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) | 71.22 | -22.88 | 55.74 | -17.19 | 8.26 | -5.6 | 0.64 | 392.31 | 0.46 | 70.37 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.03 | 200.0 | 0 | 0 | -0.45 | 0 | -0.12 | 0 | 7.09 | -61.24 | 5.16 | -63.27 | 1.94 | -54.25 | 27.32 | 17.96 | 4.47 | -63.24 | 4.59 | -56.24 | 0.00 | 0 | 115 | 0.0 | 14.34 | -42.82 |
| 2022 (9) | 92.35 | 4.78 | 67.31 | 5.5 | 8.75 | -0.68 | 0.13 | 85.71 | 0.27 | 17.39 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.03 | -80.0 | 0.01 | 0 | 0 | 0 | 1.77 | 0 | 1.99 | 1005.56 | 18.29 | 16.5 | 14.05 | 16.79 | 4.24 | 15.53 | 23.16 | -0.94 | 12.16 | 16.92 | 10.49 | 1.84 | 0.00 | 0 | 115 | 0.0 | 25.08 | 13.59 |
| 2021 (8) | 88.14 | 23.1 | 63.8 | 22.06 | 8.81 | 16.38 | 0.07 | -63.16 | 0.23 | -50.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.15 | 650.0 | -0.01 | 0 | 0 | 0 | -0.22 | 0 | 0.18 | 0 | 15.7 | 50.96 | 12.03 | 79.02 | 3.67 | 36.94 | 23.38 | -9.41 | 10.40 | 76.57 | 10.30 | 46.51 | 0.00 | 0 | 115 | 7.48 | 22.08 | 29.12 |
| 2020 (7) | 71.6 | -5.91 | 52.27 | -7.19 | 7.57 | 9.08 | 0.19 | -32.14 | 0.46 | -22.03 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.07 | -58.82 | 0 | 0 | -1.34 | 0 | -1.37 | 0 | 10.4 | -15.72 | 6.72 | 8.04 | 2.68 | -17.79 | 25.81 | -2.31 | 5.89 | -15.74 | 7.03 | 20.38 | 0.00 | 0 | 107 | 30.49 | 17.1 | -11.54 |
| 2019 (6) | 76.1 | 71.98 | 56.32 | 79.42 | 6.94 | 48.61 | 0.28 | 180.0 | 0.59 | 43.9 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0.17 | 466.67 | 0 | 0 | -0.71 | 0 | -0.5 | 0 | 12.34 | 69.74 | 6.22 | 24.4 | 3.26 | 43.61 | 26.42 | -15.4 | 6.99 | 22.85 | 5.84 | 13.4 | 0.00 | 0 | 82 | 0.0 | 19.33 | 74.3 |
| 2018 (5) | 44.25 | 9.29 | 31.39 | 13.81 | 4.67 | 12.8 | 0.1 | 233.33 | 0.41 | 192.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0.03 | -25.0 | 0 | 0 | -0.81 | 0 | -0.92 | 0 | 7.27 | -12.2 | 5.0 | -16.67 | 2.27 | -0.44 | 31.23 | 13.23 | 5.69 | -22.16 | 5.15 | -8.69 | 0.00 | 0 | 82 | 0.0 | 11.09 | 0.36 |
| 2017 (4) | 40.49 | 14.8 | 27.58 | 10.72 | 4.14 | 29.78 | 0.03 | -25.0 | 0.14 | -22.22 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | -0.62 | 0 | -0.49 | 0 | 8.28 | 21.05 | 6.0 | 22.95 | 2.28 | 16.33 | 27.58 | -3.8 | 7.31 | 23.06 | 5.64 | 24.5 | 0.00 | 0 | 82 | 0.0 | 11.05 | 15.71 |
