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) | 1833.48 | 6.47 | 1485.86 | 6.91 | 180.86 | 5.5 | 2.28 | 107.27 | 9.38 | 41.27 | 0.92 | 26.03 | 0 | 0 | 0.31 | 55.0 | 0.05 | -85.71 | -0.89 | 0 | 7.08 | 0 | -0.09 | 0 | -0.73 | 0 | 174.71 | 7.91 | 122.74 | 11.32 | 31.36 | -2.61 | 17.95 | -9.75 | 4.32 | 10.77 | 4.09 | 5.14 | 0.00 | 0 | 2838 | 0.64 | 381.6 | 6.78 |
| 2022 (9) | 1722.06 | 10.31 | 1389.81 | 11.42 | 171.43 | 7.1 | 1.1 | 96.43 | 6.64 | 20.73 | 0.73 | -6.41 | 0 | 0 | 0.2 | 5.26 | 0.35 | 400.0 | -1.03 | 0 | 0 | 0 | 0.43 | 0 | -7.01 | 0 | 161.91 | 3.91 | 110.26 | 0.35 | 32.2 | 16.84 | 19.89 | 12.44 | 3.90 | 0.26 | 3.89 | 2.37 | 0.00 | 0 | 2820 | 0.18 | 357.38 | 3.03 |
| 2021 (8) | 1561.1 | 17.5 | 1247.35 | 22.99 | 160.06 | 1.81 | 0.56 | -15.15 | 5.5 | 3.38 | 0.78 | -10.34 | 0 | 0 | 0.19 | -81.55 | 0.07 | -63.16 | 0.09 | 0 | 0.98 | 32.43 | -0.11 | 0 | -4.71 | 0 | 155.82 | 0.8 | 109.88 | -2.65 | 27.56 | -10.05 | 17.69 | -10.75 | 3.89 | -2.75 | 3.80 | -3.55 | 0.00 | 0 | 2815 | 0.11 | 346.86 | 4.89 |
| 2020 (7) | 1328.61 | 6.78 | 1014.15 | 10.7 | 157.22 | -2.44 | 0.66 | -42.61 | 5.32 | 10.14 | 0.87 | -10.31 | 0 | 0 | 1.03 | -11.97 | 0.19 | -75.95 | -3.22 | 0 | 0.74 | 0 | -0.06 | 0 | -5.98 | 0 | 154.58 | -6.78 | 112.87 | -9.57 | 30.64 | -6.87 | 19.82 | -0.1 | 4.00 | -9.91 | 3.94 | -9.22 | 0.00 | 0 | 2812 | 1.59 | 330.68 | -7.72 |
| 2019 (6) | 1244.21 | 4.79 | 916.12 | 8.65 | 161.15 | -4.56 | 1.15 | 85.48 | 4.83 | -20.56 | 0.97 | 0 | 0 | 0 | 1.17 | 40.96 | 0.79 | -4.82 | -2.77 | 0 | 0 | 0 | -0.41 | 0 | -6.12 | 0 | 165.82 | -6.26 | 124.81 | -8.51 | 32.9 | 2.72 | 19.84 | 9.55 | 4.44 | -8.64 | 4.34 | -7.26 | 0.00 | 0 | 2768 | 1.65 | 358.36 | 1.67 |
| 2018 (5) | 1187.32 | 1.33 | 843.16 | 3.53 | 168.85 | -3.53 | 0.62 | -62.2 | 6.08 | -4.55 | 0 | 0 | 0 | 0 | 0.83 | 15.28 | 0.83 | 1085.71 | -2.08 | 0 | 0 | 0 | 0.04 | 0 | -4.73 | 0 | 176.89 | 0.33 | 136.42 | -3.88 | 32.03 | 19.43 | 18.11 | 19.07 | 4.86 | -3.95 | 4.68 | -9.83 | 0.00 | 0 | 2723 | 0.04 | 352.46 | 10.3 |
| 2017 (4) | 1171.71 | 0.45 | 814.45 | 3.37 | 175.03 | -4.15 | 1.64 | 0.0 | 6.37 | -6.32 | 0 | 0 | 1.52 | 92.41 | 0.72 | -10.0 | 0.07 | -87.72 | -3.5 | 0 | 0.03 | 0 | -0.91 | 0 | -14.61 | 0 | 176.31 | -8.13 | 141.92 | -7.36 | 26.82 | -17.81 | 15.21 | -10.53 | 5.06 | -9.64 | 5.19 | -2.99 | 0.00 | 0 | 2722 | 0.0 | 319.54 | -5.23 |
