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) | 19.91 | 8.09 | 14.8 | 7.32 | 4.64 | 10.74 | 0.16 | 6.67 | 0.09 | -25.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | -0.08 | 0 | 0 | 0 | 0.06 | -78.57 | 0.02 | -71.43 | 0.49 | -3.92 | 0.48 | 84.62 | 0.05 | -70.59 | 9.94 | -70.39 | 0.35 | 84.21 | 0.33 | 135.71 | 0.00 | 0 | 136 | 3.82 | 1.89 | -5.5 |
| 2022 (9) | 18.42 | -12.54 | 13.79 | -13.6 | 4.19 | 16.39 | 0.15 | 0.0 | 0.12 | -14.29 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.13 | 30.0 | -0.02 | 0 | 0 | 0 | 0.28 | 0 | 0.07 | 0 | 0.51 | -64.34 | 0.26 | -78.33 | 0.17 | 13.33 | 33.57 | 214.92 | 0.19 | -80.0 | 0.14 | -84.62 | 0.00 | 0 | 131 | 8.26 | 2.0 | -30.31 |
| 2021 (8) | 21.06 | 10.78 | 15.96 | 3.91 | 3.6 | -0.55 | 0.15 | -21.05 | 0.14 | 180.0 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0.1 | -60.0 | 0.03 | -66.67 | 0 | 0 | -0.08 | 0 | -0.07 | 0 | 1.43 | 225.0 | 1.2 | 185.71 | 0.15 | 36.36 | 10.66 | -57.24 | 0.95 | 171.43 | 0.91 | 9000.0 | 0.00 | 0 | 121 | 1.68 | 2.87 | 60.34 |
| 2020 (7) | 19.01 | -15.88 | 15.36 | -17.55 | 3.62 | -20.26 | 0.19 | -9.52 | 0.05 | -37.5 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.25 | 56.25 | 0.09 | 0 | 0 | 0 | -0.01 | 0 | 0.4 | 0 | 0.44 | 0 | 0.42 | 0 | 0.11 | 0 | 24.93 | 0 | 0.35 | 0 | 0.01 | 0 | 0.00 | 0 | 119 | -0.83 | 1.79 | 0 |
| 2019 (6) | 22.6 | -13.54 | 18.63 | -14.07 | 4.54 | 6.82 | 0.21 | 5.0 | 0.08 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.16 | 14.29 | -0.01 | 0 | 0 | 0 | -0.05 | 0 | -2.32 | 0 | -2.89 | 0 | -2.86 | 0 | -0.11 | 0 | 0.00 | 0 | -2.39 | 0 | -0.39 | 0 | 0.00 | 0 | 120 | -1.64 | -1.06 | 0 |
| 2018 (5) | 26.14 | 1.08 | 21.68 | -3.77 | 4.25 | 5.2 | 0.2 | 100.0 | 0.08 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | -0.01 | 0 | 0 | 0 | 0.21 | 0 | 0.35 | 0 | 0.56 | 0 | 0.37 | 0 | 0.11 | 37.5 | 20.57 | 0 | 0.30 | 0 | 0.01 | 0 | 0.00 | 0 | 122 | -0.81 | 2.34 | 1014.29 |
| 2017 (4) | 25.86 | -22.44 | 22.53 | -22.34 | 4.04 | -5.61 | 0.1 | -9.09 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -27.78 | -0.49 | 0 | -0.01 | 0 | -0.31 | 0 | -1.23 | 0 | -1.94 | 0 | -1.9 | 0 | 0.08 | -33.33 | 0.00 | 0 | -1.55 | 0 | -0.48 | 0 | 0.00 | 0 | 123 | 0.82 | 0.21 | -88.83 |
| 2016 (3) | 33.34 | -2.0 | 29.01 | -2.65 | 4.28 | -10.83 | 0.11 | -57.69 | 0.05 | -61.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 80.0 | -0.41 | 0 | -0.08 | 0 | -0.11 | 0 | -0.78 | 0 | -0.73 | 0 | -0.87 | 0 | 0.12 | -25.0 | 0.00 | 0 | -0.71 | 0 | -0.06 | 0 | 0.00 | 0 | 122 | -3.94 | 1.88 | 34.29 |
