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) | 80.01 | -10.62 | 56.15 | -15.88 | 19.31 | 5.75 | 0.14 | 40.0 | 0.64 | 60.0 | 0.08 | -11.11 | 0.17 | 21.43 | 0.34 | -2.86 | 0.21 | -43.24 | -0.02 | 0 | 0 | 0 | 0.03 | -85.0 | 0.3 | -45.45 | 4.85 | -4.15 | 1.19 | -8.46 | 1.37 | 4.58 | 28.18 | 9.18 | 0.56 | -9.68 | 0.46 | 17.95 | 0.00 | 0 | 209 | 0.0 | 9.71 | 1.15 |
| 2022 (9) | 89.52 | 8.51 | 66.75 | 5.55 | 18.26 | 14.77 | 0.1 | 25.0 | 0.4 | 25.0 | 0.09 | -10.0 | 0.14 | -22.22 | 0.35 | -32.69 | 0.37 | 146.67 | -0.09 | 0 | 0 | 0 | 0.2 | 33.33 | 0.55 | -14.06 | 5.06 | 27.14 | 1.3 | 42.86 | 1.31 | 36.46 | 25.81 | 7.32 | 0.62 | 44.19 | 0.39 | 178.57 | 0.00 | 0 | 209 | 0.0 | 9.6 | 17.5 |
| 2021 (8) | 82.5 | 24.87 | 63.24 | 29.09 | 15.91 | 9.65 | 0.08 | -11.11 | 0.32 | 88.24 | 0.1 | -9.09 | 0.18 | 0.0 | 0.52 | 108.0 | 0.15 | -6.25 | 0.02 | -33.33 | 0 | 0 | 0.15 | 275.0 | 0.64 | 42.22 | 3.98 | 31.79 | 0.91 | 203.33 | 0.96 | 3.23 | 24.05 | -21.94 | 0.43 | 186.67 | 0.14 | 0 | 0.00 | 0 | 209 | 0.0 | 8.17 | 18.58 |
| 2020 (7) | 66.07 | -8.55 | 48.99 | -10.09 | 14.51 | -4.16 | 0.09 | -18.18 | 0.17 | -10.53 | 0.11 | 10.0 | 0.18 | 0.0 | 0.25 | 13.64 | 0.16 | -33.33 | 0.03 | 0 | 0 | 0 | 0.04 | 0 | 0.45 | 55.17 | 3.02 | 3.78 | 0.3 | -52.38 | 0.93 | -13.08 | 30.81 | -16.35 | 0.15 | -50.0 | -0.08 | 0 | 0.00 | 0 | 209 | 0.0 | 6.89 | 9.71 |
| 2019 (6) | 72.25 | 4.17 | 54.49 | 1.91 | 15.14 | 8.38 | 0.11 | 0.0 | 0.19 | 137.5 | 0.1 | 0 | 0.18 | 0.0 | 0.22 | 100.0 | 0.24 | 4.35 | -0.02 | 0 | 0 | 0 | -0.03 | 0 | 0.29 | -58.57 | 2.91 | 11.49 | 0.63 | 75.0 | 1.07 | 11.46 | 36.83 | 0.14 | 0.30 | 76.47 | 0.18 | 0 | 0.00 | 0 | 209 | 0.0 | 6.28 | 52.43 |
| 2018 (5) | 69.36 | -2.65 | 53.47 | -1.82 | 13.97 | 1.9 | 0.11 | -35.29 | 0.08 | -11.11 | 0 | 0 | 0.18 | 12.5 | 0.11 | 120.0 | 0.23 | 21.05 | 0.02 | 0 | 0 | 0 | 0.13 | 0 | 0.7 | 0 | 2.61 | -11.22 | 0.36 | -7.69 | 0.96 | -20.66 | 36.78 | -10.45 | 0.17 | -5.56 | -0.18 | 0 | 0.00 | 0 | 209 | 0.0 | 4.12 | -7.62 |
| 2017 (4) | 71.25 | 7.53 | 54.46 | 6.02 | 13.71 | 11.55 | 0.17 | -22.73 | 0.09 | -30.77 | 0 | 0 | 0.16 | 77.78 | 0.05 | -58.33 | 0.19 | -26.92 | 0 | 0 | 0.06 | -75.0 | -0.49 | 0 | -0.14 | 0 | 2.94 | 23.01 | 0.39 | -59.79 | 1.21 | 181.4 | 41.07 | 129.96 | 0.18 | -60.87 | 0.27 | -55.74 | 0.00 | 0 | 209 | 0.0 | 4.46 | 28.16 |
| 2016 (3) | 66.26 | 12.4 | 51.37 | 11.72 | 12.29 | 12.14 | 0.22 | -12.0 | 0.13 | 333.33 | 0 | 0 | 0.09 | 0 | 0.12 | -33.33 | 0.26 | 13.04 | -0.01 | 0 | 0.24 | -78.18 | -0.52 | 0 | -0.2 | 0 | 2.39 | 50.31 | 0.97 | -7.62 | 0.43 | 152.94 | 17.86 | 67.07 | 0.46 | -8.0 | 0.61 | -19.74 | 0.00 | 0 | 209 | 0.0 | 3.48 | 80.31 |