| 2016 (3) | 1166.47 | 0.43 | 787.91 | -1.25 | 182.6 | 2.04 | 1.64 | 5.81 | 6.8 | -7.73 | 0 | 0 | 0.79 | 0 | 0.8 | 280.95 | 0.57 | -79.12 | -4.58 | 0 | 0 | 0 | -0.41 | 0 | -8.28 | 0 | 191.91 | 5.64 | 153.2 | -2.33 | 32.63 | 63.31 | 17.00 | 54.55 | 5.60 | -2.61 | 5.35 | -0.93 | 0.00 | 0 | 2722 | 0.0 | 337.17 | 4.02 |
| 2015 (2) | 1161.44 | 3.13 | 797.85 | 6.24 | 178.95 | -0.17 | 1.55 | 63.16 | 7.37 | 19.84 | 0 | 0 | 0 | 0 | 0.21 | -8.7 | 2.73 | -35.46 | -3.32 | 0 | 0.12 | 0 | 0 | 0 | -6.03 | 0 | 181.66 | -3.71 | 156.86 | 4.53 | 19.98 | -38.22 | 11.00 | -35.82 | 5.75 | 3.6 | 5.40 | 2.86 | 0.00 | 0 | 2722 | 0.89 | 324.13 | 4.35 |
| 2014 (1) | 1126.24 | 3.89 | 750.98 | 7.94 | 179.25 | 0.54 | 0.95 | 1.06 | 6.15 | 0 | 0 | 0 | 0 | 0 | 0.23 | -4.17 | 4.23 | 10475.0 | -8.09 | 0 | 0 | 0 | 0 | 0 | -8.46 | 0 | 188.66 | -2.85 | 150.06 | -3.7 | 32.34 | -3.52 | 17.14 | -0.7 | 5.55 | -3.98 | 5.25 | -8.06 | 0.00 | 0 | 2698 | 0.3 | 310.61 | 4.17 |
| 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) | 472.02 | -1.14 | 9.3 | 373.13 | -2.02 | 7.41 | 50.77 | 2.13 | 16.39 | 0.61 | -31.46 | 45.24 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | -100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 0 | 0 | -100.0 | -100.0 | 5.04 | 228.57 | 405.45 | 56.8 | 24.59 | 37.43 | 41.64 | 28.8 | 41.73 | 11.28 | 27.75 | 47.64 | 19.86 | 2.53 | 7.41 | 1.38 | 28.97 | 32.69 | 1.21 | 0.83 | 17.48 | 3.43 | 67.32 | 11.36 | 3018 | -0.23 | 7.02 | 118.68 | 7.89 | 29.22 |
| 24Q2 (19) | 477.44 | -1.1 | 9.64 | 380.84 | -2.25 | 9.12 | 49.71 | 1.43 | 13.11 | 0.89 | 71.15 | 28.99 | 3.13 | 2.96 | 50.48 | 0.3 | -6.25 | 50.0 | 0 | 0 | 0 | -0.09 | -200.0 | 0 | 0.24 | 2300.0 | 166.67 | -0.75 | 34.21 | -275.0 | -0.01 | 0 | 0 | 0.08 | -82.22 | 900.0 | -3.92 | -17.72 | -188.24 | 45.59 | 5.48 | 4.93 | 32.33 | 8.93 | 6.52 | 8.83 | 5.24 | 6.26 | 19.37 | -0.26 | 1.25 | 1.07 | 9.18 | -0.93 | 1.20 | 10.09 | 14.29 | 2.05 | 109.18 | 0.49 | 3025 | 0.0 | 7.27 | 110.0 | -0.57 | 17.81 |
