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) | 10.75 | -4.95 | 8.8 | -2.76 | 2.03 | 3.05 | 0.09 | 200.0 | 0.17 | 21.43 | 0 | 0 | 0.28 | 16.67 | 0.03 | -50.0 | 0.22 | 4.76 | 0.17 | 41.67 | 0.17 | 325.0 | -0.01 | 0 | 1.08 | 191.89 | 0.99 | 50.0 | 0.61 | 916.67 | 0.14 | -6.67 | 14.06 | -37.06 | 0.88 | 877.78 | -0.67 | 0 | 0.00 | 0 | 68 | 0.0 | 2.13 | 15.76 |
| 2022 (9) | 11.31 | -10.8 | 9.05 | -6.99 | 1.97 | 3.14 | 0.03 | 50.0 | 0.14 | 27.27 | 0 | 0 | 0.24 | 4.35 | 0.06 | 50.0 | 0.21 | 133.33 | 0.12 | -62.5 | 0.04 | 300.0 | 0.28 | 0 | 0.37 | -37.29 | 0.66 | -59.51 | 0.06 | -93.88 | 0.15 | -34.78 | 22.34 | 56.11 | 0.09 | -93.66 | -0.44 | 0 | 0.00 | 0 | 68 | 0.0 | 1.84 | -34.98 |
| 2021 (8) | 12.68 | 59.3 | 9.73 | 42.46 | 1.91 | 29.05 | 0.02 | -33.33 | 0.11 | -8.33 | 0 | 0 | 0.23 | 9.52 | 0.04 | 300.0 | 0.09 | 0.0 | 0.32 | 700.0 | 0.01 | -96.15 | -0.04 | 0 | 0.59 | -4.84 | 1.63 | 482.14 | 0.98 | 390.0 | 0.23 | 0 | 14.31 | 0 | 1.42 | 389.66 | 0.56 | 0 | 0.00 | 0 | 68 | 0.0 | 2.83 | 80.25 |
| 2020 (7) | 7.96 | 58.88 | 6.83 | 21.75 | 1.48 | 68.18 | 0.03 | -25.0 | 0.12 | 20.0 | 0 | 0 | 0.21 | -12.5 | 0.01 | 0.0 | 0.09 | 80.0 | 0.04 | 0 | 0.26 | 44.44 | -0.2 | 0 | 0.62 | 0 | 0.28 | 0 | 0.2 | 0 | -0.02 | 0 | 0.00 | 0 | 0.29 | 0 | -0.60 | 0 | 0.00 | 0 | 68 | 0.0 | 1.57 | 0 |
| 2019 (6) | 5.01 | -30.61 | 5.61 | -21.65 | 0.88 | 37.5 | 0.04 | 100.0 | 0.1 | 100.0 | 0 | 0 | 0.24 | -42.86 | 0.01 | 0.0 | 0.05 | 0 | 0 | 0 | 0.18 | -62.5 | -0.03 | 0 | -3.09 | 0 | -4.58 | 0 | -4.59 | 0 | -0.04 | 0 | 0.00 | 0 | -6.71 | 0 | -2.14 | 0 | 0.00 | 0 | 68 | 0.0 | -2.42 | 0 |
| 2018 (5) | 7.22 | -26.7 | 7.16 | -22.34 | 0.64 | -5.88 | 0.02 | 100.0 | 0.05 | 0.0 | 0 | 0 | 0.42 | -12.5 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.48 | 14.29 | 0.04 | 0 | 0.84 | 27.27 | 0.25 | -58.33 | 0.27 | -51.79 | -0.02 | 0 | 0.00 | 0 | 0.40 | -50.0 | -0.81 | 0 | 0.00 | 0 | 68 | -2.86 | 2.3 | -15.44 |
| 2017 (4) | 9.85 | 16.43 | 9.22 | 14.53 | 0.68 | -9.33 | 0.01 | -50.0 | 0.05 | -16.67 | 0 | 0 | 0.48 | 71.43 | 0.01 | -66.67 | 0.01 | -50.0 | 0 | 0 | 0.42 | -4.55 | -0.16 | 0 | 0.66 | -10.81 | 0.6 | 53.85 | 0.56 | 69.7 | 0.05 | -16.67 | 8.03 | -46.75 | 0.80 | 70.21 | -0.14 | 0 | 0.00 | 0 | 70 | -1.41 | 2.72 | 14.29 |