| 2016 (3) | 35.27 | 15.04 | 24.91 | 5.33 | 3.19 | 7.05 | 0.04 | -20.0 | 0.18 | 50.0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0.02 | 0.0 | 0.02 | -50.0 | 0.01 | 0 | -0.34 | 0 | -0.33 | 0 | 6.84 | 80.95 | 4.88 | 67.12 | 1.96 | 125.29 | 28.67 | 25.25 | 5.94 | 59.68 | 4.53 | 64.13 | 0.00 | 0 | 82 | 5.13 | 9.55 | 42.75 |
| 2015 (2) | 30.66 | 9.7 | 23.65 | 13.81 | 2.98 | 1.02 | 0.05 | 66.67 | 0.12 | 50.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | -33.33 | 0.04 | 300.0 | 0 | 0 | -0.43 | 0 | -0.25 | 0 | 3.78 | -15.62 | 2.92 | -8.75 | 0.87 | -32.03 | 22.89 | -19.85 | 3.72 | -12.47 | 2.76 | 7.81 | 0.00 | 0 | 78 | 4.0 | 6.69 | -4.29 |
| 2014 (1) | 27.95 | 17.34 | 20.78 | 16.35 | 2.95 | -8.67 | 0.03 | 50.0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.01 | 0.0 | 0.21 | 0 | 0.07 | -53.33 | 0.26 | 100.0 | 4.48 | 56.64 | 3.2 | 67.54 | 1.28 | 34.74 | 28.56 | -14.23 | 4.25 | 51.79 | 2.56 | 65.16 | 0.00 | 0 | 75 | 10.29 | 6.99 | 50.32 |
| 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) | 22.16 | 19.46 | 22.91 | 16.8 | 11.26 | 21.04 | 1.99 | 7.57 | -24.91 | 0.28 | -3.45 | 75.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.71 | -210.94 | -181.61 | 2.66 | 18.22 | 11.76 | 2.02 | 18.82 | 15.43 | 0.64 | 16.36 | 1.59 | 23.98 | -1.28 | -9.2 | 1.76 | 18.92 | 15.79 | 2.37 | 157.61 | 207.79 | 4.73 | 59.26 | 16.79 | 115 | 0.0 | 0.0 | 4.8 | 16.22 | 14.01 |
| 24Q2 (19) | 18.55 | 13.39 | 0.82 | 15.1 | 11.11 | 3.35 | 1.85 | -17.41 | -15.91 | 0.29 | 11.54 | 107.14 | 0.11 | -8.33 | 10.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | -72.78 | 230.77 | 0.64 | -63.22 | 300.0 | 2.25 | -0.88 | 29.31 | 1.7 | -1.16 | 28.79 | 0.55 | 0.0 | 30.95 | 24.29 | 1.08 | 0.62 | 1.48 | -1.33 | 28.7 | 0.92 | 4700.0 | -8.91 | 2.97 | 98.0 | 17.39 | 115 | 0.0 | 0.0 | 4.13 | -0.24 | 17.66 |
| 24Q1 (18) | 16.36 | 1.18 | -12.09 | 13.59 | 6.34 | -6.08 | 2.24 | 38.27 | 25.14 | 0.26 | 13.04 | 116.67 | 0.12 | -7.69 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 1.58 | 207.48 | 7800.0 | 1.74 | 247.46 | 8600.0 | 2.27 | 278.33 | -4.22 | 1.72 | 251.02 | 8.18 | 0.55 | 400.0 | -29.49 | 24.03 | 34.62 | -27.07 | 1.50 | 248.84 | 8.7 | -0.02 | -101.38 | -101.46 | 1.50 | -66.44 | 8.7 | 115 | 0.0 | 0.0 | 4.14 | 66.94 | 0.24 |