| 2015 (2) | 34.02 | 15.44 | 29.8 | 15.86 | 4.8 | -0.41 | 0.26 | -18.75 | 0.13 | -18.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -33.33 | -0.01 | 0 | -0.01 | 0 | -0.21 | 0 | -0.75 | 0 | -1.33 | 0 | -1.36 | 0 | 0.16 | 0 | 0.00 | 0 | -1.07 | 0 | -0.44 | 0 | 0.00 | 0 | 127 | 0.0 | 1.4 | -35.78 |
| 2014 (1) | 29.47 | 7.71 | 25.72 | 8.8 | 4.82 | 9.3 | 0.32 | 0.0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 7.14 | 0.04 | 0 | 0.01 | 0 | 0.75 | 200.0 | 0.44 | 0 | -0.62 | 0 | -0.43 | 0 | -0.11 | 0 | 0.00 | 0 | -0.34 | 0 | -0.62 | 0 | 0.00 | 0 | 127 | 11.4 | 2.18 | 1262.5 |
| 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) | 6.75 | 0.9 | 26.88 | 5.1 | 1.8 | 27.5 | 1.21 | -4.72 | -2.42 | 0.03 | -25.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.06 | -150.0 | -220.0 | 0.38 | -28.3 | 192.31 | 0.31 | -31.11 | 106.67 | 0.04 | -20.0 | 300.0 | 11.45 | 11.06 | 0 | 0.22 | -31.25 | 100.0 | 0.26 | 8.33 | 271.43 | 0.73 | 43.14 | 135.48 | 140 | -1.41 | 1.45 | 0.72 | -16.28 | 53.19 |
| 24Q2 (19) | 6.69 | 24.12 | 39.96 | 5.01 | 24.32 | 40.73 | 1.27 | 11.4 | 11.4 | 0.04 | 33.33 | 0.0 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0.0 | 0.12 | 140.0 | 9.09 | 0.53 | 96.3 | 194.44 | 0.45 | 60.71 | 246.15 | 0.05 | 400.0 | 25.0 | 10.31 | 196.26 | -54.9 | 0.32 | 68.42 | 220.0 | 0.24 | 50.0 | 2300.0 | 0.51 | 168.42 | 155.0 | 142 | 0.0 | 6.77 | 0.86 | 43.33 | 62.26 |
| 24Q1 (18) | 5.39 | 1.32 | 20.04 | 4.03 | 1.51 | 23.62 | 1.14 | -6.56 | 9.62 | 0.03 | -40.0 | 0.0 | 0.01 | 0.0 | -75.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 150.0 | 120.0 | 0 | 0 | 0 | 0.07 | 200.0 | 450.0 | 0.05 | 171.43 | 171.43 | 0.27 | 350.0 | 125.0 | 0.28 | 366.67 | 115.38 | 0.01 | 0.0 | 0.0 | 3.48 | -85.82 | -53.54 | 0.19 | 280.0 | 90.0 | 0.16 | 77.78 | 14.29 | 0.19 | -45.71 | 90.0 | 142 | 4.41 | 9.23 | 0.6 | 53.85 | 17.65 |
| 23Q4 (17) | 5.32 | 0.0 | 19.82 | 3.97 | -0.75 | 20.3 | 1.22 | -1.61 | 15.09 | 0.05 | 66.67 | 25.0 | 0.01 | 0.0 | -75.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | -0.02 | 0.0 | -100.0 | 0 | 0 | 0 | -0.07 | -187.5 | -16.67 | -0.07 | -240.0 | 75.86 | 0.06 | -53.85 | 128.57 | 0.06 | -60.0 | 123.08 | 0.01 | 150.0 | -87.5 | 24.55 | 0 | 0 | 0.05 | -54.55 | 125.0 | 0.09 | 28.57 | 350.0 | 0.35 | 12.9 | 75.0 | 136 | -1.45 | 3.82 | 0.39 | -17.02 | 77.27 |
