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) | 83.14 | -19.31 | 54.68 | -20.12 | 14.66 | 3.31 | 0.39 | 178.57 | 0.04 | -20.0 | 0.03 | 0.0 | 0.12 | 50.0 | 0.01 | 0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0.04 | -98.05 | 0.51 | -77.53 | 14.31 | -36.85 | 11.48 | -37.95 | 2.87 | -25.45 | 20.05 | 18.01 | 12.74 | -39.99 | 12.05 | -32.46 | 0.00 | 0 | 88 | 2.33 | 16.1 | -33.72 |
| 2022 (9) | 103.03 | 1.05 | 68.45 | -3.63 | 14.19 | 24.15 | 0.14 | 133.33 | 0.05 | 0 | 0.03 | 0.0 | 0.08 | 33.33 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.04 | 33.33 | 2.05 | 0 | 2.27 | 886.96 | 22.66 | 14.91 | 18.5 | 18.51 | 3.85 | -1.28 | 16.99 | -14.15 | 21.23 | 14.08 | 17.84 | 5.56 | 0.00 | 0 | 86 | 4.88 | 24.29 | 15.83 |
| 2021 (8) | 101.96 | 42.56 | 71.03 | 41.55 | 11.43 | 23.43 | 0.06 | -14.29 | 0 | 0 | 0.03 | 50.0 | 0.06 | -14.29 | 0 | 0 | 0.06 | -45.45 | 0 | 0 | 0.03 | 0 | -0.25 | 0 | 0.23 | 0 | 19.72 | 68.84 | 15.61 | 67.49 | 3.9 | 71.81 | 19.79 | 1.75 | 18.61 | 66.01 | 16.90 | 58.24 | 0.00 | 0 | 82 | 1.23 | 20.97 | 63.06 |
| 2020 (7) | 71.52 | -2.85 | 50.18 | -0.52 | 9.26 | -0.32 | 0.07 | -12.5 | 0 | 0 | 0.02 | 0.0 | 0.07 | 16.67 | 0 | 0 | 0.11 | 37.5 | 0.03 | 0 | 0 | 0 | -0.54 | 0 | -0.4 | 0 | 11.68 | -11.18 | 9.32 | -8.09 | 2.27 | -20.35 | 19.45 | -10.41 | 11.21 | -10.53 | 10.68 | -10.7 | 0.00 | 0 | 81 | 1.25 | 12.86 | -9.5 |
| 2019 (6) | 73.62 | -6.41 | 50.44 | -14.88 | 9.29 | 11.79 | 0.08 | 100.0 | 0.01 | -50.0 | 0.02 | 0 | 0.06 | 0.0 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | -0.31 | 0 | -0.74 | 0 | 13.15 | 19.65 | 10.14 | 20.28 | 2.85 | 14.92 | 21.71 | -3.85 | 12.53 | 16.45 | 11.96 | 27.51 | 0.00 | 0 | 80 | 2.56 | 14.21 | 21.66 |
| 2018 (5) | 78.66 | 20.2 | 59.26 | 24.21 | 8.31 | 6.95 | 0.04 | 33.33 | 0.02 | -75.0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.07 | 0.0 | 0.01 | 0 | 0 | 0 | 0.47 | 0 | -0.11 | 0 | 10.99 | 19.72 | 8.43 | 9.77 | 2.48 | 32.62 | 22.58 | 10.79 | 10.76 | 2.67 | 9.38 | 0.86 | 0.00 | 0 | 78 | 9.86 | 11.68 | 19.06 |
| 2017 (4) | 65.44 | 40.85 | 47.71 | 41.11 | 7.77 | 8.82 | 0.03 | 0.0 | 0.08 | -27.27 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.07 | 75.0 | 0 | 0 | 0.03 | 0 | -0.56 | 0 | -0.78 | 0 | 9.18 | 72.56 | 7.68 | 65.52 | 1.87 | 48.41 | 20.38 | -13.86 | 10.48 | 60.74 | 9.30 | 75.14 | 0.00 | 0 | 71 | 7.58 | 9.81 | 64.05 |
| 2016 (3) | 46.46 | 5.93 | 33.81 | 6.42 | 7.14 | 24.83 | 0.03 | 50.0 | 0.11 | 175.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.04 | -20.0 | 0.01 | 0 | 0 | 0 | -0.14 | 0 | -0.19 | 0 | 5.32 | -20.0 | 4.64 | -17.29 | 1.26 | -13.1 | 23.66 | 8.83 | 6.52 | -25.32 | 5.31 | -9.23 | 0.00 | 0 | 66 | 6.45 | 5.98 | -16.6 |
| 2015 (2) | 43.86 | 24.25 | 31.77 | 25.13 | 5.72 | 18.92 | 0.02 | 0 | 0.04 | 33.33 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.05 | -68.75 | 0 | 0 | 0 | 0 | 0.26 | -21.21 | 0.29 | -72.64 | 6.65 | 7.95 | 5.61 | 10.65 | 1.45 | 33.03 | 21.74 | 22.62 | 8.73 | 3.44 | 5.85 | 32.65 | 0.00 | 0 | 62 | 5.08 | 7.17 | 8.47 |
