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) | 44.35 | -33.89 | 18.04 | -36.92 | 14.22 | -16.11 | 0.14 | 55.56 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.09 | -60.87 | 0.14 | 75.0 | 0 | 0 | 0.13 | -95.08 | 0.47 | -84.33 | 12.55 | -48.86 | 10.01 | -47.89 | 2.54 | -52.26 | 20.23 | -6.77 | 4.23 | -47.84 | 4.03 | -41.08 | 0.00 | 0 | 236 | 0.0 | 14.01 | -46.05 |
| 2022 (9) | 67.09 | 19.65 | 28.6 | 11.76 | 16.95 | 13.76 | 0.09 | 12.5 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.23 | 9.52 | 0.08 | 100.0 | 0 | 0 | 2.64 | 0 | 3.0 | 0 | 24.54 | 57.51 | 19.21 | 62.11 | 5.32 | 43.01 | 21.70 | -9.24 | 8.11 | 61.88 | 6.84 | 36.8 | 0.00 | 0 | 236 | 0.0 | 25.97 | 53.03 |
| 2021 (8) | 56.07 | 13.25 | 25.59 | 14.5 | 14.9 | 16.59 | 0.08 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0.05 | -58.33 | 0 | 0 | 0.21 | 200.0 | 0.04 | -42.86 | 0 | 0 | -0.37 | 0 | -0.01 | 0 | 15.58 | 13.47 | 11.85 | 8.42 | 3.72 | 32.38 | 23.91 | 17.03 | 5.01 | 8.44 | 5.00 | 2.46 | 0.00 | 0 | 236 | 0.0 | 16.97 | 12.91 |
| 2020 (7) | 49.51 | 12.86 | 22.35 | 17.82 | 12.78 | -1.16 | 0.08 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.12 | 0 | 0 | 0 | 0.07 | 0.0 | 0.07 | 40.0 | 0 | 0 | -0.97 | 0 | -0.64 | 0 | 13.73 | 18.26 | 10.93 | 16.4 | 2.81 | 26.58 | 20.43 | 6.74 | 4.62 | 16.67 | 4.88 | 18.73 | 0.00 | 0 | 236 | 0.0 | 15.03 | 16.6 |
| 2019 (6) | 43.87 | -10.82 | 18.97 | -17.16 | 12.93 | -4.93 | 0.08 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | -63.16 | 0.05 | 66.67 | 0 | 0 | -0.52 | 0 | -0.36 | 0 | 11.61 | -12.97 | 9.39 | -11.75 | 2.22 | -17.78 | 19.14 | -5.43 | 3.96 | -11.61 | 4.11 | -2.61 | 0.00 | 0 | 236 | 0.0 | 12.89 | -10.05 |
| 2018 (5) | 49.19 | 36.6 | 22.9 | 35.18 | 13.6 | 18.26 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.19 | 5.56 | 0.03 | 0 | 0 | 0 | 0.49 | 0 | 0.65 | 0 | 13.34 | 86.31 | 10.64 | 78.82 | 2.7 | 123.14 | 20.24 | 19.48 | 4.48 | 78.49 | 4.22 | 57.46 | 0.00 | 0 | 236 | 0.0 | 14.33 | 76.48 |
| 2017 (4) | 36.01 | 16.16 | 16.94 | 20.66 | 11.5 | -0.09 | 0.08 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | -5.26 | -0.01 | 0 | 0 | 0 | -0.57 | 0 | -0.41 | 0 | 7.16 | 34.84 | 5.95 | 38.69 | 1.21 | 18.63 | 16.94 | -11.86 | 2.51 | 38.67 | 2.68 | 44.09 | 0.00 | 0 | 236 | 0.0 | 8.12 | 28.48 |
| 2016 (3) | 31.0 | -34.79 | 14.04 | -36.76 | 11.51 | -16.84 | 0.1 | -37.5 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.19 | 11.76 | -0.01 | 0 | 0 | 0 | -0.3 | 0 | -0.13 | 0 | 5.31 | -57.38 | 4.29 | -57.06 | 1.02 | -58.7 | 19.22 | -3.17 | 1.81 | -57.01 | 1.86 | -51.18 | 0.00 | 0 | 236 | 0.0 | 6.32 | -53.25 |
| 2015 (2) | 47.54 | -19.01 | 22.2 | -30.17 | 13.84 | 3.67 | 0.16 | 6.67 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.17 | -45.16 | -0.01 | 0 | 0 | 0 | 0.66 | -25.0 | 0.96 | -20.66 | 12.46 | -15.64 | 9.99 | -20.71 | 2.47 | 14.35 | 19.85 | 35.49 | 4.21 | -20.72 | 3.81 | -20.79 | 0.00 | 0 | 236 | 0.0 | 13.52 | -14.1 |
