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) | 115.62 | -17.6 | 92.69 | -21.43 | 14.28 | 2.22 | 0.22 | 29.41 | 0.88 | 125.64 | 0 | 0 | 0.91 | 203.33 | 0 | 0 | 0.15 | -21.05 | 0.01 | 0 | 0 | 0 | 0.04 | -98.17 | 0.42 | -81.42 | 9.07 | -14.68 | 5.97 | -25.47 | 3.09 | 17.94 | 34.11 | 38.43 | 3.53 | -25.37 | 3.28 | -3.53 | 0.00 | 0 | 169 | 0.0 | 15.7 | -5.36 |
| 2022 (9) | 140.32 | 16.53 | 117.97 | 15.27 | 13.97 | 19.81 | 0.17 | -19.05 | 0.39 | 333.33 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.19 | -5.0 | -0.12 | 0 | 0 | 0 | 2.19 | 0 | 2.26 | 0 | 10.63 | 74.84 | 8.01 | 72.63 | 2.62 | 81.94 | 24.64 | 3.97 | 4.73 | 72.63 | 3.40 | 15.25 | 0.00 | 0 | 169 | 0.0 | 16.59 | 55.92 |
| 2021 (8) | 120.42 | 21.76 | 102.34 | 25.31 | 11.66 | 11.15 | 0.21 | -43.24 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -37.5 | -0.01 | 0 | 0 | 0 | -0.6 | 0 | -0.35 | 0 | 6.08 | -0.65 | 4.64 | 0.65 | 1.44 | -4.64 | 23.70 | -4.01 | 2.74 | 0.37 | 2.95 | -4.53 | 0.00 | 0 | 169 | 0.0 | 10.64 | 7.47 |
| 2020 (7) | 98.9 | -2.1 | 81.67 | -3.25 | 10.49 | 4.07 | 0.37 | 54.17 | 0.07 | -65.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 357.14 | -0.06 | 0 | 0 | 0 | -1.17 | 0 | -0.62 | 0 | 6.12 | -7.69 | 4.61 | -7.8 | 1.51 | -7.36 | 24.69 | 0.24 | 2.73 | -7.46 | 3.09 | 6.19 | 0.00 | 0 | 169 | 0.0 | 9.9 | -12.93 |
| 2019 (6) | 101.02 | -1.91 | 84.41 | -4.64 | 10.08 | -1.27 | 0.24 | 60.0 | 0.2 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -50.0 | -0.44 | 0 | 0 | 0 | 0.28 | -40.43 | 0.09 | -85.25 | 6.63 | 36.14 | 5.0 | 35.14 | 1.63 | 45.54 | 24.63 | 7.04 | 2.95 | 38.5 | 2.91 | 59.02 | 0.00 | 0 | 169 | -2.31 | 11.37 | 21.73 |
| 2018 (5) | 102.99 | -5.32 | 88.52 | -3.82 | 10.21 | -7.43 | 0.15 | 7.14 | 0.18 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 180.0 | -0.02 | 0 | 0 | 0 | 0.47 | 0 | 0.61 | 0 | 4.87 | -0.61 | 3.7 | -14.75 | 1.12 | 93.1 | 23.01 | 94.34 | 2.13 | -14.46 | 1.83 | -39.8 | 0.00 | 0 | 173 | -0.57 | 9.34 | -1.27 |
| 2017 (4) | 108.78 | 0.15 | 92.04 | -2.44 | 11.03 | 5.65 | 0.14 | 40.0 | 0.1 | 11.11 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | 0.05 | -78.26 | -0.26 | 0 | 0 | 0 | -0.62 | 0 | -0.8 | 0 | 4.9 | 11.87 | 4.34 | 15.12 | 0.58 | -26.58 | 11.84 | -34.48 | 2.49 | 14.75 | 3.04 | 58.33 | 0.00 | 0 | 174 | 0.0 | 9.46 | 1.39 |