| 2014 (1) | 35.3 | 26.21 | 25.39 | 22.01 | 4.81 | 22.08 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.16 | 700.0 | 0.58 | 0 | 0 | 0 | 0.33 | 135.71 | 1.06 | 324.0 | 6.16 | 78.03 | 5.07 | 77.27 | 1.09 | 78.69 | 17.73 | 1.26 | 8.44 | 50.18 | 4.41 | 53.66 | 0.00 | 0 | 59 | 18.0 | 6.61 | 61.61 |
| 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) | 23.21 | 5.98 | 16.46 | 16.63 | 16.21 | 27.43 | 4.13 | 0.0 | 10.43 | 0.05 | -61.54 | -44.44 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.11 | -129.73 | -115.94 | 2.34 | -39.06 | -38.9 | 1.89 | -35.71 | -38.24 | 0.49 | -44.94 | -37.97 | 20.79 | -10.58 | 1.27 | 2.08 | -36.2 | -40.06 | 2.20 | -21.99 | -15.38 | 9.23 | 28.91 | -7.88 | 91 | 1.11 | 3.41 | 2.81 | -34.95 | -34.19 |
| 24Q2 (19) | 21.9 | 0.64 | 13.41 | 14.31 | 0.99 | 10.59 | 4.13 | 5.09 | 11.32 | 0.13 | 62.5 | -7.14 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | -69.01 | -37.14 | 0.37 | -52.56 | -26.0 | 3.84 | -13.51 | 21.9 | 2.94 | -16.48 | 27.27 | 0.89 | -1.11 | 3.49 | 23.25 | 14.64 | -14.9 | 3.26 | -18.09 | 22.56 | 2.82 | -6.31 | 41.71 | 7.16 | 79.9 | 7.19 | 90 | 2.27 | 3.45 | 4.32 | -12.2 | 20.33 |
| 24Q1 (18) | 21.76 | 2.16 | -3.72 | 14.17 | -0.42 | -1.94 | 3.93 | 11.33 | 6.79 | 0.08 | -38.46 | 100.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 194.67 | 691.67 | 0.78 | 225.81 | 1400.0 | 4.44 | 52.05 | 0.68 | 3.52 | 34.35 | 1.15 | 0.9 | 200.0 | -2.17 | 20.28 | 95.94 | -2.78 | 3.98 | 34.01 | -1.0 | 3.01 | -15.45 | -22.62 | 3.98 | -69.34 | -1.0 | 88 | 0.0 | 1.15 | 4.92 | 45.13 | 1.44 |
| 23Q4 (17) | 21.3 | 6.87 | -6.86 | 14.23 | 9.04 | -0.21 | 3.53 | -5.61 | -12.41 | 0.13 | 44.44 | 62.5 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 100.0 | 0 | -100.0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.75 | -233.93 | -11.94 | -0.62 | -189.86 | -5.08 | 2.92 | -23.76 | -26.82 | 2.62 | -14.38 | -31.95 | 0.3 | -62.03 | 233.33 | 10.35 | -49.59 | 362.05 | 2.97 | -14.41 | -33.56 | 3.56 | 36.92 | -27.05 | 12.98 | 29.54 | -39.52 | 88 | 0.0 | 2.33 | 3.39 | -20.61 | -23.48 |
| 23Q3 (16) | 19.93 | 3.21 | -22.15 | 13.05 | 0.85 | -20.67 | 3.74 | 0.81 | 4.47 | 0.09 | -35.71 | 350.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 100.0 | 100.0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.56 | 60.0 | -59.42 | 0.69 | 38.0 | -51.06 | 3.83 | 21.59 | -45.21 | 3.06 | 32.47 | -43.65 | 0.79 | -8.14 | -45.14 | 20.53 | -24.85 | -0.68 | 3.47 | 30.45 | -44.75 | 2.60 | 30.65 | -41.18 | 10.02 | 50.0 | -41.13 | 88 | 1.15 | 2.33 | 4.27 | 18.94 | -42.45 |