| 2016 (3) | 8.46 | 16.21 | 8.05 | 23.66 | 0.75 | 1.35 | 0.02 | -33.33 | 0.06 | -25.0 | 0 | 0 | 0.28 | 154.55 | 0.03 | 0.0 | 0.02 | -50.0 | 0 | 0 | 0.44 | 1366.67 | 0 | 0 | 0.74 | 221.74 | 0.39 | 50.0 | 0.33 | 22.22 | 0.06 | 0 | 15.08 | 0 | 0.47 | 23.68 | -0.59 | 0 | 0.00 | 0 | 71 | 0.0 | 2.38 | 26.6 |
| 2015 (2) | 7.28 | 5.05 | 6.51 | -5.24 | 0.74 | 39.62 | 0.03 | 50.0 | 0.08 | 100.0 | 0 | 0 | 0.11 | -47.62 | 0.03 | 0.0 | 0.04 | 0 | 0.01 | 0 | 0.03 | 0 | 0.09 | 12.5 | 0.23 | 0 | 0.26 | 0 | 0.27 | 0 | 0 | 0 | 0.00 | 0 | 0.38 | 0 | 0.06 | 0 | 0.00 | 0 | 71 | 0.0 | 1.88 | 88.0 |
| 2014 (1) | 6.93 | -25.64 | 6.87 | -17.43 | 0.53 | -20.9 | 0.02 | 100.0 | 0.04 | 0 | 0 | 0 | 0.21 | 5.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 100.0 | -0.14 | 0 | -0.6 | 0 | -0.63 | 0 | 0.03 | -81.25 | 0.00 | 0 | -0.90 | 0 | -0.70 | 0 | 0.00 | 0 | 71 | 14.52 | 1.0 | -41.18 |
| 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) | 2.45 | -3.54 | -11.87 | 2.14 | 3.88 | -5.31 | 0.44 | 0.0 | -12.0 | 0.01 | -75.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.24 | 9.09 | -7.69 | 0.12 | -53.85 | -55.56 | 0.06 | 0.0 | -66.67 | 0.01 | -83.33 | 150.0 | 9.20 | -60.05 | 0 | 0.09 | 0.0 | -65.38 | -0.26 | -13.04 | -136.36 | 0.33 | 43.48 | -61.63 | 70 | 2.94 | 2.94 | 0.39 | -27.78 | -29.09 |
| 24Q2 (19) | 2.54 | -11.19 | -5.22 | 2.06 | -12.71 | -7.21 | 0.44 | -4.35 | -16.98 | 0.04 | 300.0 | 33.33 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.05 | -61.54 | -44.44 | 0.22 | -31.25 | -48.84 | 0.26 | -27.78 | -29.73 | 0.06 | -40.0 | -72.73 | 0.06 | -50.0 | -25.0 | 23.03 | -29.33 | 9.04 | 0.09 | -40.0 | -72.73 | -0.23 | 25.81 | 23.33 | 0.23 | 53.33 | -61.67 | 68 | 0.0 | 0.0 | 0.54 | -15.62 | -15.62 |
| 24Q1 (18) | 2.86 | 5.15 | 11.28 | 2.36 | 4.42 | 14.01 | 0.46 | -9.8 | -6.12 | 0.01 | -75.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.02 | -81.82 | -33.33 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0.13 | 186.67 | 316.67 | 0.32 | 166.67 | 18.52 | 0.36 | 414.29 | 28.57 | 0.1 | 400.0 | -47.37 | 0.12 | 200.0 | 200.0 | 32.59 | -39.75 | 130.16 | 0.15 | 650.0 | -46.43 | -0.31 | -121.43 | -181.82 | 0.15 | -82.95 | -46.43 | 68 | 0.0 | 0.0 | 0.64 | 77.78 | 10.34 |
| 23Q4 (17) | 2.72 | -2.16 | 4.21 | 2.26 | 0.0 | 1.35 | 0.51 | 2.0 | -3.77 | 0.04 | 300.0 | 100.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0.08 | 14.29 | 33.33 | 0 | -100.0 | 0 | 0.11 | 120.0 | 22.22 | 0.09 | 350.0 | 0 | 0 | -100.0 | 0 | -0.15 | -236.36 | -36.36 | 0.12 | -53.85 | -20.0 | 0.07 | -74.07 | 0 | 0.02 | -88.89 | 140.0 | 0.04 | 300.0 | 33.33 | 54.09 | 0 | 0 | 0.02 | -92.31 | 125.0 | -0.14 | -27.27 | 51.72 | 0.88 | 2.33 | 877.78 | 68 | 0.0 | 0.0 | 0.36 | -34.55 | 24.14 |