| 2016 (3) | 108.62 | 28.24 | 94.34 | 28.14 | 10.44 | 18.5 | 0.1 | -33.33 | 0.09 | 28.57 | 0 | 0 | 0.07 | -22.22 | 0 | 0 | 0.23 | 53.33 | -0.26 | 0 | 0 | 0 | 0.8 | 70.21 | 0.53 | -43.01 | 4.38 | 36.45 | 3.77 | 22.4 | 0.79 | 119.44 | 18.07 | 62.35 | 2.17 | 26.16 | 1.92 | 51.18 | 0.00 | 0 | 174 | -2.25 | 9.33 | 12.27 |
| 2015 (2) | 84.7 | -13.98 | 73.62 | -11.44 | 8.81 | -8.61 | 0.15 | 50.0 | 0.07 | -12.5 | 0 | 0 | 0.09 | 0.0 | 0 | 0 | 0.15 | -61.54 | -0.14 | 0 | 0.21 | 0 | 0.47 | 0 | 0.93 | 830.0 | 3.21 | -44.46 | 3.08 | -43.38 | 0.36 | -20.0 | 11.13 | 41.96 | 1.72 | -42.47 | 1.27 | -59.81 | 0.00 | 0 | 178 | -1.66 | 8.31 | -19.55 |
| 2014 (1) | 98.46 | 15.12 | 83.13 | 17.13 | 9.64 | -11.32 | 0.1 | 66.67 | 0.08 | 0 | 0 | 0 | 0.09 | -10.0 | 0 | 0 | 0.39 | 105.26 | -0.09 | 0 | 0 | 0 | -0.38 | 0 | 0.1 | -56.52 | 5.78 | 47.83 | 5.44 | 37.72 | 0.45 | 800.0 | 7.84 | 537.4 | 2.99 | 17.72 | 3.16 | 43.64 | 0.00 | 0 | 181 | 16.77 | 10.33 | 20.12 |
| 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) | 33.95 | 7.13 | 24.22 | 26.74 | 3.32 | 24.26 | 4.35 | -3.12 | 19.51 | 0.05 | -64.29 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.64 | -239.13 | -1014.29 | 2.22 | 24.72 | -0.89 | 1.62 | 19.12 | 14.89 | 0.59 | 43.9 | -28.92 | 26.75 | 14.71 | -28.13 | 0.96 | 18.52 | 14.29 | 1.34 | 152.83 | 69.62 | 2.37 | 68.09 | -22.3 | 169 | 0.0 | 0.0 | 3.96 | 10.92 | 3.12 |
| 24Q2 (19) | 31.69 | 10.23 | 0.92 | 25.88 | 10.5 | 1.41 | 4.49 | 27.92 | 27.56 | 0.14 | 133.33 | 180.0 | 0.27 | 17.39 | 12.5 | 0 | 0 | 0 | 0.26 | 0.0 | 18.18 | 0 | 0 | 0 | 0.07 | 250.0 | 0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0.12 | 128.57 | -83.78 | 0.46 | 209.52 | -39.47 | 1.78 | 27.14 | -43.13 | 1.36 | 34.65 | -35.24 | 0.41 | 5.13 | -60.19 | 23.32 | -16.12 | -28.88 | 0.81 | 35.0 | -35.2 | 0.53 | -37.65 | -32.91 | 1.41 | 135.0 | -36.2 | 169 | 0.0 | 0.0 | 3.57 | 19.8 | -24.2 |
| 24Q1 (18) | 28.75 | 6.6 | -3.91 | 23.42 | 6.6 | -1.1 | 3.51 | 0.57 | -3.57 | 0.06 | -53.85 | 50.0 | 0.23 | 15.0 | -4.17 | 0 | 0 | 0 | 0.26 | 4.0 | 18.18 | 0 | 0 | 0 | 0.02 | -60.0 | -77.78 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.42 | -82.61 | 19.23 | -0.42 | -4300.0 | 0.0 | 1.4 | -7.89 | -35.78 | 1.01 | 20.24 | -38.04 | 0.39 | -42.65 | -29.09 | 27.80 | -37.89 | 9.41 | 0.60 | 20.0 | -37.5 | 0.85 | 73.47 | -29.75 | 0.60 | -83.1 | -37.5 | 169 | 0.0 | 0.0 | 2.98 | -4.79 | -25.87 |