| 2015 (2) | 58.95 | -6.34 | 45.98 | -6.05 | 10.96 | -8.05 | 0.25 | 4.17 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.18 | 157.14 | 0.23 | -30.3 | 0 | 0 | 1.1 | 8.91 | 0.11 | -57.69 | -0.41 | 0 | 1.59 | -43.21 | 1.05 | -48.28 | 0.17 | -73.44 | 10.69 | -53.05 | 0.50 | -48.45 | 0.76 | 13.43 | 0.00 | 0 | 209 | 0.0 | 1.93 | -41.87 |
| 2014 (1) | 62.94 | 0.74 | 48.94 | 0.66 | 11.92 | -11.64 | 0.24 | 118.18 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.33 | -40.0 | -0.02 | 0 | 1.01 | 380.95 | 0.26 | 188.89 | 0.73 | -31.13 | 2.8 | 94.44 | 2.03 | 100.99 | 0.64 | -1.54 | 22.77 | -49.89 | 0.97 | 110.87 | 0.67 | 0 | 0.00 | 0 | 209 | -4.57 | 3.32 | 46.26 |
| 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) | 22.72 | -1.47 | 13.03 | 16.1 | -1.53 | 14.35 | 5.61 | 3.31 | 16.39 | 0.03 | -25.0 | 0.0 | 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 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.23 | -866.67 | -355.56 | 0.77 | -41.22 | -40.31 | 0.08 | -70.37 | -73.33 | 0.26 | -25.71 | -31.58 | 33.43 | 25.02 | 14.45 | 0.04 | -69.23 | -71.43 | 0.16 | 33.33 | 45.45 | 0.23 | 21.05 | -20.69 | 193 | -7.66 | -7.66 | 2.27 | -18.05 | -8.84 |
| 24Q2 (19) | 23.06 | 12.43 | 18.26 | 16.35 | 13.46 | 20.22 | 5.43 | 7.74 | 11.04 | 0.04 | 100.0 | -20.0 | 0.24 | 26.32 | 60.0 | 0.04 | 100.0 | 100.0 | 0.08 | 14.29 | 166.67 | 0.05 | 0 | -28.57 | 0.12 | 50.0 | 300.0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0.1 | 42.86 | 100.0 | 0.03 | -70.0 | -40.0 | 1.31 | 12.93 | 22.43 | 0.27 | 92.86 | 8.0 | 0.35 | -5.41 | 45.83 | 26.74 | -15.89 | 20.45 | 0.13 | 85.71 | 8.33 | 0.12 | 500.0 | 20.0 | 0.19 | 171.43 | 35.71 | 209 | 0.0 | 0.0 | 2.77 | 11.69 | 22.03 |
| 24Q1 (18) | 20.51 | -6.77 | 11.41 | 14.41 | -5.45 | 8.92 | 5.04 | -3.26 | 14.81 | 0.02 | -50.0 | 0.0 | 0.19 | -9.52 | 35.71 | 0.02 | 0.0 | 0.0 | 0.07 | 16.67 | 75.0 | 0 | -100.0 | 0 | 0.08 | 14.29 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 163.64 | 250.0 | 0.1 | -37.5 | 0 | 1.16 | -32.16 | 48.72 | 0.14 | -76.27 | 250.0 | 0.37 | -33.93 | 94.74 | 31.79 | -3.11 | 29.65 | 0.07 | -75.0 | 250.0 | 0.02 | -90.91 | 0.0 | 0.07 | -87.72 | 250.0 | 209 | 0.0 | 0.0 | 2.48 | -16.78 | 25.89 |
| 23Q4 (17) | 22.0 | 9.45 | 9.29 | 15.24 | 8.24 | 6.72 | 5.21 | 8.09 | 12.04 | 0.04 | 33.33 | 33.33 | 0.21 | 50.0 | 75.0 | 0.02 | 0.0 | 0.0 | 0.06 | 50.0 | 100.0 | 0.2 | 150.0 | 81.82 | 0.07 | 0.0 | -12.5 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.11 | -257.14 | 45.0 | 0.16 | 77.78 | 223.08 | 1.71 | 32.56 | 58.33 | 0.59 | 96.67 | 321.43 | 0.56 | 47.37 | 75.0 | 32.81 | 12.32 | 11.79 | 0.28 | 100.0 | 300.0 | 0.22 | 100.0 | 57.14 | 0.57 | 96.55 | -8.06 | 209 | 0.0 | 0.0 | 2.98 | 19.68 | 33.04 |