| 23Q3 (16) | 5.32 | 11.3 | 17.18 | 4.0 | 12.36 | 17.65 | 1.24 | 8.77 | 11.71 | 0.03 | -25.0 | -25.0 | 0.01 | -66.67 | -66.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -83.33 | -0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.08 | 0.0 | -61.9 | 0.05 | -54.55 | -77.27 | 0.13 | -27.78 | -48.0 | 0.15 | 15.38 | -25.0 | -0.02 | -150.0 | -300.0 | 0.00 | -100.0 | -100.0 | 0.11 | 10.0 | -26.67 | 0.07 | 600.0 | 800.0 | 0.31 | 55.0 | -22.5 | 138 | 3.76 | 4.55 | 0.47 | -11.32 | -22.95 |
| 23Q2 (15) | 4.78 | 6.46 | 1.92 | 3.56 | 9.2 | 2.89 | 1.14 | 9.62 | 5.56 | 0.04 | 33.33 | 0.0 | 0.03 | -25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.08 | 500.0 | -33.33 | 0.11 | 257.14 | 0.0 | 0.18 | 50.0 | -28.0 | 0.13 | 0.0 | -18.75 | 0.04 | 300.0 | -20.0 | 22.86 | 205.21 | 12.89 | 0.10 | 0.0 | -16.67 | 0.01 | -92.86 | -75.0 | 0.20 | 100.0 | -23.08 | 133 | 2.31 | 6.4 | 0.53 | 3.92 | -13.11 |
| 23Q1 (14) | 4.49 | 1.13 | -5.27 | 3.26 | -1.21 | -10.19 | 1.04 | -1.89 | 10.64 | 0.03 | -25.0 | 0.0 | 0.04 | 0.0 | 33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | -50.0 | -0.05 | -400.0 | 0 | 0 | 0 | 0 | -0.02 | 66.67 | -300.0 | -0.07 | 75.86 | -333.33 | 0.12 | 157.14 | -42.86 | 0.13 | 150.0 | -18.75 | 0.01 | -87.5 | -66.67 | 7.49 | 0 | -45.25 | 0.10 | 150.0 | -23.08 | 0.14 | 600.0 | 55.56 | 0.10 | -50.0 | -23.08 | 130 | -0.76 | 4.0 | 0.51 | 131.82 | -8.93 |
| 22Q4 (13) | 4.44 | -2.2 | -11.2 | 3.3 | -2.94 | -14.06 | 1.06 | -4.5 | 27.71 | 0.04 | 0.0 | 0.0 | 0.04 | 33.33 | 33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -83.33 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | -0.06 | -128.57 | -100.0 | -0.29 | -231.82 | 0 | -0.21 | -184.0 | -163.64 | -0.26 | -230.0 | -204.0 | 0.08 | 700.0 | 60.0 | 0.00 | -100.0 | -100.0 | -0.20 | -233.33 | -195.24 | 0.02 | 300.0 | -88.89 | 0.20 | -50.0 | -80.0 | 131 | -0.76 | 8.26 | 0.22 | -63.93 | -67.16 |
| 22Q3 (12) | 4.54 | -3.2 | -6.39 | 3.4 | -1.73 | -9.57 | 1.11 | 2.78 | 32.14 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 500.0 | -0.02 | 0 | -166.67 | 0 | 0 | 0 | 0.21 | 75.0 | 0 | 0.22 | 100.0 | 1000.0 | 0.25 | 0.0 | -7.41 | 0.2 | 25.0 | -16.67 | 0.01 | -80.0 | -66.67 | 4.23 | -79.11 | -56.39 | 0.15 | 25.0 | -25.0 | -0.01 | -125.0 | -106.25 | 0.40 | 53.85 | -50.0 | 132 | 5.6 | 8.2 | 0.61 | 0.0 | -1.61 |