| 23Q4 (17) | 26.97 | -1.32 | -29.16 | 21.97 | 2.09 | -29.15 | 3.49 | -4.12 | -5.42 | 0.13 | 0 | 116.67 | 0.2 | 0.0 | 5.26 | 0 | 0 | 0 | 0.25 | 13.64 | -16.67 | 0 | 0 | 0 | 0.05 | 400.0 | 0.0 | 0.01 | 0 | 120.0 | 0 | 0 | 0 | -0.23 | -560.0 | 67.14 | 0.01 | -85.71 | 101.85 | 1.52 | -32.14 | -46.29 | 0.84 | -40.43 | -61.29 | 0.68 | -18.07 | 3.03 | 44.76 | 20.26 | 92.43 | 0.50 | -40.48 | -61.24 | 0.49 | -37.97 | -69.38 | 3.55 | 16.39 | -25.26 | 169 | 0.0 | 0.0 | 3.13 | -18.49 | -33.69 |
| 23Q3 (16) | 27.33 | -12.96 | -33.84 | 21.52 | -15.67 | -38.86 | 3.64 | 3.41 | -7.61 | 0 | -100.0 | -100.0 | 0.2 | -16.67 | 66.67 | 0 | 0 | 0 | 0.22 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -93.24 | -96.82 | 0.07 | -90.79 | -95.42 | 2.24 | -28.43 | -39.46 | 1.41 | -32.86 | -49.28 | 0.83 | -19.42 | -10.75 | 37.22 | 13.51 | 48.41 | 0.84 | -32.8 | -49.09 | 0.79 | 0.0 | 6.76 | 3.05 | 38.01 | -12.1 | 169 | 0.0 | 0.0 | 3.84 | -18.47 | -24.71 |
| 23Q2 (15) | 31.4 | 4.95 | -0.95 | 25.52 | 7.77 | -7.1 | 3.52 | -3.3 | 16.17 | 0.05 | 25.0 | -28.57 | 0.24 | 0.0 | 380.0 | 0 | 0 | 0 | 0.22 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.74 | 242.31 | -30.84 | 0.76 | 280.95 | -27.62 | 3.13 | 43.58 | 39.73 | 2.1 | 28.83 | 36.36 | 1.03 | 87.27 | 47.14 | 32.79 | 29.04 | 5.06 | 1.25 | 30.21 | 35.87 | 0.79 | -34.71 | 172.41 | 2.21 | 130.21 | 21.43 | 169 | 0.0 | 0.0 | 4.71 | 17.16 | 23.3 |
| 23Q1 (14) | 29.92 | -21.41 | 2.33 | 23.68 | -23.64 | -2.55 | 3.64 | -1.36 | 9.64 | 0.04 | -33.33 | 100.0 | 0.24 | 26.32 | 1100.0 | 0 | 0 | 0 | 0.22 | -26.67 | 0 | 0 | 0 | 0 | 0.09 | 80.0 | 800.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.52 | 25.71 | -308.0 | -0.42 | 22.22 | -282.61 | 2.18 | -22.97 | 17.84 | 1.63 | -24.88 | 7.24 | 0.55 | -16.67 | 66.67 | 25.41 | 9.24 | 41.56 | 0.96 | -25.58 | 6.67 | 1.21 | -24.38 | 59.21 | 0.96 | -79.79 | 6.67 | 169 | 0.0 | 0.0 | 4.02 | -14.83 | 36.73 |
| 22Q4 (13) | 38.07 | -7.84 | 15.29 | 31.01 | -11.9 | 11.63 | 3.69 | -6.35 | 9.82 | 0.06 | 500.0 | 0 | 0.19 | 58.33 | 533.33 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | -61.54 | -0.05 | 0 | -66.67 | 0 | 0 | 0 | -0.7 | -144.59 | -100.0 | -0.54 | -135.29 | -92.86 | 2.83 | -23.51 | 76.88 | 2.17 | -21.94 | 114.85 | 0.66 | -29.03 | 10.0 | 23.26 | -7.26 | -37.61 | 1.29 | -21.82 | 115.0 | 1.60 | 116.22 | 110.53 | 4.75 | 36.89 | 72.73 | 169 | 0.0 | 0.0 | 4.72 | -7.45 | 34.86 |