| 23Q3 (16) | 20.1 | 3.08 | -8.05 | 14.08 | 3.53 | -14.41 | 4.82 | -1.43 | 3.88 | 0.03 | -40.0 | 50.0 | 0.14 | -6.67 | 27.27 | 0.02 | 0.0 | 0.0 | 0.04 | 33.33 | 33.33 | 0.08 | 14.29 | -27.27 | 0.07 | 133.33 | -50.0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0.07 | 40.0 | -70.83 | 0.09 | 80.0 | -79.55 | 1.29 | 20.56 | 6.61 | 0.3 | 20.0 | -40.0 | 0.38 | 58.33 | 15.15 | 29.21 | 31.58 | 8.95 | 0.14 | 16.67 | -41.67 | 0.11 | 10.0 | 266.67 | 0.29 | 107.14 | -47.27 | 209 | 0.0 | 0.0 | 2.49 | 9.69 | 5.06 |
| 23Q2 (15) | 19.5 | 5.92 | -26.94 | 13.6 | 2.8 | -34.74 | 4.89 | 11.39 | 4.49 | 0.05 | 150.0 | 150.0 | 0.15 | 7.14 | 66.67 | 0.02 | 0.0 | 0.0 | 0.03 | -25.0 | -25.0 | 0.07 | 0 | -46.15 | 0.03 | -25.0 | -76.92 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | 150.0 | -58.33 | 0.05 | 0 | -82.14 | 1.07 | 37.18 | -25.69 | 0.25 | 525.0 | -10.71 | 0.24 | 26.32 | -29.41 | 22.20 | -9.46 | -6.09 | 0.12 | 500.0 | -14.29 | 0.10 | 400.0 | 0 | 0.14 | 600.0 | -54.84 | 209 | 0.0 | 0.0 | 2.27 | 15.23 | -12.02 |
| 23Q1 (14) | 18.41 | -8.54 | -11.66 | 13.23 | -7.35 | -12.85 | 4.39 | -5.59 | 2.09 | 0.02 | -33.33 | 0.0 | 0.14 | 16.67 | 75.0 | 0.02 | 0.0 | 0.0 | 0.04 | 33.33 | 33.33 | 0 | -100.0 | 0 | 0.04 | -50.0 | 100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 110.0 | -50.0 | 0 | 100.0 | 100.0 | 0.78 | -27.78 | -40.91 | 0.04 | -71.43 | -89.19 | 0.19 | -40.62 | -40.62 | 24.52 | -16.46 | 0.53 | 0.02 | -71.43 | -88.89 | 0.02 | -85.71 | -90.48 | 0.02 | -96.77 | -88.89 | 209 | 0.0 | 0.0 | 1.97 | -12.05 | -18.26 |
| 22Q4 (13) | 20.13 | -7.91 | -10.57 | 14.28 | -13.19 | -18.49 | 4.65 | 0.22 | 23.34 | 0.03 | 50.0 | 50.0 | 0.12 | 9.09 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 0.0 | -40.0 | 0.11 | 0.0 | -52.17 | 0.08 | -42.86 | 900.0 | -0.1 | -900.0 | -1100.0 | 0 | 0 | 0 | -0.2 | -183.33 | -1100.0 | -0.13 | -129.55 | 0 | 1.08 | -10.74 | -11.48 | 0.14 | -72.0 | -64.1 | 0.32 | -3.03 | 28.0 | 29.35 | 9.47 | 43.73 | 0.07 | -70.83 | -63.16 | 0.14 | 366.67 | -30.0 | 0.62 | 12.73 | 44.19 | 209 | 0.0 | 0.0 | 2.24 | -5.49 | -3.86 |
| 22Q3 (12) | 21.86 | -18.1 | 2.01 | 16.45 | -21.07 | -1.26 | 4.64 | -0.85 | 16.0 | 0.02 | 0.0 | 0.0 | 0.11 | 22.22 | 83.33 | 0.02 | 0.0 | 0.0 | 0.03 | -25.0 | -40.0 | 0.11 | -15.38 | -62.07 | 0.14 | 7.69 | 366.67 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.24 | 100.0 | 1100.0 | 0.44 | 57.14 | 22.22 | 1.21 | -15.97 | 7.08 | 0.5 | 78.57 | 51.52 | 0.33 | -2.94 | 6.45 | 26.81 | 13.41 | -0.74 | 0.24 | 71.43 | 50.0 | 0.03 | 0 | 250.0 | 0.55 | 77.42 | 120.0 | 209 | 0.0 | 0.0 | 2.37 | -8.14 | 10.75 |