| 23Q2 (15) | 19.31 | -14.56 | -32.65 | 12.94 | -10.45 | -32.57 | 3.71 | 0.82 | 7.23 | 0.14 | 250.0 | 366.67 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.35 | 391.67 | -51.39 | 0.5 | 933.33 | -36.71 | 3.15 | -28.57 | -53.74 | 2.31 | -33.62 | -56.98 | 0.86 | -6.52 | -35.34 | 27.32 | 30.97 | 39.67 | 2.66 | -33.83 | -58.5 | 1.99 | -48.84 | -60.44 | 6.68 | 66.17 | -39.55 | 87 | 0.0 | 3.57 | 3.59 | -25.98 | -50.07 |
| 23Q1 (14) | 22.6 | -1.18 | -12.74 | 14.45 | 1.33 | -22.06 | 3.68 | -8.68 | 17.57 | 0.04 | -50.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 82.09 | -119.05 | -0.06 | 89.83 | -109.23 | 4.41 | 10.53 | -9.63 | 3.48 | -9.61 | -9.84 | 0.92 | 922.22 | -6.12 | 20.86 | 831.25 | 3.32 | 4.02 | -10.07 | -13.36 | 3.89 | -20.29 | 10.2 | 4.02 | -81.27 | -13.36 | 87 | 1.16 | 4.82 | 4.85 | 9.48 | -7.62 |
| 22Q4 (13) | 22.87 | -10.66 | -4.59 | 14.26 | -13.31 | -17.04 | 4.03 | 12.57 | 21.75 | 0.08 | 300.0 | 700.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.67 | -148.55 | -1240.0 | -0.59 | -141.84 | -755.56 | 3.99 | -42.92 | 12.08 | 3.85 | -29.1 | 32.76 | 0.09 | -93.75 | -85.0 | 2.24 | -89.16 | -86.65 | 4.47 | -28.82 | 26.99 | 4.88 | 10.41 | 57.93 | 21.46 | 26.09 | 13.31 | 86 | 0.0 | 4.88 | 4.43 | -40.3 | 13.88 |
| 22Q3 (12) | 25.6 | -10.71 | -13.92 | 16.45 | -14.28 | -17.71 | 3.58 | 3.47 | 16.23 | 0.02 | -33.33 | 100.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 1.38 | 91.67 | 4500.0 | 1.41 | 78.48 | 1181.82 | 6.99 | 2.64 | 2.95 | 5.43 | 1.12 | 1.69 | 1.44 | 8.27 | 5.11 | 20.67 | 5.67 | 2.33 | 6.28 | -2.03 | -2.79 | 4.42 | -12.13 | -23.13 | 17.02 | 54.03 | 10.3 | 86 | 2.38 | 3.61 | 7.42 | 3.2 | 4.36 |
| 22Q2 (11) | 28.67 | 10.69 | -0.62 | 19.19 | 3.51 | -3.91 | 3.46 | 10.54 | 27.21 | 0.03 | 200.0 | 50.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.04 | 0 | 33.33 | 0.72 | 14.29 | 460.0 | 0.79 | 21.54 | 1087.5 | 6.81 | 39.55 | 12.01 | 5.37 | 39.12 | 12.58 | 1.33 | 35.71 | 6.4 | 19.56 | -3.12 | -4.86 | 6.41 | 38.15 | 10.71 | 5.03 | 42.49 | -5.63 | 11.05 | 138.15 | 23.33 | 84 | 1.2 | 2.44 | 7.19 | 36.95 | 12.52 |
| 22Q1 (10) | 25.9 | 8.05 | 33.51 | 18.54 | 7.85 | 33.48 | 3.13 | -5.44 | 34.33 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.63 | 1360.0 | 1675.0 | 0.65 | 622.22 | 490.91 | 4.88 | 37.08 | 48.33 | 3.86 | 33.1 | 48.46 | 0.98 | 63.33 | 44.12 | 20.19 | 20.32 | -2.75 | 4.64 | 31.82 | 46.37 | 3.53 | 14.24 | 28.83 | 4.64 | -75.5 | 46.37 | 83 | 1.22 | 1.22 | 5.25 | 34.96 | 46.24 |
| 21Q4 (9) | 23.97 | -19.4 | 52.19 | 17.19 | -14.01 | 53.89 | 3.31 | 7.47 | 47.11 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | -0.05 | -266.67 | 72.22 | 0.09 | -18.18 | 150.0 | 3.56 | -47.57 | 64.81 | 2.9 | -45.69 | 65.71 | 0.6 | -56.2 | 62.16 | 16.78 | -16.93 | -1.29 | 3.52 | -45.51 | 62.96 | 3.09 | -46.26 | 45.75 | 18.94 | 22.75 | 65.27 | 82 | -1.2 | 1.23 | 3.89 | -45.29 | 58.13 |
