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) | 25.71 | -23.8 | 21.53 | -11.65 | 4.89 | -12.68 | 0.06 | 100.0 | 0.6 | 50.0 | 0.11 | 0.0 | 0.01 | -66.67 | 0.05 | 25.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.37 | 0 | -0.77 | 0 | -1.48 | 0 | -1.04 | 0 | -0.44 | 0 | 0.00 | 0 | -1.09 | 0 | -0.28 | 0 | 0.00 | 0 | 95 | 1.06 | 2.21 | -69.0 |
| 2022 (9) | 33.74 | 2.71 | 24.37 | 0.08 | 5.6 | 10.02 | 0.03 | 50.0 | 0.4 | 90.48 | 0.11 | 0.0 | 0.03 | 50.0 | 0.04 | 300.0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0.52 | 1633.33 | 0.13 | 0 | 3.91 | 19.94 | 2.84 | 19.83 | 1.07 | 20.22 | 27.40 | 0.81 | 2.94 | 17.13 | 2.82 | 6.82 | 0.00 | 0 | 94 | 0.0 | 7.13 | 14.26 |
| 2021 (8) | 32.85 | 19.89 | 24.35 | 13.73 | 5.09 | 22.95 | 0.02 | -33.33 | 0.21 | -4.55 | 0.11 | 0.0 | 0.02 | 0.0 | 0.01 | 0 | 0.07 | 133.33 | 0 | 0 | 0 | 0 | 0.03 | 0 | -0.16 | 0 | 3.26 | 150.77 | 2.37 | 160.44 | 0.89 | 128.21 | 27.18 | -9.1 | 2.51 | 161.46 | 2.64 | 73.68 | 0.00 | 0 | 94 | -1.05 | 6.24 | 47.52 |
| 2020 (7) | 27.4 | 29.98 | 21.41 | 24.19 | 4.14 | -0.96 | 0.03 | -40.0 | 0.22 | -4.35 | 0.11 | 175.0 | 0.02 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -0.55 | 0 | 1.3 | 0 | 0.91 | 0 | 0.39 | 0 | 29.90 | 0 | 0.96 | 0 | 1.52 | 0 | 0.00 | 0 | 95 | -2.06 | 4.23 | 80.77 |
| 2019 (6) | 21.08 | -38.33 | 17.24 | -22.38 | 4.18 | -2.56 | 0.05 | 66.67 | 0.23 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | -0.3 | 0 | -0.64 | 0 | -0.62 | 0 | -0.03 | 0 | 0.00 | 0 | -0.64 | 0 | -0.33 | 0 | 0.00 | 0 | 97 | 7.78 | 2.34 | -76.97 |
| 2018 (5) | 34.18 | 26.17 | 22.21 | 9.14 | 4.29 | 29.22 | 0.03 | 0 | 0.23 | -11.54 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.24 | 0 | 0.16 | 0 | 7.85 | 194.01 | 6.22 | 192.02 | 1.63 | 207.55 | 20.82 | 4.15 | 6.92 | 176.8 | 6.31 | 109.63 | 0.00 | 0 | 90 | 5.88 | 10.16 | 109.48 |
| 2017 (4) | 27.09 | 55.24 | 20.35 | 41.81 | 3.32 | 51.6 | 0 | 0 | 0.26 | -16.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | -0.51 | 0 | -0.76 | 0 | 2.67 | 385.45 | 2.13 | 363.04 | 0.53 | 562.5 | 19.99 | 30.91 | 2.50 | 362.96 | 3.01 | 254.12 | 0.00 | 0 | 85 | 0.0 | 4.85 | 101.24 |
| 2016 (3) | 17.45 | 7.72 | 14.35 | 6.06 | 2.19 | -8.37 | 0 | 0 | 0.31 | 19.23 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.12 | 0 | -0.36 | 0 | 0.55 | 48.65 | 0.46 | 84.0 | 0.08 | -27.27 | 15.27 | -50.16 | 0.54 | 80.0 | 0.85 | 372.22 | 0.00 | 0 | 85 | 0.0 | 2.41 | 49.69 |
| 2015 (2) | 16.2 | -7.32 | 13.53 | -5.52 | 2.39 | 3.46 | 0.01 | 0.0 | 0.26 | 85.71 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.04 | -42.86 | 0.01 | 0 | 0 | 0 | 0.18 | -51.35 | 0.08 | -76.47 | 0.37 | -68.64 | 0.25 | -74.49 | 0.11 | -45.0 | 30.64 | 83.69 | 0.30 | -73.91 | 0.18 | -73.13 | 0.00 | 0 | 85 | 0.0 | 1.61 | -30.9 |