| 2014 (1) | 58.7 | 43.73 | 31.79 | 56.76 | 13.35 | 16.8 | 0.15 | -34.78 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.31 | 24.0 | 0.03 | 200.0 | 0 | 0 | 0.88 | 238.46 | 1.21 | 77.94 | 14.77 | 50.71 | 12.6 | 56.33 | 2.16 | 24.14 | 14.65 | -17.37 | 5.31 | 56.18 | 4.81 | 54.66 | 0.00 | 0 | 236 | 0.0 | 15.74 | 46.97 |
| 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) | 16.26 | -5.85 | 58.33 | 6.64 | -8.29 | 59.23 | 4.36 | -6.24 | 21.79 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.41 | -193.18 | -167.21 | 4.86 | -16.35 | 55.27 | 3.88 | -16.74 | 57.72 | 0.97 | -15.65 | 44.78 | 20.06 | 1.21 | -6.83 | 1.64 | -16.75 | 57.69 | 1.81 | 1.69 | 132.05 | 5.54 | 42.05 | 81.05 | 237 | 0.42 | 0.42 | 5.35 | -15.08 | 52.42 |
| 24Q2 (19) | 17.27 | 14.3 | 84.51 | 7.24 | 18.69 | 81.0 | 4.65 | 13.41 | 37.98 | 0.06 | 50.0 | 20.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0.03 | 50.0 | -70.0 | 0 | 0 | 0 | 0.38 | -41.54 | -2.56 | 0.44 | -38.89 | -20.0 | 5.81 | 3.2 | 129.64 | 4.66 | 2.42 | 126.21 | 1.15 | 6.48 | 139.58 | 19.82 | 3.23 | 5.59 | 1.97 | 2.07 | 126.44 | 1.78 | 9.88 | 178.13 | 3.90 | 102.07 | 93.07 | 236 | 0.0 | 0.0 | 6.3 | 3.79 | 117.99 |
| 24Q1 (18) | 15.11 | 15.79 | 29.48 | 6.1 | 15.09 | 33.48 | 4.1 | 12.02 | 13.57 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.65 | 197.01 | 482.35 | 0.72 | 222.03 | 820.0 | 5.63 | 60.86 | 66.57 | 4.55 | 63.67 | 67.9 | 1.08 | 50.0 | 61.19 | 19.20 | -6.3 | -3.37 | 1.93 | 63.56 | 67.83 | 1.62 | 14.08 | 36.13 | 1.93 | -54.48 | 67.83 | 236 | 0.0 | 0.0 | 6.07 | 56.85 | 61.87 |
| 23Q4 (17) | 13.05 | 27.07 | -7.45 | 5.3 | 27.1 | -6.85 | 3.66 | 2.23 | -5.67 | 0.04 | 100.0 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -66.67 | 0.03 | 200.0 | -50.0 | 0 | 0 | 0 | -0.67 | -215.52 | 0.0 | -0.59 | -196.72 | -9.26 | 3.5 | 11.82 | -12.28 | 2.78 | 13.01 | -13.12 | 0.72 | 7.46 | -8.86 | 20.49 | -4.83 | 3.33 | 1.18 | 13.46 | -12.59 | 1.42 | 82.05 | -10.13 | 4.24 | 38.56 | -47.85 | 236 | 0.0 | 0.0 | 3.87 | 10.26 | -10.83 |
| 23Q3 (16) | 10.27 | 9.72 | -33.22 | 4.17 | 4.25 | -37.1 | 3.58 | 6.23 | -19.73 | 0.02 | -60.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -75.0 | 0.01 | -90.0 | 0.0 | 0 | 0 | 0 | 0.58 | 48.72 | -65.48 | 0.61 | 10.91 | -65.54 | 3.13 | 23.72 | -48.35 | 2.46 | 19.42 | -49.38 | 0.67 | 39.58 | -43.7 | 21.53 | 14.7 | 9.23 | 1.04 | 19.54 | -49.51 | 0.78 | 21.88 | -40.0 | 3.06 | 51.49 | -54.87 | 236 | 0.0 | 0.0 | 3.51 | 21.45 | -45.41 |
| 23Q2 (15) | 9.36 | -19.79 | -49.13 | 4.0 | -12.47 | -51.28 | 3.37 | -6.65 | -21.63 | 0.05 | 66.67 | 66.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -66.67 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.39 | 329.41 | -50.0 | 0.55 | 650.0 | -36.78 | 2.53 | -25.15 | -62.57 | 2.06 | -23.99 | -60.76 | 0.48 | -28.36 | -68.21 | 18.77 | -5.54 | -16.02 | 0.87 | -24.35 | -60.81 | 0.64 | -46.22 | -65.41 | 2.02 | 75.65 | -57.2 | 236 | 0.0 | 0.0 | 2.89 | -22.93 | -59.41 |