| 21Q3 (8) | 29.74 | 3.08 | 82.79 | 19.99 | 0.1 | 76.28 | 3.08 | 13.24 | 34.5 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 100.0 | -50.0 | 0 | 0 | 0 | -0.03 | -200.0 | 0 | 0.03 | 115.0 | 115.79 | 0.11 | 237.5 | 168.75 | 6.79 | 11.68 | 173.79 | 5.34 | 11.95 | 175.26 | 1.37 | 9.6 | 163.46 | 20.20 | -1.75 | -4.36 | 6.46 | 11.57 | 170.29 | 5.75 | 7.88 | 148.92 | 15.43 | 72.21 | 65.91 | 83 | 1.22 | 2.47 | 7.11 | 11.27 | 156.68 |
| 21Q2 (7) | 28.85 | 48.71 | 50.5 | 19.97 | 43.77 | 46.73 | 2.72 | 16.74 | 19.82 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | -0.2 | -400.0 | 0 | -0.08 | -172.73 | 68.0 | 6.08 | 84.8 | 100.0 | 4.77 | 83.46 | 93.9 | 1.25 | 83.82 | 127.27 | 20.56 | -0.96 | 12.53 | 5.79 | 82.65 | 87.38 | 5.33 | 94.53 | 78.86 | 8.96 | 182.65 | 27.09 | 82 | 0.0 | 2.5 | 6.39 | 77.99 | 91.89 |
| 21Q1 (6) | 19.4 | 23.17 | -4.57 | 13.89 | 24.35 | -1.21 | 2.33 | 3.56 | -4.9 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 77.78 | 0 | 0.11 | 161.11 | -42.11 | 3.29 | 52.31 | -17.75 | 2.6 | 48.57 | -17.72 | 0.68 | 83.78 | -18.07 | 20.76 | 22.12 | 0.68 | 3.17 | 46.76 | -19.95 | 2.74 | 29.25 | -15.95 | 3.17 | -72.34 | -19.95 | 82 | 1.23 | 2.5 | 3.59 | 45.93 | -16.32 |
| 20Q4 (5) | 15.75 | -3.2 | -13.89 | 11.17 | -1.5 | -11.07 | 2.25 | -1.75 | -5.86 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | 5.26 | 55.0 | -0.18 | -12.5 | 51.35 | 2.16 | -12.9 | -27.52 | 1.75 | -9.79 | -23.91 | 0.37 | -28.85 | -41.27 | 17.00 | -19.51 | -19.39 | 2.16 | -9.62 | -25.0 | 2.12 | -8.23 | -27.65 | 11.46 | 23.23 | -9.91 | 81 | 0.0 | 1.25 | 2.46 | -11.19 | -24.07 |
| 20Q3 (4) | 16.27 | -15.13 | 0.0 | 11.34 | -16.68 | 0.0 | 2.29 | 0.88 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.19 | 0 | 0.0 | -0.16 | 36.0 | 0.0 | 2.48 | -18.42 | 0.0 | 1.94 | -21.14 | 0.0 | 0.52 | -5.45 | 0.0 | 21.12 | 15.6 | 0.0 | 2.39 | -22.65 | 0.0 | 2.31 | -22.48 | 0.0 | 9.30 | 31.91 | 0.0 | 81 | 1.25 | 0.0 | 2.77 | -16.82 | 0.0 |
| 20Q2 (3) | 19.17 | -5.71 | 0.0 | 13.61 | -3.2 | 0.0 | 2.27 | -7.35 | 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 | -0.25 | -231.58 | 0.0 | 3.04 | -24.0 | 0.0 | 2.46 | -22.15 | 0.0 | 0.55 | -33.73 | 0.0 | 18.27 | -11.4 | 0.0 | 3.09 | -21.97 | 0.0 | 2.98 | -8.59 | 0.0 | 7.05 | 78.03 | 0.0 | 80 | 0.0 | 0.0 | 3.33 | -22.38 | 0.0 |
| 20Q1 (2) | 20.33 | 11.15 | 0.0 | 14.06 | 11.94 | 0.0 | 2.45 | 2.51 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.19 | 151.35 | 0.0 | 4.0 | 34.23 | 0.0 | 3.16 | 37.39 | 0.0 | 0.83 | 31.75 | 0.0 | 20.62 | -2.23 | 0.0 | 3.96 | 37.5 | 0.0 | 3.26 | 11.26 | 0.0 | 3.96 | -68.87 | 0.0 | 80 | 0.0 | 0.0 | 4.29 | 32.41 | 0.0 |
| 19Q4 (1) | 18.29 | 0.0 | 0.0 | 12.56 | 0.0 | 0.0 | 2.39 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 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 | -0.4 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 | 2.98 | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | 21.09 | 0.0 | 0.0 | 2.88 | 0.0 | 0.0 | 2.93 | 0.0 | 0.0 | 12.72 | 0.0 | 0.0 | 80 | 0.0 | 0.0 | 3.24 | 0.0 | 0.0 |