| 2014 (1) | 17.48 | 10.84 | 14.32 | 6.0 | 2.31 | 35.88 | 0.01 | 0 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.07 | 0.0 | -0.01 | 0 | 0 | 0 | 0.37 | 236.36 | 0.34 | 277.78 | 1.18 | 78.79 | 0.98 | 81.48 | 0.2 | 66.67 | 16.68 | -8.3 | 1.15 | 45.57 | 0.67 | 42.55 | 0.00 | 0 | 85 | 23.19 | 2.33 | 44.72 |
| 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) | 4.96 | -14.34 | -21.27 | 5.05 | -12.02 | -0.2 | 1.1 | 59.42 | -31.25 | 0 | -100.0 | -100.0 | 0.13 | -13.33 | -23.53 | 0.03 | 0.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 90.48 | -59.6 | 0.34 | 41.67 | -58.02 | -0.85 | -112.5 | -288.89 | -0.89 | -1.14 | -417.86 | 0.04 | -91.84 | -76.47 | 0.00 | 0 | -100.0 | -0.93 | 0.0 | -420.69 | -1.28 | -9.4 | -132.73 | -3.54 | -34.09 | -985.0 | 96 | 1.05 | 1.05 | 0.03 | -93.88 | -97.86 |
| 24Q2 (19) | 5.79 | -1.86 | -22.18 | 5.74 | -19.72 | -3.37 | 0.69 | -65.5 | -34.91 | 0.02 | 100.0 | 0.0 | 0.15 | -6.25 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | -64.41 | 124.71 | 0.24 | -42.86 | 125.0 | -0.4 | 85.87 | 23.08 | -0.88 | 46.01 | -183.87 | 0.49 | 140.83 | 333.33 | 0.00 | 0 | 0 | -0.93 | 45.61 | -190.63 | -1.17 | 45.33 | -272.06 | -2.64 | -54.39 | -2740.0 | 95 | 0.0 | 0.0 | 0.49 | 125.65 | 22.5 |
| 24Q1 (18) | 5.9 | 27.71 | -19.84 | 7.15 | 45.92 | 27.0 | 2.0 | 94.17 | 66.67 | 0.01 | -66.67 | 0 | 0.16 | 6.67 | 23.08 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 189.39 | 293.33 | 0.42 | 165.62 | 2000.0 | -2.83 | -44.39 | -614.55 | -1.63 | -15.6 | -507.5 | -1.2 | -118.18 | -900.0 | 0.00 | 0 | -100.0 | -1.71 | -14.77 | -497.67 | -2.14 | -167.5 | -635.0 | -1.71 | -56.88 | -497.67 | 95 | 0.0 | 1.06 | -1.91 | -83.65 | -231.72 |
| 23Q4 (17) | 4.62 | -26.67 | -37.31 | 4.9 | -3.16 | -9.59 | 1.03 | -35.62 | -17.6 | 0.03 | 200.0 | 200.0 | 0.15 | -11.76 | 15.38 | 0.03 | 0.0 | 0.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.66 | -166.67 | -112.9 | -0.64 | -179.01 | -48.84 | -1.96 | -535.56 | -853.85 | -1.41 | -603.57 | -687.5 | -0.55 | -423.53 | -5600.0 | 0.00 | -100.0 | -100.0 | -1.49 | -613.79 | -673.08 | -0.80 | -45.45 | -214.29 | -1.09 | -372.5 | -136.09 | 95 | 0.0 | 1.06 | -1.04 | -174.29 | -194.55 |
| 23Q3 (16) | 6.3 | -15.32 | -27.0 | 5.06 | -14.81 | -18.39 | 1.6 | 50.94 | 28.0 | 0.01 | -50.0 | 0 | 0.17 | 13.33 | 70.0 | 0.03 | 0.0 | 0.0 | -0.01 | -200.0 | -200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 216.47 | 167.57 | 0.81 | 184.38 | 211.54 | 0.45 | 186.54 | -68.75 | 0.28 | 190.32 | -74.07 | 0.17 | 180.95 | -52.78 | 37.13 | 0 | 48.05 | 0.29 | 190.62 | -74.56 | -0.55 | -180.88 | -164.71 | 0.40 | 300.0 | -85.51 | 95 | 0.0 | 1.06 | 1.4 | 250.0 | -37.5 |
| 23Q2 (15) | 7.44 | 1.09 | -24.92 | 5.94 | 5.51 | -19.62 | 1.06 | -11.67 | -25.35 | 0.02 | 0 | 100.0 | 0.15 | 15.38 | 66.67 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0 | 25.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.85 | -666.67 | -347.37 | -0.96 | -4900.0 | -284.0 | -0.52 | -194.55 | -161.18 | -0.31 | -177.5 | -157.41 | -0.21 | -240.0 | -167.74 | 0.00 | -100.0 | -100.0 | -0.32 | -174.42 | -156.14 | 0.68 | 70.0 | -17.07 | 0.10 | -76.74 | -93.79 | 95 | 1.06 | 1.06 | 0.4 | -72.41 | -75.76 |