| 24Q1 (18) | 482.77 | -9.93 | 12.23 | 389.62 | -12.12 | 12.57 | 49.01 | -2.33 | 13.69 | 0.52 | -30.67 | 23.81 | 3.04 | 4.83 | 43.4 | 0.32 | 10.34 | 68.42 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0.01 | 0.0 | -50.0 | -1.14 | -570.59 | -307.14 | 0 | -100.0 | 0 | 0.45 | 266.67 | 4400.0 | -3.33 | -173.03 | -45.41 | 43.22 | -12.39 | 6.43 | 29.68 | -17.23 | 9.32 | 8.39 | 20.2 | -0.47 | 19.42 | 37.34 | -6.5 | 0.98 | -22.22 | 2.08 | 1.09 | 4.81 | 11.22 | 0.98 | -77.37 | 2.08 | 3025 | 6.59 | 7.27 | 110.63 | 4.15 | 22.69 |
| 23Q4 (17) | 535.99 | 24.11 | 5.92 | 443.34 | 27.62 | 6.47 | 50.18 | 15.04 | 3.34 | 0.75 | 78.57 | 44.23 | 2.9 | 27.19 | 41.46 | 0.29 | 20.83 | 81.25 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 114.29 | -96.55 | -0.17 | 29.17 | 76.39 | 7.08 | 0 | 0 | -0.27 | -250.0 | 35.71 | 4.56 | 376.36 | 197.23 | 49.33 | 19.36 | 28.0 | 35.86 | 22.06 | 45.18 | 6.98 | -8.64 | -13.4 | 14.14 | -23.53 | -32.38 | 1.26 | 21.15 | 43.18 | 1.04 | 0.97 | 7.22 | 4.33 | 40.58 | 10.74 | 2838 | 0.64 | 0.64 | 106.22 | 15.66 | 21.02 |
| 23Q3 (16) | 431.87 | -0.82 | 6.72 | 347.4 | -0.46 | 6.89 | 43.62 | -0.75 | 6.47 | 0.42 | -39.13 | 100.0 | 2.28 | 9.62 | 28.81 | 0.24 | 20.0 | 26.32 | 0 | 0 | 0 | 0.31 | 0 | 55.0 | -0.07 | -177.78 | -16.67 | -0.24 | -20.0 | -233.33 | 0 | 0 | 0 | 0.18 | 1900.0 | -72.31 | -1.65 | -21.32 | -2457.14 | 41.33 | -4.88 | 1.18 | 29.38 | -3.2 | 3.49 | 7.64 | -8.06 | -6.14 | 18.49 | -3.35 | -7.18 | 1.04 | -3.7 | 2.97 | 1.03 | -1.9 | 9.57 | 3.08 | 50.98 | 1.65 | 2820 | 0.0 | 0.0 | 91.84 | -1.64 | 2.31 |
| 23Q2 (15) | 435.46 | 1.23 | 5.31 | 349.02 | 0.84 | 5.63 | 43.95 | 1.95 | 6.31 | 0.69 | 64.29 | 213.64 | 2.08 | -1.89 | 45.45 | 0.2 | 5.26 | 5.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | -25.0 | -0.2 | 28.57 | -350.0 | 0 | 0 | 0 | -0.01 | -200.0 | -120.0 | -1.36 | 40.61 | -12.4 | 43.45 | 6.99 | 1.76 | 30.35 | 11.79 | 1.37 | 8.31 | -1.42 | 2.97 | 19.13 | -7.9 | 1.16 | 1.08 | 12.5 | 1.89 | 1.05 | 7.14 | 1.94 | 2.04 | 112.5 | 0.49 | 2820 | 0.0 | 0.0 | 93.37 | 3.55 | 1.97 |