| 22Q2 (11) | 26.69 | 28.07 | 34.87 | 20.84 | 37.29 | 39.49 | 4.68 | 8.84 | 13.04 | 0.02 | 0.0 | 0.0 | 0.09 | 12.5 | -10.0 | 0.02 | 0.0 | -33.33 | 0.04 | 33.33 | 0.0 | 0.13 | 0 | 0 | 0.13 | 550.0 | 85.71 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 300.0 | 0.28 | 1033.33 | 154.55 | 1.44 | 9.09 | 75.61 | 0.28 | -24.32 | 300.0 | 0.34 | 6.25 | 70.0 | 23.64 | -3.08 | -1.62 | 0.14 | -22.22 | 250.0 | 0.00 | -100.0 | 100.0 | 0.31 | 72.22 | 244.44 | 209 | 0.0 | 0.0 | 2.58 | 7.05 | 36.51 |
| 22Q1 (10) | 20.84 | -7.42 | 11.03 | 15.18 | -13.36 | 7.43 | 4.3 | 14.06 | 7.5 | 0.02 | 0.0 | 0.0 | 0.08 | -33.33 | 100.0 | 0.02 | 0.0 | -33.33 | 0.03 | -40.0 | -40.0 | 0 | -100.0 | 0 | 0.02 | 300.0 | -60.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | -55.56 | -0.03 | 0 | -117.65 | 1.32 | 8.2 | 62.96 | 0.37 | -5.13 | 236.36 | 0.32 | 28.0 | 52.38 | 24.39 | 19.44 | -4.13 | 0.18 | -5.26 | 260.0 | 0.21 | 5.0 | 800.0 | 0.18 | -58.14 | 260.0 | 209 | 0.0 | 0.0 | 2.41 | 3.43 | 33.15 |
| 21Q4 (9) | 22.51 | 5.04 | 31.71 | 17.52 | 5.16 | 40.5 | 3.77 | -5.75 | 5.01 | 0.02 | 0.0 | 0.0 | 0.12 | 100.0 | 200.0 | 0.02 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.23 | -20.69 | 109.09 | -0.01 | -133.33 | 66.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 300.0 | 0 | -100.0 | -100.0 | 1.22 | 7.96 | 14.02 | 0.39 | 18.18 | -11.36 | 0.25 | -19.35 | 108.33 | 20.42 | -24.4 | 76.64 | 0.19 | 18.75 | -9.52 | 0.20 | 1100.0 | -4.76 | 0.43 | 72.0 | 186.67 | 209 | 0.0 | 0.0 | 2.33 | 8.88 | 13.11 |
| 21Q3 (8) | 21.43 | 8.29 | 24.38 | 16.66 | 11.51 | 29.45 | 4.0 | -3.38 | 11.11 | 0.02 | 0.0 | 0.0 | 0.06 | -40.0 | 50.0 | 0.02 | -33.33 | -33.33 | 0.05 | 25.0 | 0.0 | 0.29 | 0 | 93.33 | 0.03 | -57.14 | -57.14 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | -33.33 | -60.0 | 0.36 | 227.27 | 24.14 | 1.13 | 37.8 | 6.6 | 0.33 | 371.43 | 135.71 | 0.31 | 55.0 | -16.22 | 27.01 | 12.4 | -22.98 | 0.16 | 300.0 | 128.57 | -0.02 | 0.0 | 75.0 | 0.25 | 177.78 | 516.67 | 209 | 0.0 | 0.0 | 2.14 | 13.23 | 4.39 |
| 21Q2 (7) | 19.79 | 5.43 | 20.74 | 14.94 | 5.73 | 22.26 | 4.14 | 3.5 | 13.42 | 0.02 | 0.0 | 0 | 0.1 | 150.0 | 150.0 | 0.03 | 0.0 | 0.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 0 | 0.11 | -35.29 | 37.5 | 0.82 | 1.23 | 34.43 | 0.07 | -36.36 | 177.78 | 0.2 | -4.76 | -25.93 | 24.03 | -5.54 | -44.38 | 0.04 | -20.0 | 200.0 | -0.02 | 33.33 | 77.78 | 0.09 | 80.0 | 169.23 | 209 | 0.0 | -5.86 | 1.89 | 4.42 | 15.24 |