| 23Q3 (16) | 2.78 | 3.73 | 6.11 | 2.26 | 1.8 | 3.67 | 0.5 | -5.66 | -3.85 | 0.01 | -66.67 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0.02 | 0 | -60.0 | 0.05 | 66.67 | -44.44 | 0.02 | -66.67 | 0.0 | 0.01 | -80.0 | -75.0 | 0.11 | 22.22 | -45.0 | 0.26 | -39.53 | -7.14 | 0.27 | -27.03 | 35.0 | 0.18 | -18.18 | 260.0 | -0.02 | -125.0 | -166.67 | 0.00 | -100.0 | -100.0 | 0.26 | -21.21 | 271.43 | -0.11 | 63.33 | 66.67 | 0.86 | 43.33 | 437.5 | 68 | 0.0 | 0.0 | 0.55 | -14.06 | 7.84 |
| 23Q2 (15) | 2.68 | 4.28 | -14.92 | 2.22 | 7.25 | -7.88 | 0.53 | 8.16 | 6.0 | 0.03 | 200.0 | 200.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.06 | 0 | 100.0 | 0.05 | -54.55 | 0 | 0.09 | 250.0 | -10.0 | 0.43 | 59.26 | 286.96 | 0.37 | 32.14 | 3600.0 | 0.22 | 15.79 | 229.41 | 0.08 | 100.0 | 700.0 | 21.12 | 49.15 | -74.37 | 0.33 | 17.86 | 232.0 | -0.30 | -172.73 | -433.33 | 0.60 | 114.29 | 566.67 | 68 | 0.0 | 0.0 | 0.64 | 10.34 | 106.45 |
| 23Q1 (14) | 2.57 | -1.53 | -12.29 | 2.07 | -7.17 | -6.76 | 0.49 | -7.55 | 16.67 | 0.01 | -50.0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0.03 | -66.67 | 50.0 | 0 | 0 | -100.0 | 0.11 | 0 | 0 | -0.06 | 45.45 | -166.67 | 0.27 | 80.0 | 58.82 | 0.28 | 0 | -37.78 | 0.19 | 480.0 | -17.39 | 0.04 | 33.33 | -50.0 | 14.16 | 0 | -19.36 | 0.28 | 450.0 | -17.65 | -0.11 | 62.07 | -222.22 | 0.28 | 211.11 | -17.65 | 68 | 0.0 | 0.0 | 0.58 | 100.0 | -20.55 |
| 22Q4 (13) | 2.61 | -0.38 | -20.91 | 2.23 | 2.29 | -5.51 | 0.53 | 1.92 | -3.64 | 0.02 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.06 | -14.29 | 20.0 | 0 | -100.0 | -100.0 | 0.09 | 0.0 | 200.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | -0.11 | -155.0 | -450.0 | 0.15 | -46.43 | -21.05 | 0 | -100.0 | -100.0 | -0.05 | -200.0 | -116.67 | 0.03 | 0.0 | -80.0 | 0.00 | -100.0 | -100.0 | -0.08 | -214.29 | -118.18 | -0.29 | 12.12 | -281.25 | 0.09 | -43.75 | -93.71 | 68 | 0.0 | 0.0 | 0.29 | -43.14 | -67.05 |