| 23Q1 (14) | 11.67 | -17.23 | -39.25 | 4.57 | -19.68 | -43.37 | 3.61 | -6.96 | -16.44 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.17 | 74.63 | -120.0 | -0.1 | 81.48 | -111.11 | 3.38 | -15.29 | -56.27 | 2.71 | -15.31 | -54.07 | 0.67 | -15.19 | -63.39 | 19.87 | 0.2 | -15.95 | 1.15 | -14.81 | -54.0 | 1.19 | -24.68 | -43.6 | 1.15 | -85.85 | -54.0 | 236 | 0.0 | 0.0 | 3.75 | -13.59 | -53.59 |
| 22Q4 (13) | 14.1 | -8.32 | 6.74 | 5.69 | -14.18 | -4.21 | 3.88 | -13.0 | -5.37 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | -57.14 | 0.06 | 500.0 | 500.0 | 0 | 0 | 0 | -0.67 | -139.88 | -6800.0 | -0.54 | -130.51 | -417.65 | 3.99 | -34.16 | 19.1 | 3.2 | -34.16 | 25.98 | 0.79 | -33.61 | -2.47 | 19.83 | 0.61 | -18.02 | 1.35 | -34.47 | 26.17 | 1.58 | 21.54 | 58.0 | 8.13 | 19.91 | 61.95 | 236 | 0.0 | 0.0 | 4.34 | -32.5 | 17.62 |
| 22Q3 (12) | 15.38 | -16.41 | 11.05 | 6.63 | -19.24 | 3.92 | 4.46 | 3.72 | 22.53 | 0.01 | -66.67 | -50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.08 | 33.33 | 60.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 1.68 | 115.38 | 5500.0 | 1.77 | 103.45 | 1509.09 | 6.06 | -10.36 | 53.42 | 4.86 | -7.43 | 68.17 | 1.19 | -21.19 | 12.26 | 19.71 | -11.81 | -26.76 | 2.06 | -7.21 | 68.85 | 1.30 | -29.73 | 11.11 | 6.78 | 43.64 | 72.08 | 236 | 0.0 | 0.0 | 6.43 | -9.69 | 49.53 |
| 22Q2 (11) | 18.4 | -4.22 | 18.48 | 8.21 | 1.73 | 14.83 | 4.3 | -0.46 | 17.17 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 100.0 | 500.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.78 | -8.24 | 305.26 | 0.87 | -3.33 | 371.88 | 6.76 | -12.55 | 53.99 | 5.25 | -11.02 | 51.3 | 1.51 | -17.49 | 65.93 | 22.35 | -5.46 | 7.45 | 2.22 | -11.2 | 51.02 | 1.85 | -12.32 | 15.62 | 4.72 | 88.8 | 73.53 | 236 | 0.0 | 0.0 | 7.12 | -11.88 | 50.21 |
| 22Q1 (10) | 19.21 | 45.42 | 42.51 | 8.07 | 35.86 | 31.86 | 4.32 | 5.37 | 23.78 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | -78.57 | 200.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.85 | 8400.0 | 2933.33 | 0.9 | 429.41 | 2900.0 | 7.73 | 130.75 | 98.21 | 5.9 | 132.28 | 99.32 | 1.83 | 125.93 | 94.68 | 23.64 | -2.27 | -2.07 | 2.50 | 133.64 | 100.0 | 2.11 | 111.0 | 70.16 | 2.50 | -50.2 | 100.0 | 236 | 0.0 | 0.0 | 8.08 | 118.97 | 91.02 |
| 21Q4 (9) | 13.21 | -4.62 | 40.08 | 5.94 | -6.9 | 36.24 | 4.1 | 12.64 | 33.55 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.14 | 180.0 | 1300.0 | 0.01 | 0.0 | -75.0 | 0 | 0 | 0 | 0.01 | -66.67 | 102.7 | 0.17 | 54.55 | 162.96 | 3.35 | -15.19 | 94.77 | 2.54 | -12.11 | 82.73 | 0.81 | -23.58 | 145.45 | 24.19 | -10.11 | 26.58 | 1.07 | -12.3 | 81.36 | 1.00 | -14.53 | 42.86 | 5.02 | 27.41 | 8.42 | 236 | 0.0 | 0.0 | 3.69 | -14.19 | 78.26 |
| 21Q3 (8) | 13.85 | -10.82 | 1.91 | 6.38 | -10.77 | 3.91 | 3.64 | -0.82 | 12.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0 | 0 | 0 | 0.05 | 400.0 | 400.0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0.03 | 107.89 | 110.0 | 0.11 | 134.38 | 152.38 | 3.95 | -10.02 | -0.75 | 2.89 | -16.71 | -7.07 | 1.06 | 16.48 | 21.84 | 26.91 | 29.37 | 23.44 | 1.22 | -17.01 | -7.58 | 1.17 | -26.88 | -16.43 | 3.94 | 44.85 | -2.48 | 236 | 0.0 | 0.0 | 4.3 | -9.28 | -0.46 |