| 21Q1 (6) | 18.77 | 9.83 | 22.2 | 14.13 | 13.31 | 23.51 | 4.0 | 11.42 | 8.99 | 0.02 | 0.0 | 0 | 0.04 | 0.0 | -20.0 | 0.03 | 50.0 | 0.0 | 0.05 | 0.0 | 0 | 0 | -100.0 | 0 | 0.05 | 266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 1000.0 | 0 | 0.17 | 466.67 | 325.0 | 0.81 | -24.3 | 179.31 | 0.11 | -75.0 | 161.11 | 0.21 | 75.0 | 23.53 | 25.44 | 120.07 | -57.63 | 0.05 | -76.19 | 155.56 | -0.03 | -114.29 | 72.73 | 0.05 | -66.67 | 155.56 | 209 | 0.0 | 0.0 | 1.81 | -12.14 | 57.39 |
| 20Q4 (5) | 17.09 | -0.81 | -4.58 | 12.47 | -3.11 | -5.24 | 3.59 | -0.28 | -7.24 | 0.02 | 0.0 | -33.33 | 0.04 | 0.0 | 0 | 0.02 | -33.33 | 0 | 0.05 | 0.0 | 25.0 | 0.11 | -26.67 | 0 | -0.03 | -142.86 | -120.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.01 | -120.0 | -150.0 | 0.03 | -89.66 | -76.92 | 1.07 | 0.94 | 5.94 | 0.44 | 214.29 | 158.82 | 0.12 | -67.57 | -68.42 | 11.56 | -67.04 | -69.26 | 0.21 | 200.0 | 162.5 | 0.21 | 362.5 | 950.0 | 0.15 | 350.0 | -50.0 | 209 | 0.0 | 0.0 | 2.06 | 0.49 | 9.57 |
| 20Q3 (4) | 17.23 | 5.13 | 0.0 | 12.87 | 5.32 | 0.0 | 3.6 | -1.37 | 0.0 | 0.02 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.05 | 0 | 0.0 | 0.15 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0.29 | 262.5 | 0.0 | 1.06 | 73.77 | 0.0 | 0.14 | 255.56 | 0.0 | 0.37 | 37.04 | 0.0 | 35.07 | -18.82 | 0.0 | 0.07 | 275.0 | 0.0 | -0.08 | 11.11 | 0.0 | -0.06 | 53.85 | 0.0 | 209 | -5.86 | 0.0 | 2.05 | 25.0 | 0.0 |
| 20Q2 (3) | 16.39 | 6.71 | 0.0 | 12.22 | 6.82 | 0.0 | 3.65 | -0.54 | 0.0 | 0 | 0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.03 | 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 | 0.08 | 100.0 | 0.0 | 0.61 | 110.34 | 0.0 | -0.09 | 50.0 | 0.0 | 0.27 | 58.82 | 0.0 | 43.20 | -28.05 | 0.0 | -0.04 | 55.56 | 0.0 | -0.09 | 18.18 | 0.0 | -0.13 | -44.44 | 0.0 | 222 | 6.22 | 0.0 | 1.64 | 42.61 | 0.0 |
| 20Q1 (2) | 15.36 | -14.24 | 0.0 | 11.44 | -13.07 | 0.0 | 3.67 | -5.17 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | -100.0 | 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 | 0.04 | -69.23 | 0.0 | 0.29 | -71.29 | 0.0 | -0.18 | -205.88 | 0.0 | 0.17 | -55.26 | 0.0 | 60.04 | 59.64 | 0.0 | -0.09 | -212.5 | 0.0 | -0.11 | -650.0 | 0.0 | -0.09 | -130.0 | 0.0 | 209 | 0.0 | 0.0 | 1.15 | -38.83 | 0.0 |
| 19Q4 (1) | 17.91 | 0.0 | 0.0 | 13.16 | 0.0 | 0.0 | 3.87 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 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 | 0.02 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 1.01 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 37.61 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.30 | 0.0 | 0.0 | 209 | 0.0 | 0.0 | 1.88 | 0.0 | 0.0 |