| 22Q2 (11) | 4.69 | -1.05 | -19.0 | 3.46 | -4.68 | -19.35 | 1.08 | 14.89 | 9.09 | 0.04 | 33.33 | 33.33 | 0.03 | 0.0 | -25.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1100.0 | 250.0 | 0.11 | 266.67 | 191.67 | 0.25 | 19.05 | -35.9 | 0.16 | 0.0 | -56.76 | 0.05 | 66.67 | 400.0 | 20.25 | 48.03 | 669.96 | 0.12 | -7.69 | -61.29 | 0.04 | -55.56 | -88.57 | 0.26 | 100.0 | -56.67 | 125 | 0.0 | 5.93 | 0.61 | 8.93 | -19.74 |
| 22Q1 (10) | 4.74 | -5.2 | -12.55 | 3.63 | -5.47 | -10.81 | 0.94 | 13.25 | 1.08 | 0.03 | -25.0 | -25.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 133.33 | -50.0 | 0.03 | 0 | 0.0 | 0.21 | -36.36 | -52.27 | 0.16 | -36.0 | -52.94 | 0.03 | -40.0 | -50.0 | 13.68 | -14.93 | -4.47 | 0.13 | -38.1 | -55.17 | 0.09 | -50.0 | -59.09 | 0.13 | -87.0 | -55.17 | 125 | 3.31 | 5.93 | 0.56 | -16.42 | -30.86 |
| 21Q4 (9) | 5.0 | 3.09 | 13.12 | 3.84 | 2.13 | 11.3 | 0.83 | -1.19 | -12.63 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 200.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | -25.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.03 | 0 | -160.0 | 0 | -100.0 | -100.0 | 0.33 | 22.22 | 135.71 | 0.25 | 4.17 | 108.33 | 0.05 | 66.67 | 400.0 | 16.08 | 65.77 | 80.88 | 0.21 | 5.0 | 110.0 | 0.18 | 12.5 | 0 | 1.00 | 25.0 | 185.71 | 121 | -0.82 | 1.68 | 0.67 | 8.06 | 39.58 |
| 21Q3 (8) | 4.85 | -16.23 | 1.46 | 3.76 | -12.35 | -1.83 | 0.84 | -15.15 | -4.55 | 0.04 | 33.33 | 0.0 | 0.03 | -25.0 | 200.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -90.0 | 0.03 | 0 | -75.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.02 | 116.67 | -88.89 | 0.27 | -30.77 | 3.85 | 0.24 | -35.14 | -7.69 | 0.03 | 200.0 | 0.0 | 9.70 | 268.82 | -24.81 | 0.20 | -35.48 | -9.09 | 0.16 | -54.29 | 166.67 | 0.80 | 33.33 | 207.69 | 122 | 3.39 | 3.39 | 0.62 | -18.42 | 1.64 |
| 21Q2 (7) | 5.79 | 6.83 | 19.63 | 4.29 | 5.41 | 10.57 | 0.99 | 6.45 | 13.79 | 0.03 | -25.0 | -50.0 | 0.04 | 33.33 | 300.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.08 | -500.0 | -700.0 | -0.12 | -500.0 | -400.0 | 0.39 | -11.36 | 200.0 | 0.37 | 8.82 | 184.62 | 0.01 | -83.33 | -75.0 | 2.63 | -81.63 | -91.49 | 0.31 | 6.9 | 181.82 | 0.35 | 59.09 | 483.33 | 0.60 | 106.9 | 1400.0 | 118 | 0.0 | -0.84 | 0.76 | -6.17 | 68.89 |