| 23Q4 (17) | 16.17 | -10.32 | -27.49 | 12.78 | -7.93 | -20.96 | 1.62 | -38.87 | -20.98 | 0.23 | 43.75 | 228.57 | 0.13 | 8.33 | 44.44 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -1.47 | -268.97 | -140.98 | -1.18 | -235.63 | -174.42 | 0.6 | -74.79 | -83.52 | 0.49 | -72.0 | -83.56 | 0.11 | -82.54 | -83.33 | 17.85 | -32.41 | -1.49 | 0.43 | -71.71 | -83.4 | 1.45 | 88.31 | -51.18 | 4.47 | 10.37 | -63.36 | 115 | 0.0 | 0.0 | 2.48 | -41.09 | -54.07 |
| 23Q3 (16) | 18.03 | -2.01 | -24.15 | 13.88 | -5.0 | -19.21 | 2.65 | 20.45 | 21.0 | 0.16 | 14.29 | 433.33 | 0.12 | 20.0 | 71.43 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.87 | 569.23 | -17.14 | 0.87 | 443.75 | -21.62 | 2.38 | 36.78 | -56.81 | 1.75 | 32.58 | -58.63 | 0.63 | 50.0 | -50.78 | 26.41 | 9.4 | 13.84 | 1.52 | 32.17 | -58.58 | 0.77 | -23.76 | -71.59 | 4.05 | 60.08 | -57.86 | 115 | 0.0 | 0.0 | 4.21 | 19.94 | -41.61 |
| 23Q2 (15) | 18.4 | -1.13 | -19.65 | 14.61 | 0.97 | -11.35 | 2.2 | 22.91 | 0.0 | 0.14 | 16.67 | 1300.0 | 0.1 | 0.0 | 66.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 550.0 | -74.0 | 0.16 | 700.0 | -67.35 | 1.74 | -26.58 | -63.06 | 1.32 | -16.98 | -63.23 | 0.42 | -46.15 | -62.83 | 24.14 | -26.74 | 1.09 | 1.15 | -16.67 | -63.02 | 1.01 | -26.28 | -62.59 | 2.53 | 83.33 | -57.34 | 115 | 0.0 | 0.0 | 3.51 | -15.01 | -45.07 |
| 23Q1 (14) | 18.61 | -16.55 | -20.4 | 14.47 | -10.51 | -17.17 | 1.79 | -12.68 | -22.17 | 0.12 | 71.43 | 1100.0 | 0.1 | 11.11 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 103.28 | -97.56 | 0.02 | 104.65 | -97.56 | 2.37 | -34.89 | -46.38 | 1.59 | -46.64 | -51.08 | 0.78 | 18.18 | -33.33 | 32.95 | 81.84 | 24.25 | 1.38 | -46.72 | -51.06 | 1.37 | -53.87 | -35.07 | 1.38 | -88.69 | -51.06 | 115 | 0.0 | 0.0 | 4.13 | -23.52 | -32.07 |
| 22Q4 (13) | 22.3 | -6.18 | 1.73 | 16.17 | -5.88 | 1.51 | 2.05 | -6.39 | -18.33 | 0.07 | 133.33 | 250.0 | 0.09 | 28.57 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 142.86 | -72.73 | 0 | 0 | 0 | 0 | 0 | 0 | -0.61 | -158.1 | -144.0 | -0.43 | -138.74 | -304.76 | 3.64 | -33.94 | -1.36 | 2.98 | -29.55 | 7.97 | 0.66 | -48.44 | -29.03 | 18.12 | -21.9 | -27.95 | 2.59 | -29.43 | 7.92 | 2.97 | 9.59 | 33.78 | 12.20 | 26.95 | 16.52 | 115 | 0.0 | 0.0 | 5.4 | -25.1 | 1.5 |
| 22Q3 (12) | 23.77 | 3.8 | 12.39 | 17.18 | 4.25 | 14.0 | 2.19 | -0.45 | 2.34 | 0.03 | 200.0 | 200.0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -200.0 | -450.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 110.0 | 5350.0 | 1.11 | 126.53 | 5650.0 | 5.51 | 16.99 | 40.56 | 4.23 | 17.83 | 43.39 | 1.28 | 13.27 | 30.61 | 23.20 | -2.85 | -6.9 | 3.67 | 18.01 | 43.36 | 2.71 | 0.37 | 5.04 | 9.61 | 62.06 | 19.08 | 115 | 0.0 | 0.0 | 7.21 | 12.83 | 30.85 |
