | 0.06 | -33.33 | 15.57 | 0 | 0 | 0 | 0.01 | 0 | 18.38 | 533.79 | 11.02 | 0 | 10.88 | 0 | 0.14 | 180.0 | 1.24 | 0 | 2.95 | 0 | -2.05 | 0 | 0.00 | 0 | 367 | 0.0 | 14.88 | 564.29 |
| 2021 (8) | 15.18 | -24.44 | 12.56 | -18.55 | 6.35 | -14.54 | 0.01 | -50.0 | 0.17 | 240.0 | 0.03 | 0 | 0.02 | 0.0 | 2.09 | 90.0 | 0.09 | -65.38 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 3.2 | -0.83 | 0 | -0.89 | 0 | 0.05 | 150.0 | 0.00 | 0 | -0.24 | 0 | -1.04 | 0 | 0.00 | 0 | 367 | 0.0 | 2.24 | -18.84 |
| 2020 (7) | 20.09 | -31.1 | 15.42 | -13.76 | 7.43 | -20.7 | 0.02 | 0.0 | 0.05 | 66.67 | 0 | 0 | 0.02 | 0.0 | 1.1 | 6.8 | 0.26 | 188.89 | -0.01 | 0 | 0 | 0 | 0 | 0 | 2.81 | 20.6 | 0.05 | -98.82 | 0.03 | -99.22 | 0.02 | -95.0 | 37.81 | 295.09 | 0.01 | -99.04 | -0.76 | 0 | 0.00 | 0 | 367 | 0.0 | 2.76 | -59.94 |
| 2019 (6) | 29.16 | -2.05 | 17.88 | 3.05 | 9.37 | 1.63 | 0.02 | 0.0 | 0.03 | -40.0 | 0 | 0 | 0.02 | -33.33 | 1.03 | 14.44 | 0.09 | -83.93 | -0.31 | 0 | 0.03 | 0 | 0.01 | 0.0 | 2.33 | 23.28 | 4.23 | -16.9 | 3.84 | -4.95 | 0.4 | -61.9 | 9.57 | -53.84 | 1.04 | -5.45 | 0.41 | -30.51 | 0.00 | 0 | 367 | 0.0 | 6.89 | -8.5 |
| 2018 (5) | 29.77 | -3.78 | 17.35 | -0.97 | 9.22 | -0.11 | 0.02 | 100.0 | 0.05 | -37.5 | 0 | 0 | 0.03 | -70.0 | 0.9 | 9.76 | 0.56 | 330.77 | 0.1 | 0 | 0 | 0 | 0.01 | 0 | 1.89 | 92.86 | 5.09 | -1.55 | 4.04 | -8.8 | 1.05 | 32.91 | 20.73 | 36.38 | 1.10 | -8.33 | 0.59 | -37.23 | 0.00 | 0 | 367 | 0.0 | 7.53 | -1.7 |
| 2017 (4) | 30.94 | -14.32 | 17.52 | -20.0 | 9.23 | -13.5 | 0.01 | -50.0 | 0.08 | -60.0 | 0 | 0 | 0.1 | -16.67 | 0.82 | -16.33 | 0.13 | 18.18 | -0.21 | 0 | 0 | 0 | 0 | 0 | 0.98 | -26.32 | 5.17 | 6.38 | 4.43 | 3.99 | 0.79 | 3.95 | 15.20 | -3.06 | 1.20 | 3.45 | 0.94 | 17.5 | 0.00 | 0 | 367 | 0.0 | 7.66 | -12.76 |
| 2016 (3) | 36.11 | -0.66 | 21.9 | -1.53 | 10.67 | 3.29 | 0.02 | 0.0 | 0.2 | -16.67 | 0 | 0 | 0.12 | -7.69 | 0.98 | 0.0 | 0.11 | -8.33 | -0.25 | 0 | 0.46 | 0 | 0.01 | 0.0 | 1.33 | 18.75 | 4.86 | -0.82 | 4.26 | 2.16 | 0.76 | -7.32 | 15.68 | -5.88 | 1.16 | 2.65 | 0.80 | -3.61 | 0.00 | 0 | 367 | 0.0 | 8.78 | -2.12 |
| 2015 (2) | 36.35 | 4.45 | 22.24 | 6.92 | 10.33 | 4.66 | 0.02 | 0.0 | 0.24 | -11.11 | 0 | 0 | 0.13 | 8.33 | 0.98 | 7.69 | 0.12 | 50.0 | -0.03 | 0 | 0 | 0 | 0.01 | 0.0 | 1.12 | 30.23 | 4.9 | -1.8 | 4.17 | 1.71 | 0.82 | -7.87 | 16.66 | -6.25 | 1.13 | 1.8 | 0.83 | -6.74 | 0.00 | 0 | 367 | 0.0 | 8.97 | 0.34 |