| 21Q1 (6) | 5.42 | 22.62 | 9.27 | 4.07 | 17.97 | -3.1 | 0.93 | -2.11 | 2.2 | 0.04 | 0.0 | -20.0 | 0.03 | 200.0 | 50.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -62.5 | -25.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 100.0 | 0.03 | -75.0 | -50.0 | 0.44 | 214.29 | 588.89 | 0.34 | 183.33 | 525.0 | 0.06 | 500.0 | 200.0 | 14.32 | 61.08 | 0 | 0.29 | 190.0 | 514.29 | 0.22 | 0 | 320.0 | 0.29 | -17.14 | 514.29 | 118 | -0.84 | -1.67 | 0.81 | 68.75 | 224.0 |
| 20Q4 (5) | 4.42 | -7.53 | -8.11 | 3.45 | -9.92 | -15.44 | 0.95 | 7.95 | -29.63 | 0.04 | 0.0 | -33.33 | 0.01 | 0.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -20.0 | 700.0 | -0.02 | -116.67 | -100.0 | 0 | 0 | 0 | 0.05 | 200.0 | 171.43 | 0.12 | -33.33 | 104.78 | 0.14 | -46.15 | 104.47 | 0.12 | -53.85 | 104.14 | 0.01 | -66.67 | 103.85 | 8.89 | -31.09 | 0 | 0.10 | -54.55 | 104.13 | 0.00 | -100.0 | 100.0 | 0.35 | 34.62 | 114.64 | 119 | 0.85 | -0.83 | 0.48 | -21.31 | 117.84 |
| 20Q3 (4) | 4.78 | -1.24 | 0.0 | 3.83 | -1.29 | 0.0 | 0.88 | 1.15 | 0.0 | 0.04 | -33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 400.0 | 0.0 | 0.12 | 1300.0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -400.0 | 0.0 | 0.18 | 350.0 | 0.0 | 0.26 | 100.0 | 0.0 | 0.26 | 100.0 | 0.0 | 0.03 | -25.0 | 0.0 | 12.90 | -58.24 | 0.0 | 0.22 | 100.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.26 | 550.0 | 0.0 | 118 | -0.84 | 0.0 | 0.61 | 35.56 | 0.0 |
| 20Q2 (3) | 4.84 | -2.42 | 0.0 | 3.88 | -7.62 | 0.0 | 0.87 | -4.4 | 0.0 | 0.06 | 20.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -50.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.04 | -33.33 | 0.0 | 0.13 | 244.44 | 0.0 | 0.13 | 262.5 | 0.0 | 0.04 | 100.0 | 0.0 | 30.89 | 0 | 0.0 | 0.11 | 257.14 | 0.0 | 0.06 | 160.0 | 0.0 | 0.04 | 157.14 | 0.0 | 119 | -0.83 | 0.0 | 0.45 | 80.0 | 0.0 |
| 20Q1 (2) | 4.96 | 3.12 | 0.0 | 4.2 | 2.94 | 0.0 | 0.91 | -32.59 | 0.0 | 0.05 | -16.67 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 300.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 114.29 | 0.0 | 0.06 | 102.39 | 0.0 | -0.09 | 97.12 | 0.0 | -0.08 | 97.24 | 0.0 | 0.02 | 107.69 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 97.11 | 0.0 | -0.10 | 64.29 | 0.0 | -0.07 | 97.07 | 0.0 | 120 | 0.0 | 0.0 | 0.25 | 109.29 | 0.0 |
| 19Q4 (1) | 4.81 | 0.0 | 0.0 | 4.08 | 0.0 | 0.0 | 1.35 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -2.51 | 0.0 | 0.0 | -3.13 | 0.0 | 0.0 | -2.9 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.42 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | -2.39 | 0.0 | 0.0 | 120 | 0.0 | 0.0 | -2.69 | 0.0 | 0.0 |