| 23Q1 (14) | 7.36 | -0.14 | -6.12 | 5.63 | 3.87 | 5.04 | 1.2 | -4.0 | -28.14 | 0 | -100.0 | -100.0 | 0.13 | 0.0 | 85.71 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 148.39 | -76.56 | 0.02 | 104.65 | -96.43 | 0.55 | 111.54 | -59.85 | 0.4 | 66.67 | -59.18 | 0.15 | 1400.0 | -61.54 | 26.85 | 400.0 | -5.82 | 0.43 | 65.38 | -58.65 | 0.40 | -42.86 | -9.09 | 0.43 | -85.76 | -58.65 | 94 | 0.0 | 0.0 | 1.45 | 31.82 | -32.24 |
| 22Q4 (13) | 7.37 | -14.6 | -6.47 | 5.42 | -12.58 | -11.58 | 1.25 | 0.0 | -1.57 | 0.01 | 0 | 0.0 | 0.13 | 30.0 | 160.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -183.78 | -358.33 | -0.43 | -265.38 | -637.5 | 0.26 | -81.94 | -53.57 | 0.24 | -77.78 | -45.45 | 0.01 | -97.22 | -91.67 | 5.37 | -78.59 | -74.16 | 0.26 | -77.19 | -44.68 | 0.70 | -17.65 | 84.21 | 3.02 | 9.42 | 19.84 | 94 | 0.0 | 0.0 | 1.1 | -50.89 | -15.38 |
| 22Q3 (12) | 8.63 | -12.92 | -10.48 | 6.2 | -16.1 | -10.01 | 1.25 | -11.97 | 7.76 | 0 | -100.0 | -100.0 | 0.1 | 11.11 | 100.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 294.74 | 3800.0 | 0.26 | 204.0 | 533.33 | 1.44 | 69.41 | -5.88 | 1.08 | 100.0 | -3.57 | 0.36 | 16.13 | -12.2 | 25.08 | -30.87 | -5.36 | 1.14 | 100.0 | -4.2 | 0.85 | 3.66 | -30.89 | 2.76 | 71.43 | 34.63 | 94 | 0.0 | 0.0 | 2.24 | 35.76 | -2.18 |
| 22Q2 (11) | 9.91 | 26.4 | 11.47 | 7.39 | 37.87 | 12.14 | 1.42 | -14.97 | 20.34 | 0.01 | 0.0 | 0.0 | 0.09 | 28.57 | 80.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0 | 300.0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -129.69 | -26.67 | -0.25 | -144.64 | -31.58 | 0.85 | -37.96 | -8.6 | 0.54 | -44.9 | -25.0 | 0.31 | -20.51 | 47.62 | 36.28 | 27.25 | 58.77 | 0.57 | -45.19 | -25.0 | 0.82 | 86.36 | -13.68 | 1.61 | 54.81 | 87.21 | 94 | 0.0 | 0.0 | 1.65 | -22.9 | -1.2 |
| 22Q1 (10) | 7.84 | -0.51 | 21.55 | 5.36 | -12.56 | 13.08 | 1.67 | 31.5 | 13.61 | 0.01 | 0.0 | 0 | 0.07 | 40.0 | 40.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | 433.33 | 814.29 | 0.56 | 600.0 | 5500.0 | 1.37 | 144.64 | 470.83 | 0.98 | 122.73 | 988.89 | 0.39 | 225.0 | 160.0 | 28.51 | 37.2 | -54.49 | 1.04 | 121.28 | 940.0 | 0.44 | 15.79 | 450.0 | 1.04 | -58.73 | 940.0 | 94 | 0.0 | 0.0 | 2.14 | 64.62 | 116.16 |
| 21Q4 (9) | 7.88 | -18.26 | 0.9 | 6.13 | -11.03 | 6.61 | 1.27 | 9.48 | 0.0 | 0.01 | 0.0 | 0 | 0.05 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1300.0 | 180.0 | 0.08 | 233.33 | 140.0 | 0.56 | -63.4 | -5.08 | 0.44 | -60.71 | 7.32 | 0.12 | -70.73 | -33.33 | 20.78 | -21.58 | -32.36 | 0.47 | -60.5 | 9.3 | 0.38 | -69.11 | -40.62 | 2.52 | 22.93 | 162.5 | 94 | 0.0 | -1.05 | 1.3 | -43.23 | -2.26 |