| 22Q2 (11) | 22.9 | -2.05 | 2.05 | 16.48 | -5.67 | 1.6 | 2.2 | -4.35 | 1.85 | 0.01 | 0.0 | 0.0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 600.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.5 | -39.02 | 219.05 | 0.49 | -40.24 | 219.51 | 4.71 | 6.56 | 29.04 | 3.59 | 10.46 | 23.37 | 1.13 | -3.42 | 52.7 | 23.88 | -9.95 | 17.58 | 3.11 | 10.28 | 22.92 | 2.70 | 27.96 | -6.57 | 5.93 | 110.28 | 7.43 | 115 | 0.0 | 0.0 | 6.39 | 5.1 | 22.18 |
| 22Q1 (10) | 23.38 | 6.66 | 3.36 | 17.47 | 9.67 | 5.3 | 2.3 | -8.37 | 15.0 | 0.01 | -50.0 | -50.0 | 0.05 | -16.67 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.91 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.82 | 428.0 | 70.83 | 0.82 | 290.48 | 105.0 | 4.42 | 19.78 | -0.45 | 3.25 | 17.75 | -4.69 | 1.17 | 25.81 | 14.71 | 26.52 | 5.45 | 14.95 | 2.82 | 17.5 | -6.0 | 2.11 | -4.95 | -19.47 | 2.82 | -73.07 | -6.0 | 115 | 0.0 | 0.88 | 6.08 | 14.29 | 1.0 |
| 21Q4 (9) | 21.92 | 3.64 | 7.14 | 15.93 | 5.71 | 11.09 | 2.51 | 17.29 | 46.78 | 0.02 | 100.0 | -60.0 | 0.06 | 20.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 450.0 | 450.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.25 | -1150.0 | 54.55 | 0.21 | 1150.0 | 143.75 | 3.69 | -5.87 | -6.11 | 2.76 | -6.44 | -1.43 | 0.93 | -5.1 | -16.96 | 25.15 | 0.92 | -12.19 | 2.40 | -6.25 | -8.05 | 2.22 | -13.95 | -22.11 | 10.47 | 29.74 | 66.99 | 115 | 0.0 | 7.48 | 5.32 | -3.45 | -4.66 |
| 21Q3 (8) | 21.15 | -5.75 | 1.34 | 15.07 | -7.09 | 1.21 | 2.14 | -0.93 | -0.47 | 0.01 | 0.0 | -66.67 | 0.05 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.02 | 95.24 | 93.75 | -0.02 | 95.12 | 94.12 | 3.92 | 7.4 | 12.0 | 2.95 | 1.37 | 13.03 | 0.98 | 32.43 | 11.36 | 24.92 | 22.7 | -1.35 | 2.56 | 1.19 | 4.92 | 2.58 | -10.73 | 0.39 | 8.07 | 46.2 | 118.7 | 115 | 0.0 | 7.48 | 5.51 | 5.35 | 6.99 |
| 21Q2 (7) | 22.44 | -0.8 | 9.68 | 16.22 | -2.23 | 4.78 | 2.16 | 8.0 | -12.9 | 0.01 | -50.0 | 0 | 0.05 | -28.57 | -58.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.42 | -187.5 | 0 | -0.41 | -202.5 | 0.0 | 3.65 | -17.79 | 74.64 | 2.91 | -14.66 | 393.22 | 0.74 | -27.45 | 45.1 | 20.31 | -11.96 | -16.76 | 2.53 | -15.67 | 216.25 | 2.89 | 10.31 | 232.18 | 5.52 | 84.0 | 154.38 | 115 | 0.88 | 57.53 | 5.23 | -13.12 | 19.95 |