| 2014 (1) | 34.8 | 8.24 | 20.8 | 8.73 | 9.87 | 6.13 | 0.02 | 0.0 | 0.27 | 0 | 0 | 0 | 0.12 | 0.0 | 0.91 | 24.66 | 0.08 | 0.0 | -0.01 | 0 | 0 | 0 | 0.01 | 0.0 | 0.86 | 28.36 | 4.99 | 13.67 | 4.1 | 15.17 | 0.89 | 20.27 | 17.77 | 5.02 | 1.11 | 14.43 | 0.89 | 12.66 | 0.00 | 0 | 367 | 0.0 | 8.94 | 5.55 |
| 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) | 3.28 | 10.44 | 5.13 | 2.38 | 8.68 | 6.25 | 1.02 | 7.37 | 6.25 | 0.16 | 0.0 | -23.81 | 0 | 0 | 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 | 0 | 0 | -100.0 | -100.0 | -4.77 | -908.47 | -284.68 | -4.9 | -1266.67 | -268.42 | -3.33 | -3600.0 | -494.64 | -1.56 | -405.88 | -105.26 | 0.00 | 0 | 0 | -0.91 | -4450.0 | -506.67 | 0.39 | 305.26 | 105.26 | 3.36 | -21.31 | 92.0 | 366 | -0.27 | -0.27 | -4.16 | -461.74 | -593.33 |
| 24Q2 (19) | 2.97 | -15.86 | 8.0 | 2.19 | -9.88 | 9.5 | 0.95 | 10.47 | -3.06 | 0.16 | 0.0 | 433.33 | 0 | 0 | 0 | 0.12 | 0.0 | -7.69 | 0.01 | 0.0 | 0.0 | 0.24 | 0 | 0 | 0.01 | 0.0 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -76.19 | 350.0 | 0.59 | -96.96 | -92.01 | 0.42 | -97.86 | -94.13 | -0.09 | -100.57 | -101.8 | 0.51 | -86.82 | -76.28 | 0.00 | -100.0 | -100.0 | -0.02 | -100.47 | -101.47 | -0.19 | 80.81 | 70.77 | 4.27 | -0.47 | 124.74 | 367 | 0.0 | 0.0 | 1.15 | -94.35 | -85.37 |
| 24Q1 (18) | 3.53 | 15.36 | -8.55 | 2.43 | 1.67 | -1.22 | 0.86 | -71.04 | -35.82 | 0.16 | 23.08 | 700.0 | 0 | 0 | 0 | 0.12 | 0.0 | -7.69 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 125.0 | -80.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.21 | 231.25 | 2200.0 | 19.39 | 2556.16 | 697.94 | 19.62 | 1349.68 | 687.95 | 15.76 | 1150.67 | 691.96 | 3.87 | 4937.5 | 674.0 | 19.71 | 0 | -1.94 | 4.29 | 1146.34 | 694.44 | -0.99 | -62.3 | -725.0 | 4.29 | 220.15 | 694.44 | 367 | 0.0 | 0.0 | 20.36 | 2523.81 | 538.24 |
| 23Q4 (17) | 3.06 | -1.92 | -24.82 | 2.39 | 6.7 | -60.43 | 2.97 | 209.38 | 2.41 | 0.13 | -38.1 | 550.0 | 0 | 0 | 0 | 0.12 | 0.0 | -7.69 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | -0.04 | -500.0 | -300.0 | -0.01 | 0 | -100.07 | 0 | 0 | 100.0 | -0.16 | -260.0 | -1700.0 | 0.73 | 158.87 | -95.13 | -1.57 | -18.05 | -115.53 | -1.5 | -167.86 | -114.99 | -0.08 | 89.47 | -172.73 | 0.00 | 0 | -100.0 | -0.41 | -173.33 | -115.02 | -0.61 | -421.05 | 55.15 | 1.34 | -23.43 | -54.88 | 367 | 0.0 | 0.0 | -0.84 | -40.0 | -107.57 |