| 23Q1 (14) | 430.15 | -14.99 | 8.11 | 346.1 | -16.88 | 8.84 | 43.11 | -11.22 | 6.26 | 0.42 | -19.23 | 180.0 | 2.12 | 3.41 | 52.52 | 0.19 | 18.75 | 5.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -93.1 | 100.0 | -0.28 | 61.11 | 51.72 | 0 | 0 | 0 | 0.01 | 102.38 | -93.75 | -2.29 | 51.17 | -92.44 | 40.61 | 5.37 | 1.96 | 27.15 | 9.92 | -0.29 | 8.43 | 4.59 | 6.31 | 20.77 | -0.67 | 4.32 | 0.96 | 9.09 | -1.03 | 0.98 | 1.03 | 4.26 | 0.96 | -75.45 | -1.03 | 2820 | 0.0 | 0.0 | 90.17 | 2.73 | 2.15 |
| 22Q4 (13) | 506.01 | 25.04 | 12.48 | 416.39 | 28.11 | 13.02 | 48.56 | 18.53 | 7.86 | 0.52 | 147.62 | 246.67 | 2.05 | 15.82 | 40.41 | 0.16 | -15.79 | -15.79 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.29 | 583.33 | 2800.0 | -0.72 | -500.0 | -500.0 | 0 | 0 | 0 | -0.42 | -164.62 | -320.0 | -4.69 | -6800.0 | -156.28 | 38.54 | -5.65 | 2.64 | 24.7 | -13.0 | -0.32 | 8.06 | -0.98 | 5.64 | 20.91 | 4.97 | 2.95 | 0.88 | -12.87 | 0.0 | 0.97 | 3.19 | 10.23 | 3.91 | 29.04 | 0.26 | 2820 | 0.0 | 0.18 | 87.77 | -2.23 | 1.89 |
| 22Q3 (12) | 404.68 | -2.13 | 8.23 | 325.02 | -1.63 | 9.89 | 40.97 | -0.9 | 7.03 | 0.21 | -4.55 | 50.0 | 1.77 | 23.78 | 30.15 | 0.19 | 0.0 | 0.0 | 0 | 0 | 0 | 0.2 | 0 | 17.65 | -0.06 | -150.0 | -300.0 | 0.18 | 125.0 | 148.65 | 0 | 0 | 100.0 | 0.65 | 1200.0 | 1525.0 | 0.07 | 105.79 | 104.35 | 40.85 | -4.33 | 0.69 | 28.39 | -5.18 | 0.07 | 8.14 | 0.87 | -1.57 | 19.92 | 5.34 | -2.26 | 1.01 | -4.72 | 0.0 | 0.94 | -8.74 | -5.05 | 3.03 | 49.26 | 0.33 | 2820 | 0.0 | 0.21 | 89.77 | -1.97 | 1.71 |
| 22Q2 (11) | 413.49 | 3.92 | 7.62 | 330.41 | 3.91 | 8.52 | 41.34 | 1.9 | 8.13 | 0.22 | 46.67 | 57.14 | 1.43 | 2.88 | 8.33 | 0.19 | 5.56 | -5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1100.0 | 1100.0 | 0.08 | 113.79 | 200.0 | 0 | 0 | 0 | 0.05 | -68.75 | 400.0 | -1.21 | -1.68 | 11.68 | 42.7 | 7.21 | 3.64 | 29.94 | 9.95 | 5.42 | 8.07 | 1.77 | 2.8 | 18.91 | -5.02 | -0.73 | 1.06 | 9.28 | 4.95 | 1.03 | 9.57 | 4.04 | 2.03 | 109.28 | 0.5 | 2820 | 0.0 | 0.21 | 91.57 | 3.74 | 3.31 |
| 22Q1 (10) | 397.88 | -11.55 | 12.67 | 317.99 | -13.69 | 14.09 | 40.57 | -9.88 | 5.32 | 0.15 | 0.0 | 25.0 | 1.39 | -4.79 | 2.21 | 0.18 | -5.26 | -10.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | -0.58 | -383.33 | -189.23 | 0 | 0 | -100.0 | 0.16 | 260.0 | 366.67 | -1.19 | 34.97 | -1422.22 | 39.83 | 6.07 | 9.15 | 27.23 | 9.89 | -3.88 | 7.93 | 3.93 | 107.59 | 19.91 | -1.97 | 90.16 | 0.97 | 10.23 | -3.96 | 0.94 | 6.82 | 0.0 | 0.97 | -75.13 | -3.96 | 2820 | 0.18 | 0.21 | 88.27 | 2.47 | 5.31 |