| 22Q3 (12) | 2.62 | -16.83 | -24.93 | 2.18 | -9.54 | -20.44 | 0.52 | 4.0 | 6.12 | 0 | -100.0 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0.07 | 40.0 | 16.67 | 0.05 | 0 | 66.67 | 0.09 | 350.0 | 200.0 | 0.02 | -33.33 | 0 | 0.04 | 0 | 144.44 | 0.2 | 100.0 | 0 | 0.28 | 221.74 | 75.0 | 0.2 | 1900.0 | -52.38 | 0.05 | 129.41 | -82.76 | 0.03 | 200.0 | 50.0 | 15.33 | -81.4 | 171.81 | 0.07 | 128.0 | -83.33 | -0.33 | -466.67 | -273.68 | 0.16 | 77.78 | -83.84 | 68 | 0.0 | 0.0 | 0.51 | 64.52 | -29.17 |
| 22Q2 (11) | 3.15 | 7.51 | -0.63 | 2.41 | 8.56 | -1.23 | 0.5 | 19.05 | 11.11 | 0.01 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.03 | -57.14 | 0 | 0 | 0 | -100.0 | 0.1 | 11.11 | 433.33 | -0.23 | -235.29 | -560.0 | 0.01 | -97.78 | -96.97 | -0.17 | -173.91 | -185.0 | 0.01 | -87.5 | -50.0 | 82.41 | 369.31 | 1642.28 | -0.25 | -173.53 | -183.33 | 0.09 | 0.0 | -57.14 | 0.09 | -73.53 | -84.21 | 68 | 0.0 | 0.0 | 0.31 | -57.53 | -50.0 |
| 22Q1 (10) | 2.93 | -11.21 | 7.33 | 2.22 | -5.93 | 0.91 | 0.42 | -23.64 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | -16.67 | 0 | -100.0 | 0 | 0.02 | -33.33 | 0.0 | 0.07 | -78.12 | 0 | 0 | 0 | -100.0 | 0.09 | 550.0 | 800.0 | 0.17 | -10.53 | -10.53 | 0.45 | -22.41 | 45.16 | 0.23 | -23.33 | 21.05 | 0.08 | -46.67 | 100.0 | 17.56 | -32.93 | 26.79 | 0.34 | -22.73 | 25.93 | 0.09 | -43.75 | 0 | 0.34 | -76.22 | 25.93 | 68 | 0.0 | 0.0 | 0.73 | -17.05 | 19.67 |
| 21Q4 (9) | 3.3 | -5.44 | 35.25 | 2.36 | -13.87 | 11.32 | 0.55 | 12.24 | 30.95 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | -16.67 | 0.0 | 0.01 | -66.67 | 0 | 0.03 | 0.0 | 137.5 | 0.32 | 0 | 0 | 0 | 100.0 | -100.0 | -0.02 | 0 | 81.82 | 0.19 | 18.75 | 533.33 | 0.58 | 38.1 | 1066.67 | 0.3 | 3.45 | 850.0 | 0.15 | 650.0 | 400.0 | 26.18 | 364.18 | 0 | 0.44 | 4.76 | 833.33 | 0.16 | -15.79 | 260.0 | 1.43 | 44.44 | 393.1 | 68 | 0.0 | 0.0 | 0.88 | 22.22 | 203.45 |
| 21Q3 (8) | 3.49 | 10.09 | 42.45 | 2.74 | 12.3 | 39.09 | 0.49 | 8.89 | 16.67 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0.03 | 0 | 200.0 | 0.03 | 50.0 | -50.0 | 0 | 0 | 0 | -0.09 | -200.0 | 0 | 0 | 100.0 | 100.0 | 0.16 | 220.0 | 6.67 | 0.42 | 27.27 | 100.0 | 0.29 | 45.0 | 93.33 | 0.02 | 0.0 | 0.0 | 5.64 | 19.24 | -25.3 | 0.42 | 40.0 | 100.0 | 0.19 | -9.52 | 0 | 0.99 | 73.68 | 182.86 | 68 | 0.0 | 0.0 | 0.72 | 16.13 | 33.33 |
| 21Q2 (7) | 3.17 | 16.12 | 76.11 | 2.44 | 10.91 | 55.41 | 0.45 | 7.14 | 21.62 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0 | -0.03 | -400.0 | 0 | 0.05 | -73.68 | -86.11 | 0.33 | 6.45 | 50.0 | 0.2 | 5.26 | 0.0 | 0.02 | -50.0 | 0 | 4.73 | -65.85 | 1425.81 | 0.30 | 11.11 | 0.0 | 0.21 | 0 | 191.3 | 0.57 | 111.11 | 338.46 | 68 | 0.0 | 1.49 | 0.62 | 1.64 | 14.81 |