| 23Q3 (16) | 3.12 | 13.45 | -11.36 | 2.24 | 12.0 | -23.02 | 0.96 | -2.04 | -36.84 | 0.21 | 600.0 | 950.0 | 0 | 0 | 0 | 0.12 | -7.69 | -7.69 | 0.01 | 0.0 | 0 | 2.24 | 0 | 12.56 | 0.01 | -88.89 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 600.0 | 0 | -1.24 | -116.8 | -171.26 | -1.33 | -118.6 | -260.24 | -0.56 | -111.2 | -168.29 | -0.76 | -135.35 | 0 | 0.00 | -100.0 | -100.0 | -0.15 | -111.03 | -168.18 | 0.19 | 129.23 | 176.0 | 1.75 | -7.89 | 629.17 | 367 | 0.0 | 0.0 | -0.6 | -107.63 | -132.97 |
| 23Q2 (15) | 2.75 | -28.76 | 11.34 | 2.0 | -18.7 | -24.24 | 0.98 | -26.87 | -37.97 | 0.03 | 50.0 | 50.0 | 0 | 0 | -100.0 | 0.13 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.09 | 80.0 | 800.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.02 | -100.0 | 0 | 7.38 | 203.7 | 290.48 | 7.15 | 187.15 | 5400.0 | 5.0 | 151.26 | 4066.67 | 2.15 | 330.0 | 21400.0 | 30.01 | 49.3 | 442.68 | 1.36 | 151.85 | 4433.33 | -0.65 | -441.67 | -35.42 | 1.90 | 251.85 | 18900.0 | 367 | 0.0 | 0.0 | 7.86 | 146.39 | 589.47 |
| 23Q1 (14) | 3.86 | -5.16 | -12.87 | 2.46 | -59.27 | -13.38 | 1.34 | -53.79 | -5.63 | 0.02 | 0.0 | 0 | 0 | 0 | -100.0 | 0.13 | 0.0 | 333.33 | 0.01 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0.05 | 150.0 | 150.0 | 0.01 | -99.93 | 0 | 0 | 100.0 | -100.0 | -0.01 | -200.0 | 0 | 2.43 | -83.78 | 1156.52 | 2.49 | -75.37 | 5080.0 | 1.99 | -80.12 | 2942.86 | 0.5 | 354.55 | 2400.0 | 20.10 | 1832.69 | 0 | 0.54 | -80.22 | 2800.0 | -0.12 | 91.18 | -400.0 | 0.54 | -81.82 | 2800.0 | 367 | 0.0 | 0.0 | 3.19 | -71.26 | 284.34 |
| 22Q4 (13) | 4.07 | 15.62 | -5.13 | 6.04 | 107.56 | 80.3 | 2.9 | 90.79 | 68.6 | 0.02 | 0.0 | 0 | 0 | 0 | -100.0 | 0.13 | 0.0 | 333.33 | 0 | 0 | -100.0 | 0.02 | -98.99 | 0 | 0.02 | 100.0 | 0.0 | 14.82 | 0 | 0 | -0.08 | 0 | 0 | 0.01 | 0 | 0 | 14.98 | 760.92 | 3087.23 | 10.11 | 1118.07 | 3470.0 | 10.01 | 1120.73 | 2805.41 | 0.11 | 0 | 83.33 | 1.04 | 197.14 | 0 | 2.73 | 1140.91 | 2830.0 | -1.36 | -444.0 | -491.3 | 2.97 | 1137.5 | 1337.5 | 367 | 0.0 | 0.0 | 11.1 | 509.89 | 1813.79 |