| 21Q4 (9) | 449.86 | 20.32 | 17.08 | 368.41 | 24.56 | 20.0 | 45.02 | 17.61 | 7.06 | 0.15 | 7.14 | -6.25 | 1.46 | 7.35 | 5.04 | 0.19 | 0.0 | -9.52 | 0 | 0 | 0 | 0.02 | -88.24 | 0 | 0.01 | -66.67 | -83.33 | -0.12 | 67.57 | 95.88 | 0 | 100.0 | 0 | -0.1 | -350.0 | -300.0 | -1.83 | -13.66 | 54.93 | 37.55 | -7.44 | 17.64 | 24.78 | -12.65 | 17.72 | 7.63 | -7.74 | 2.83 | 20.31 | -0.34 | -12.61 | 0.88 | -12.87 | 17.33 | 0.88 | -11.11 | 6.02 | 3.90 | 29.14 | -2.74 | 2815 | 0.04 | 0.11 | 86.14 | -2.4 | 9.59 |
| 21Q3 (8) | 373.9 | -2.68 | 19.67 | 295.76 | -2.86 | 24.67 | 38.28 | 0.13 | 0.74 | 0.14 | 0.0 | -6.67 | 1.36 | 3.03 | 0.0 | 0.19 | -5.0 | -9.52 | 0 | 0 | 0 | 0.17 | 0 | -81.91 | 0.03 | 200.0 | 0.0 | -0.37 | -362.5 | -131.25 | -0.01 | 0 | -106.67 | 0.04 | 300.0 | 157.14 | -1.61 | -17.52 | -360.0 | 40.57 | -1.53 | 6.54 | 28.37 | -0.11 | 0.64 | 8.27 | 5.35 | 11.16 | 20.38 | 6.98 | 4.35 | 1.01 | 0.0 | 1.0 | 0.99 | 0.0 | 4.21 | 3.02 | 49.5 | -7.65 | 2814 | 0.0 | 0.04 | 88.26 | -0.43 | 6.03 |
| 21Q2 (7) | 384.21 | 8.8 | 22.59 | 304.47 | 9.24 | 30.07 | 38.23 | -0.75 | -1.49 | 0.14 | 16.67 | 0 | 1.32 | -2.94 | -2.94 | 0.2 | 0.0 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.08 | -112.31 | 0 | 0 | -100.0 | 0 | 0.01 | 116.67 | 0 | -1.37 | -1622.22 | -2640.0 | 41.2 | 12.91 | -0.19 | 28.4 | 0.25 | -6.82 | 7.85 | 105.5 | -3.44 | 19.05 | 81.95 | -3.25 | 1.01 | 0.0 | -6.48 | 0.99 | 5.32 | -1.98 | 2.02 | 100.0 | -10.62 | 2814 | 0.0 | -0.28 | 88.64 | 5.75 | 6.71 |
| 21Q1 (6) | 353.13 | -8.1 | 10.86 | 278.71 | -9.22 | 18.19 | 38.52 | -8.39 | 0.39 | 0.12 | -25.0 | -33.33 | 1.36 | -2.16 | 11.48 | 0.2 | -4.76 | -13.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -50.0 | 0.65 | 122.34 | 533.33 | 0.99 | 0 | 0 | -0.06 | -220.0 | -166.67 | 0.09 | 102.22 | 105.92 | 36.49 | 14.32 | -15.73 | 28.33 | 34.58 | -14.54 | 3.82 | -48.52 | -50.07 | 10.47 | -54.95 | -40.78 | 1.01 | 34.67 | -14.41 | 0.94 | 13.25 | -18.26 | 1.01 | -74.81 | -14.41 | 2814 | 0.07 | 0.11 | 83.82 | 6.64 | -2.27 |