| 21Q1 (6) | 2.73 | 11.89 | 116.67 | 2.2 | 3.77 | 88.03 | 0.42 | 0.0 | 61.54 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.02 | 125.0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0.01 | 109.09 | 0 | 0.19 | 533.33 | 137.5 | 0.31 | 616.67 | 444.44 | 0.19 | 575.0 | 272.73 | 0.04 | 180.0 | 300.0 | 13.85 | 0 | 0 | 0.27 | 550.0 | 268.75 | 0.00 | 100.0 | 100.0 | 0.27 | -6.9 | 268.75 | 68 | 0.0 | 0.0 | 0.61 | 110.34 | 190.48 |
| 20Q4 (5) | 2.44 | -0.41 | 61.59 | 2.12 | 7.61 | 23.26 | 0.42 | 0.0 | 31.25 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | -100.0 | 0 | -0.08 | -233.33 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | -0.11 | -83.33 | 0 | 0.03 | -80.0 | 100.89 | -0.06 | -128.57 | 98.46 | -0.04 | -126.67 | 98.97 | -0.05 | -350.0 | -25.0 | 0.00 | -100.0 | 0 | -0.06 | -128.57 | 98.94 | -0.10 | 0 | 86.49 | 0.29 | -17.14 | 104.32 | 68 | 0.0 | 0.0 | 0.29 | -46.3 | 108.66 |
| 20Q3 (4) | 2.45 | 36.11 | 0.0 | 1.97 | 25.48 | 0.0 | 0.42 | 13.51 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | 0 | 0.0 | 0.15 | -58.33 | 0.0 | 0.21 | -4.55 | 0.0 | 0.15 | -25.0 | 0.0 | 0.02 | 0 | 0.0 | 7.55 | 2335.48 | 0.0 | 0.21 | -30.0 | 0.0 | 0.00 | 100.0 | 0.0 | 0.35 | 169.23 | 0.0 | 68 | 1.49 | 0.0 | 0.54 | 0.0 | 0.0 |
| 20Q2 (3) | 1.8 | 42.86 | 0.0 | 1.57 | 34.19 | 0.0 | 0.37 | 42.31 | 0.0 | 0 | 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 | 0 | 0.0 | 0.36 | 350.0 | 0.0 | 0.22 | 344.44 | 0.0 | 0.2 | 281.82 | 0.0 | 0 | -100.0 | 0.0 | 0.31 | 0 | 0.0 | 0.30 | 287.5 | 0.0 | -0.23 | 14.81 | 0.0 | 0.13 | 181.25 | 0.0 | 67 | -1.47 | 0.0 | 0.54 | 157.14 | 0.0 |
| 20Q1 (2) | 1.26 | -16.56 | 0.0 | 1.17 | -31.98 | 0.0 | 0.26 | -18.75 | 0.0 | 0 | 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 | 0.0 | 0.08 | 102.38 | 0.0 | -0.09 | 97.69 | 0.0 | -0.11 | 97.16 | 0.0 | 0.01 | 125.0 | 0.0 | 0.00 | 0 | 0.0 | -0.16 | 97.18 | 0.0 | -0.27 | 63.51 | 0.0 | -0.16 | 97.62 | 0.0 | 68 | 0.0 | 0.0 | 0.21 | 106.27 | 0.0 |
| 19Q4 (1) | 1.51 | 0.0 | 0.0 | 1.72 | 0.0 | 0.0 | 0.32 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -3.36 | 0.0 | 0.0 | -3.9 | 0.0 | 0.0 | -3.88 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -5.67 | 0.0 | 0.0 | -0.74 | 0.0 | 0.0 | -6.71 | 0.0 | 0.0 | 68 | 0.0 | 0.0 | -3.35 | 0.0 | 0.0 |