| 22Q3 (12) | 41.31 | 30.32 | 25.22 | 35.2 | 28.14 | 20.63 | 3.94 | 30.03 | 52.71 | 0.01 | -85.71 | -85.71 | 0.12 | 140.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 125.0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 1.57 | 46.73 | 5133.33 | 1.53 | 45.71 | 1600.0 | 3.7 | 65.18 | 182.44 | 2.78 | 80.52 | 137.61 | 0.93 | 32.86 | 564.29 | 25.08 | -19.64 | 134.39 | 1.65 | 79.35 | 135.71 | 0.74 | 155.17 | 15.62 | 3.47 | 90.66 | 60.65 | 169 | 0.0 | 0.0 | 5.1 | 33.51 | 131.82 |
| 22Q2 (11) | 31.7 | 8.41 | 14.61 | 27.47 | 13.05 | 18.56 | 3.03 | -8.73 | 5.94 | 0.07 | 250.0 | 75.0 | 0.05 | 150.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 100.0 | -0.07 | 0 | 0 | 0 | 0 | 0 | 1.07 | 328.0 | 414.71 | 1.05 | 356.52 | 450.0 | 2.24 | 21.08 | 68.42 | 1.54 | 1.32 | 40.0 | 0.7 | 112.12 | 204.35 | 31.21 | 73.87 | 77.43 | 0.92 | 2.22 | 41.54 | 0.29 | -61.84 | -65.06 | 1.82 | 102.22 | 24.66 | 169 | 0.0 | 0.0 | 3.82 | 29.93 | 72.85 |
| 22Q1 (10) | 29.24 | -11.45 | 9.27 | 24.3 | -12.53 | 9.41 | 3.32 | -1.19 | 16.49 | 0.02 | 0 | -80.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -92.31 | -75.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.25 | 171.43 | 400.0 | 0.23 | 182.14 | 64.29 | 1.85 | 15.62 | 1.09 | 1.52 | 50.5 | 11.76 | 0.33 | -45.0 | -29.79 | 17.95 | -51.85 | -29.8 | 0.90 | 50.0 | 11.11 | 0.76 | 0.0 | 5.56 | 0.90 | -67.27 | 11.11 | 169 | 0.0 | 0.0 | 2.94 | -16.0 | 8.09 |
| 21Q4 (9) | 33.02 | 0.09 | 6.41 | 27.78 | -4.8 | 7.93 | 3.36 | 30.23 | 8.04 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 8.33 | -0.03 | -200.0 | 0 | 0 | 0 | 0 | -0.35 | -1266.67 | 61.54 | -0.28 | -411.11 | 56.25 | 1.6 | 22.14 | 3.9 | 1.01 | -13.68 | -15.83 | 0.6 | 328.57 | 76.47 | 37.28 | 248.41 | 68.61 | 0.60 | -14.29 | -15.49 | 0.76 | 18.75 | -30.28 | 2.75 | 27.31 | 0.36 | 169 | 0.0 | 0.0 | 3.5 | 59.09 | 31.09 |
| 21Q3 (8) | 32.99 | 19.27 | 12.9 | 29.18 | 25.94 | 22.97 | 2.58 | -9.79 | -11.34 | 0.07 | 75.0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.03 | 108.82 | 0 | 0.09 | 130.0 | 112.86 | 1.31 | -1.5 | -29.95 | 1.17 | 6.36 | -23.03 | 0.14 | -39.13 | -60.0 | 10.70 | -39.17 | -43.05 | 0.70 | 7.69 | -22.22 | 0.64 | -22.89 | -51.15 | 2.16 | 47.95 | 6.93 | 169 | 0.0 | 0.0 | 2.2 | -0.45 | -20.58 |
| 21Q2 (7) | 27.66 | 3.36 | 36.93 | 23.17 | 4.32 | 35.5 | 2.86 | 0.35 | 44.44 | 0.04 | -60.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.34 | -780.0 | 0 | -0.3 | -314.29 | -528.57 | 1.33 | -27.32 | 12.71 | 1.1 | -19.12 | 41.03 | 0.23 | -51.06 | -42.5 | 17.59 | -31.21 | -48.6 | 0.65 | -19.75 | 41.3 | 0.83 | 15.28 | 97.62 | 1.46 | 80.25 | 30.36 | 169 | 0.0 | 0.0 | 2.21 | -18.75 | 7.8 |