| 21Q1 (6) | 22.62 | 10.56 | 130.35 | 16.59 | 15.69 | 119.44 | 2.0 | 16.96 | 61.29 | 0.02 | -60.0 | -66.67 | 0.07 | -22.22 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.48 | 187.27 | 785.71 | 0.4 | 183.33 | 385.71 | 4.44 | 12.98 | 404.55 | 3.41 | 21.79 | 373.61 | 1.02 | -8.93 | 500.0 | 23.07 | -19.45 | 22.78 | 3.00 | 14.94 | 240.91 | 2.62 | -8.07 | 249.33 | 3.00 | -52.15 | 240.91 | 114 | 6.54 | 39.02 | 6.02 | 7.89 | 201.0 |
| 20Q4 (5) | 20.46 | -1.96 | 50.88 | 14.34 | -3.69 | 43.26 | 1.71 | -20.47 | 31.54 | 0.05 | 66.67 | 0 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | -0.55 | -71.88 | 0 | -0.48 | -41.18 | -242.86 | 3.93 | 12.29 | 86.26 | 2.8 | 7.28 | 75.0 | 1.12 | 27.27 | 119.61 | 28.64 | 13.38 | 18.35 | 2.61 | 6.97 | 33.85 | 2.85 | 10.89 | 88.74 | 6.27 | 69.92 | -17.5 | 107 | 0.0 | 30.49 | 5.58 | 8.35 | 71.69 |
| 20Q3 (4) | 20.87 | 2.0 | 0.0 | 14.89 | -3.81 | 0.0 | 2.15 | -13.31 | 0.0 | 0.03 | 0 | 0.0 | 0.1 | -16.67 | 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 | 0.0 | -0.32 | 0 | 0.0 | -0.34 | 17.07 | 0.0 | 3.5 | 67.46 | 0.0 | 2.61 | 342.37 | 0.0 | 0.88 | 72.55 | 0.0 | 25.26 | 3.52 | 0.0 | 2.44 | 205.0 | 0.0 | 2.57 | 195.4 | 0.0 | 3.69 | 70.05 | 0.0 | 107 | 46.58 | 0.0 | 5.15 | 18.12 | 0.0 |
| 20Q2 (3) | 20.46 | 108.35 | 0.0 | 15.48 | 104.76 | 0.0 | 2.48 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | -14.29 | 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 | 100.0 | 0.0 | -0.41 | -192.86 | 0.0 | 2.09 | 137.5 | 0.0 | 0.59 | -18.06 | 0.0 | 0.51 | 200.0 | 0.0 | 24.40 | 29.86 | 0.0 | 0.80 | -9.09 | 0.0 | 0.87 | 16.0 | 0.0 | 2.17 | 146.59 | 0.0 | 73 | -10.98 | 0.0 | 4.36 | 118.0 | 0.0 |
| 20Q1 (2) | 9.82 | -27.58 | 0.0 | 7.56 | -24.48 | 0.0 | 1.24 | -4.62 | 0.0 | 0.06 | 0 | 0.0 | 0.14 | 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 | -0.07 | 0 | 0.0 | -0.14 | 0.0 | 0.0 | 0.88 | -58.29 | 0.0 | 0.72 | -55.0 | 0.0 | 0.17 | -66.67 | 0.0 | 18.79 | -22.36 | 0.0 | 0.88 | -54.87 | 0.0 | 0.75 | -50.33 | 0.0 | 0.88 | -88.42 | 0.0 | 82 | 0.0 | 0.0 | 2.0 | -38.46 | 0.0 |
| 19Q4 (1) | 13.56 | 0.0 | 0.0 | 10.01 | 0.0 | 0.0 | 1.3 | 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 | -0.14 | 0.0 | 0.0 | 2.11 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 24.20 | 0.0 | 0.0 | 1.95 | 0.0 | 0.0 | 1.51 | 0.0 | 0.0 | 7.60 | 0.0 | 0.0 | 82 | 0.0 | 0.0 | 3.25 | 0.0 | 0.0 |