| 20Q4 (5) | 384.24 | 22.98 | 12.65 | 307.01 | 29.41 | 19.24 | 42.05 | 10.66 | 2.04 | 0.16 | 6.67 | -75.0 | 1.39 | 2.21 | 0 | 0.21 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 100.0 | -73.91 | -2.91 | -1718.75 | -30.49 | 0 | -100.0 | 0 | 0.05 | 171.43 | 119.23 | -4.06 | -1060.0 | -17.0 | 31.92 | -16.18 | -20.52 | 21.05 | -25.33 | -28.67 | 7.42 | -0.27 | -9.73 | 23.24 | 19.0 | 13.48 | 0.75 | -25.0 | -29.91 | 0.83 | -12.63 | -23.85 | 4.01 | 22.63 | -11.09 | 2812 | -0.04 | 1.59 | 78.6 | -5.57 | -8.39 |
| 20Q3 (4) | 312.43 | -0.32 | 0.0 | 237.24 | 1.35 | 0.0 | 38.0 | -2.09 | 0.0 | 0.15 | 0 | 0.0 | 1.36 | 0.0 | 0.0 | 0.21 | -4.55 | 0.0 | 0 | 0 | 0.0 | 0.94 | 0 | 0.0 | 0.03 | 0 | 0.0 | -0.16 | 0 | 0.0 | 0.15 | 0 | 0.0 | -0.07 | 0 | 0.0 | -0.35 | -600.0 | 0.0 | 38.08 | -7.75 | 0.0 | 28.19 | -7.51 | 0.0 | 7.44 | -8.49 | 0.0 | 19.53 | -0.81 | 0.0 | 1.00 | -7.41 | 0.0 | 0.95 | -5.94 | 0.0 | 3.27 | 44.69 | 0.0 | 2813 | -0.32 | 0.0 | 83.24 | 0.2 | 0.0 |
| 20Q2 (3) | 313.42 | -1.6 | 0.0 | 234.09 | -0.73 | 0.0 | 38.81 | 1.15 | 0.0 | 0 | -100.0 | 0.0 | 1.36 | 11.48 | 0.0 | 0.22 | -4.35 | 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 | -100.0 | 0.0 | -0.05 | 96.71 | 0.0 | 41.28 | -4.67 | 0.0 | 30.48 | -8.05 | 0.0 | 8.13 | 6.27 | 0.0 | 19.69 | 11.37 | 0.0 | 1.08 | -8.47 | 0.0 | 1.01 | -12.17 | 0.0 | 2.26 | 91.53 | 0.0 | 2822 | 0.39 | 0.0 | 83.07 | -3.15 | 0.0 |
| 20Q1 (2) | 318.53 | -6.61 | 0.0 | 235.81 | -8.42 | 0.0 | 38.37 | -6.89 | 0.0 | 0.18 | -71.88 | 0.0 | 1.22 | 0 | 0.0 | 0.23 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -91.3 | 0.0 | -0.15 | 93.27 | 0.0 | 0 | 0 | 0.0 | 0.09 | 134.62 | 0.0 | -1.52 | 56.2 | 0.0 | 43.3 | 7.82 | 0.0 | 33.15 | 12.33 | 0.0 | 7.65 | -6.93 | 0.0 | 17.68 | -13.67 | 0.0 | 1.18 | 10.28 | 0.0 | 1.15 | 5.5 | 0.0 | 1.18 | -73.84 | 0.0 | 2811 | 1.55 | 0.0 | 85.77 | -0.03 | 0.0 |
| 19Q4 (1) | 341.08 | 0.0 | 0.0 | 257.48 | 0.0 | 0.0 | 41.21 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | -2.23 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -3.47 | 0.0 | 0.0 | 40.16 | 0.0 | 0.0 | 29.51 | 0.0 | 0.0 | 8.22 | 0.0 | 0.0 | 20.48 | 0.0 | 0.0 | 1.07 | 0.0 | 0.0 | 1.09 | 0.0 | 0.0 | 4.51 | 0.0 | 0.0 | 2768 | 0.0 | 0.0 | 85.8 | 0.0 | 0.0 |