| 22Q3 (12) | 3.52 | 42.51 | 34.35 | 2.91 | 10.23 | 8.99 | 1.52 | -3.8 | 21.6 | 0.02 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0.13 | 0.0 | 0 | 0 | -100.0 | 0 | 1.99 | 9850.0 | -4.78 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.74 | -7.94 | -12.56 | 0.83 | 538.46 | 18.57 | 0.82 | 583.33 | 18.84 | 0 | -100.0 | 0 | 0.35 | -93.67 | 0 | 0.22 | 633.33 | 15.79 | -0.25 | 47.92 | 30.56 | 0.24 | 2300.0 | 271.43 | 367 | 0.0 | 0.0 | 1.82 | 59.65 | 28.17 |
| 22Q2 (11) | 2.47 | -44.24 | -10.83 | 2.64 | -7.04 | -13.16 | 1.58 | 11.27 | -3.66 | 0.02 | 0 | 0 | 0.01 | -83.33 | -75.0 | 0.13 | 333.33 | 0 | 0.01 | 0.0 | 0 | 0.02 | 100.0 | 0 | 0.01 | -50.0 | -50.0 | 0.76 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 1.89 | 921.74 | 152.0 | 0.13 | 360.0 | 111.21 | 0.12 | 271.43 | 110.53 | 0.01 | -50.0 | 200.0 | 5.53 | 0 | 0 | 0.03 | 250.0 | 109.68 | -0.48 | -1300.0 | 7.69 | 0.01 | 150.0 | 103.03 | 367 | 0.0 | 0.0 | 1.14 | 37.35 | 371.43 |
| 22Q1 (10) | 4.43 | 3.26 | -19.31 | 2.84 | -15.22 | -19.09 | 1.42 | -17.44 | -18.39 | 0 | 0 | 0 | 0.06 | 0.0 | 100.0 | 0.03 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | -0.23 | -148.94 | 25.81 | -0.05 | 83.33 | 28.57 | -0.07 | 81.08 | 0.0 | 0.02 | -66.67 | 0 | 0.00 | 0 | 0 | -0.02 | 80.0 | 0.0 | 0.04 | 117.39 | -42.86 | -0.02 | 91.67 | 0.0 | 367 | 0.0 | 0.0 | 0.83 | 43.1 | 25.76 |
| 21Q4 (9) | 4.29 | 63.74 | -25.26 | 3.35 | 25.47 | -28.57 | 1.72 | 37.6 | -17.31 | 0 | 0 | 0 | 0.06 | 20.0 | 200.0 | 0.03 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | -76.38 | -11.32 | -0.3 | -142.86 | 41.18 | -0.37 | -153.62 | 19.57 | 0.06 | 0 | 220.0 | 0.00 | 0 | 0 | -0.10 | -152.63 | 16.67 | -0.23 | 36.11 | 14.81 | -0.24 | -71.43 | -2500.0 | 367 | 0.0 | 0.0 | 0.58 | -59.15 | 163.64 |
| 21Q3 (8) | 2.62 | -5.42 | -52.28 | 2.67 | -12.17 | -40.27 | 1.25 | -23.78 | -39.02 | 0 | 0 | 0 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 2.09 | 0 | 90.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.99 | 165.33 | 9.34 | 0.7 | 160.34 | -11.39 | 0.69 | 160.53 | -27.37 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | 0.19 | 161.29 | -26.92 | -0.36 | 30.77 | -50.0 | -0.14 | 57.58 | -207.69 | 367 | 0.0 | 0.0 | 1.42 | 438.1 | -2.74 |
| 21Q2 (7) | 2.77 | -49.54 | -17.31 | 3.04 | -13.39 | 5.19 | 1.64 | -5.75 | 8.61 | 0 | 0 | 0 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 341.94 | -31.19 | -1.16 | -1557.14 | -3000.0 | -1.14 | -1528.57 | -418.18 | -0.01 | 0 | -103.85 | 0.00 | 0 | 0 | -0.31 | -1450.0 | -416.67 | -0.52 | -842.86 | -44.44 | -0.33 | -1550.0 | -153.85 | 367 | 0.0 | -0.81 | -0.42 | -163.64 | -160.0 |