| 21Q3 (8) | 9.64 | 8.44 | 34.64 | 6.89 | 4.55 | 25.73 | 1.16 | -1.69 | 12.62 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 93.33 | 50.0 | -0.06 | 68.42 | 25.0 | 1.53 | 64.52 | 168.42 | 1.12 | 55.56 | 166.67 | 0.41 | 95.24 | 173.33 | 26.50 | 15.97 | -0.53 | 1.19 | 56.58 | 170.45 | 1.23 | 29.47 | 136.54 | 2.05 | 138.37 | 286.79 | 94 | 0.0 | 0.0 | 2.29 | 37.13 | 76.15 |
| 21Q2 (7) | 8.89 | 37.83 | 27.18 | 6.59 | 39.03 | 16.84 | 1.18 | -19.73 | 37.21 | 0.01 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0.02 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -314.29 | 40.0 | -0.19 | -2000.0 | 0.0 | 0.93 | 287.5 | 210.0 | 0.72 | 700.0 | 213.04 | 0.21 | 40.0 | 200.0 | 22.85 | -63.52 | 3.58 | 0.76 | 660.0 | 216.67 | 0.95 | 1087.5 | 115.91 | 0.86 | 760.0 | 855.56 | 94 | 0.0 | -2.08 | 1.67 | 68.69 | 62.14 |
| 21Q1 (6) | 6.45 | -17.41 | 18.57 | 4.74 | -17.57 | 4.41 | 1.47 | 15.75 | 50.0 | 0 | 0 | -100.0 | 0.05 | 0.0 | -16.67 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 146.67 | 0 | 0.01 | 105.0 | 114.29 | 0.24 | -59.32 | 260.0 | 0.09 | -78.05 | 160.0 | 0.15 | -16.67 | 1600.0 | 62.64 | 103.91 | 0 | 0.10 | -76.74 | 166.67 | 0.08 | -87.5 | 200.0 | 0.10 | -89.58 | 166.67 | 94 | -1.05 | -3.09 | 0.99 | -25.56 | 73.68 |
| 20Q4 (5) | 7.81 | 9.08 | 45.71 | 5.75 | 4.93 | 29.8 | 1.27 | 23.3 | 12.39 | 0 | -100.0 | -100.0 | 0.05 | 0.0 | 0 | 0.03 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -650.0 | 31.82 | -0.2 | -150.0 | 25.93 | 0.59 | 3.51 | 222.92 | 0.41 | -2.38 | 210.81 | 0.18 | 20.0 | 263.64 | 30.72 | 15.32 | 0 | 0.43 | -2.27 | 213.16 | 0.64 | 23.08 | 740.0 | 0.96 | 81.13 | 250.0 | 95 | 1.06 | -2.06 | 1.33 | 2.31 | 392.59 |
| 20Q3 (4) | 7.16 | 2.43 | 0.0 | 5.48 | -2.84 | 0.0 | 1.03 | 19.77 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 92.0 | 0.0 | -0.08 | 57.89 | 0.0 | 0.57 | 90.0 | 0.0 | 0.42 | 82.61 | 0.0 | 0.15 | 114.29 | 0.0 | 26.64 | 20.76 | 0.0 | 0.44 | 83.33 | 0.0 | 0.52 | 18.18 | 0.0 | 0.53 | 488.89 | 0.0 | 94 | -2.08 | 0.0 | 1.3 | 26.21 | 0.0 |
| 20Q2 (3) | 6.99 | 28.49 | 0.0 | 5.64 | 24.23 | 0.0 | 0.86 | -12.24 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.25 | 0 | 0.0 | -0.19 | -171.43 | 0.0 | 0.3 | 300.0 | 0.0 | 0.23 | 253.33 | 0.0 | 0.07 | 800.0 | 0.0 | 22.06 | 0 | 0.0 | 0.24 | 260.0 | 0.0 | 0.44 | 650.0 | 0.0 | 0.09 | 160.0 | 0.0 | 96 | -1.03 | 0.0 | 1.03 | 80.7 | 0.0 |
| 20Q1 (2) | 5.44 | 1.49 | 0.0 | 4.54 | 2.48 | 0.0 | 0.98 | -13.27 | 0.0 | 0.01 | 0.0 | 0.0 | 0.06 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.07 | 74.07 | 0.0 | -0.15 | 68.75 | 0.0 | -0.15 | 59.46 | 0.0 | -0.01 | 90.91 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 60.53 | 0.0 | -0.08 | 20.0 | 0.0 | -0.15 | 76.56 | 0.0 | 97 | 0.0 | 0.0 | 0.57 | 111.11 | 0.0 |
| 19Q4 (1) | 5.36 | 0.0 | 0.0 | 4.43 | 0.0 | 0.0 | 1.13 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -0.48 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.64 | 0.0 | 0.0 | 97 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 |