| 21Q1 (6) | 26.76 | -13.76 | 44.96 | 22.21 | -13.71 | 47.18 | 2.85 | -8.36 | 14.92 | 0.1 | -37.5 | 42.86 | 0.02 | 100.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | -66.67 | -20.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.05 | 105.49 | -90.74 | 0.14 | 121.88 | -78.46 | 1.83 | 18.83 | 19.61 | 1.36 | 13.33 | 22.52 | 0.47 | 38.24 | 14.63 | 25.57 | 15.65 | -5.75 | 0.81 | 14.08 | 22.73 | 0.72 | -33.94 | 166.67 | 0.81 | -70.44 | 22.73 | 169 | 0.0 | 0.0 | 2.72 | 1.87 | 12.86 |
| 20Q4 (5) | 31.03 | 6.19 | 28.06 | 25.74 | 8.47 | 27.93 | 3.11 | 6.87 | 16.04 | 0.16 | 0 | 166.67 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 140.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.91 | 0 | -313.64 | -0.64 | 8.57 | -392.31 | 1.54 | -17.65 | 18.46 | 1.2 | -21.05 | 21.21 | 0.34 | -2.86 | 6.25 | 22.11 | 17.67 | -8.79 | 0.71 | -21.11 | 20.34 | 1.09 | -16.79 | 65.15 | 2.74 | 35.64 | -7.43 | 169 | 0.0 | 0.0 | 2.67 | -3.61 | 13.14 |
| 20Q3 (4) | 29.22 | 44.65 | 0.0 | 23.73 | 38.77 | 0.0 | 2.91 | 46.97 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.7 | -1100.0 | 0.0 | 1.87 | 58.47 | 0.0 | 1.52 | 94.87 | 0.0 | 0.35 | -12.5 | 0.0 | 18.79 | -45.09 | 0.0 | 0.90 | 95.65 | 0.0 | 1.31 | 211.9 | 0.0 | 2.02 | 80.36 | 0.0 | 169 | 0.0 | 0.0 | 2.77 | 35.12 | 0.0 |
| 20Q2 (3) | 20.2 | 9.43 | 0.0 | 17.1 | 13.32 | 0.0 | 1.98 | -20.16 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 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 | 0.07 | -89.23 | 0.0 | 1.18 | -22.88 | 0.0 | 0.78 | -29.73 | 0.0 | 0.4 | -2.44 | 0.0 | 34.22 | 26.13 | 0.0 | 0.46 | -30.3 | 0.0 | 0.42 | 55.56 | 0.0 | 1.12 | 69.7 | 0.0 | 169 | 0.0 | 0.0 | 2.05 | -14.94 | 0.0 |
| 20Q1 (2) | 18.46 | -23.81 | 0.0 | 15.09 | -25.0 | 0.0 | 2.48 | -7.46 | 0.0 | 0.07 | 16.67 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.01 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0.54 | 345.45 | 0.0 | 0.65 | 600.0 | 0.0 | 1.53 | 17.69 | 0.0 | 1.11 | 12.12 | 0.0 | 0.41 | 28.12 | 0.0 | 27.13 | 11.92 | 0.0 | 0.66 | 11.86 | 0.0 | 0.27 | -59.09 | 0.0 | 0.66 | -77.7 | 0.0 | 169 | 0.0 | 0.0 | 2.41 | 2.12 | 0.0 |
| 19Q4 (1) | 24.23 | 0.0 | 0.0 | 20.12 | 0.0 | 0.0 | 2.68 | 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 | 0.05 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 24.24 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 2.96 | 0.0 | 0.0 | 169 | 0.0 | 0.0 | 2.36 | 0.0 | 0.0 |