| 21Q1 (6) | 5.49 | -4.36 | -0.36 | 3.51 | -25.16 | 4.46 | 1.74 | -16.35 | -2.79 | 0 | 0 | -100.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -88.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -158.49 | 50.79 | -0.07 | 86.27 | 75.0 | -0.07 | 84.78 | 70.83 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.02 | 83.33 | 71.43 | 0.07 | 125.93 | -36.36 | -0.02 | -300.0 | 71.43 | 367 | 0.0 | 0.0 | 0.66 | 200.0 | 73.68 |
| 20Q4 (5) | 5.74 | 4.55 | -26.13 | 4.69 | 4.92 | -6.2 | 2.08 | 1.46 | -19.07 | 0 | 0 | -100.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | -92.31 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.53 | -70.88 | 103.85 | -0.51 | -164.56 | -210.87 | -0.46 | -148.42 | -188.46 | -0.05 | 68.75 | 0.0 | 0.00 | 0 | 0 | -0.12 | -146.15 | -185.71 | -0.27 | -12.5 | -485.71 | 0.01 | -92.31 | -99.05 | 367 | 0.0 | 0.0 | 0.22 | -84.93 | -80.36 |
| 20Q3 (4) | 5.49 | 63.88 | 0.0 | 4.47 | 54.67 | 0.0 | 2.05 | 35.76 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 1.1 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 1.82 | 66.97 | 0.0 | 0.79 | 1875.0 | 0.0 | 0.95 | 531.82 | 0.0 | -0.16 | -161.54 | 0.0 | 0.00 | 0 | 0.0 | 0.26 | 533.33 | 0.0 | -0.24 | 33.33 | 0.0 | 0.13 | 200.0 | 0.0 | 367 | -0.81 | 0.0 | 1.46 | 108.57 | 0.0 |
| 20Q2 (3) | 3.35 | -39.2 | 0.0 | 2.89 | -13.99 | 0.0 | 1.51 | -15.64 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 1.09 | 273.02 | 0.0 | 0.04 | 114.29 | 0.0 | -0.22 | 8.33 | 0.0 | 0.26 | 966.67 | 0.0 | 0.00 | 0 | 0.0 | -0.06 | 14.29 | 0.0 | -0.36 | -427.27 | 0.0 | -0.13 | -85.71 | 0.0 | 370 | 0.82 | 0.0 | 0.7 | 84.21 | 0.0 |
| 20Q1 (2) | 5.51 | -29.09 | 0.0 | 3.36 | -32.8 | 0.0 | 1.79 | -30.35 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.17 | -34.62 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.63 | -342.31 | 0.0 | -0.28 | -160.87 | 0.0 | -0.24 | -146.15 | 0.0 | -0.03 | 40.0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | -150.0 | 0.0 | 0.11 | 57.14 | 0.0 | -0.07 | -106.67 | 0.0 | 367 | 0.0 | 0.0 | 0.38 | -66.07 | 0.0 |
| 19Q4 (1) | 7.77 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 2.57 | 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 | 0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 367 | 0.0 | 0.0 | 1.12 | 0.0 | 0.0 |