| 21Q2 (7) | 15.53 | 15.21 | 4.44 | 7.15 | 16.83 | 6.88 | 3.67 | 5.16 | 15.41 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.38 | -1166.67 | -5.56 | -0.32 | -1166.67 | -6.67 | 4.39 | 12.56 | -6.6 | 3.47 | 17.23 | -6.72 | 0.91 | -3.19 | -7.14 | 20.80 | -13.84 | 0.14 | 1.47 | 17.6 | -6.96 | 1.60 | 29.03 | -5.88 | 2.72 | 117.6 | 0.0 | 236 | 0.0 | 0.0 | 4.74 | 12.06 | -5.39 |
| 21Q1 (6) | 13.48 | 42.95 | 15.91 | 6.12 | 40.37 | 18.38 | 3.49 | 13.68 | 6.73 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | -75.0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | -0.03 | 91.89 | -142.86 | 0.03 | 111.11 | -80.0 | 3.9 | 126.74 | 16.77 | 2.96 | 112.95 | 9.63 | 0.94 | 184.85 | 49.21 | 24.14 | 26.32 | 27.05 | 1.25 | 111.86 | 9.65 | 1.24 | 77.14 | 14.81 | 1.25 | -73.0 | 9.65 | 236 | 0.0 | 0.0 | 4.23 | 104.35 | 16.53 |
| 20Q4 (5) | 9.43 | -30.61 | -17.86 | 4.36 | -28.99 | -13.15 | 3.07 | -5.54 | -14.25 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 103.12 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | -0.37 | -23.33 | 22.92 | -0.27 | -28.57 | 37.21 | 1.72 | -56.78 | -30.08 | 1.39 | -55.31 | -31.86 | 0.33 | -62.07 | -21.43 | 19.11 | -12.34 | 13.01 | 0.59 | -55.3 | -31.4 | 0.70 | -50.0 | -32.69 | 4.63 | 14.6 | 16.62 | 236 | 0.0 | 0.0 | 2.07 | -52.08 | -25.54 |
| 20Q3 (4) | 13.59 | -8.61 | 0.0 | 6.14 | -8.22 | 0.0 | 3.25 | 2.2 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.3 | 16.67 | 0.0 | -0.21 | 30.0 | 0.0 | 3.98 | -15.32 | 0.0 | 3.11 | -16.4 | 0.0 | 0.87 | -11.22 | 0.0 | 21.80 | 4.96 | 0.0 | 1.32 | -16.46 | 0.0 | 1.40 | -17.65 | 0.0 | 4.04 | 48.53 | 0.0 | 236 | 0.0 | 0.0 | 4.32 | -13.77 | 0.0 |
| 20Q2 (3) | 14.87 | 27.86 | 0.0 | 6.69 | 29.4 | 0.0 | 3.18 | -2.75 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.36 | -614.29 | 0.0 | -0.3 | -300.0 | 0.0 | 4.7 | 40.72 | 0.0 | 3.72 | 37.78 | 0.0 | 0.98 | 55.56 | 0.0 | 20.77 | 9.32 | 0.0 | 1.58 | 38.6 | 0.0 | 1.70 | 57.41 | 0.0 | 2.72 | 138.6 | 0.0 | 236 | 0.0 | 0.0 | 5.01 | 38.02 | 0.0 |
| 20Q1 (2) | 11.63 | 1.31 | 0.0 | 5.17 | 2.99 | 0.0 | 3.27 | -8.66 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 112.5 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 114.58 | 0.0 | 0.15 | 134.88 | 0.0 | 3.34 | 35.77 | 0.0 | 2.7 | 32.35 | 0.0 | 0.63 | 50.0 | 0.0 | 19.00 | 12.36 | 0.0 | 1.14 | 32.56 | 0.0 | 1.08 | 3.85 | 0.0 | 1.14 | -71.28 | 0.0 | 236 | 0.0 | 0.0 | 3.63 | 30.58 | 0.0 |
| 19Q4 (1) | 11.48 | 0.0 | 0.0 | 5.02 | 0.0 | 0.0 | 3.58 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.48 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | 2.46 | 0.0 | 0.0 | 2.04 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 16.91 | 0.0 | 0.0 | 0.86 | 0.0 | 0.0 | 1.04 | 0.0 | 0.0 | 3.97 | 0.0 | 0.0 | 236 | 0.0 | 0.0 | 2.78 | 0.0 | 0.0 |
