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) | 394.92 | -20.67 | 316.2 | -21.59 | 69.41 | -4.97 | 4.08 | 19.3 | 4.11 | 20.53 | 0.45 | -18.18 | 0.4 | -6.98 | 0.67 | -4.29 | 1.72 | 57.8 | -0.17 | 0 | -0.78 | 0 | -2.4 | 0 | 6.58 | -35.62 | 15.88 | -49.95 | 13.92 | -40.99 | 3.86 | -49.21 | 24.32 | 1.59 | 3.53 | -40.37 | 1.88 | -45.19 | 0.00 | 0 | 391 | 0.0 | 35.25 | -31.07 |
| 2022 (9) | 497.83 | -0.1 | 403.29 | -1.88 | 73.04 | 3.09 | 3.42 | -11.17 | 3.41 | 270.65 | 0.55 | -3.51 | 0.43 | -6.52 | 0.7 | 100.0 | 1.09 | -36.63 | 0.08 | -91.4 | 0.01 | 0 | -8.99 | 0 | 10.22 | -10.27 | 31.73 | 13.93 | 23.59 | 16.09 | 7.6 | 1.88 | 23.94 | -10.6 | 5.92 | 17.0 | 3.43 | 49.78 | 0.00 | 0 | 391 | -1.51 | 51.14 | 16.89 |
| 2021 (8) | 498.33 | 17.43 | 411.02 | 17.33 | 70.85 | 5.51 | 3.85 | -11.49 | 0.92 | -36.55 | 0.57 | 16.33 | 0.46 | 15.0 | 0.35 | 0 | 1.72 | 8.18 | 0.93 | 0 | 0 | 0 | 0.26 | -81.29 | 11.39 | -0.52 | 27.85 | 51.61 | 20.32 | 30.26 | 7.46 | 68.78 | 26.78 | 11.4 | 5.06 | 42.94 | 2.29 | 116.04 | 0.00 | 0 | 397 | -8.53 | 43.75 | 28.22 |
| 2020 (7) | 424.38 | -12.88 | 350.32 | -12.21 | 67.15 | -11.7 | 4.35 | -6.85 | 1.45 | -49.48 | 0.49 | -18.33 | 0.4 | 8.11 | 0 | 0 | 1.59 | 6.0 | -0.03 | 0 | 0 | 0 | 1.39 | -36.24 | 11.45 | 128.54 | 18.37 | 7.93 | 15.6 | 35.3 | 4.42 | -18.75 | 24.04 | -24.73 | 3.54 | 35.11 | 1.06 | -36.53 | 0.00 | 0 | 434 | 0.0 | 34.12 | -2.43 |
| 2019 (6) | 487.11 | -12.51 | 399.05 | -11.92 | 76.05 | -5.74 | 4.67 | 15.59 | 2.87 | 17.14 | 0.6 | 0 | 0.37 | 48.0 | 0 | 0 | 1.5 | -7.41 | 0.08 | 0 | -0.25 | 0 | 2.18 | 0 | 5.01 | -11.48 | 17.02 | -40.63 | 11.53 | -42.92 | 5.44 | -26.39 | 31.94 | 23.89 | 2.62 | -42.54 | 1.67 | -55.23 | 0.00 | 0 | 434 | 0.0 | 34.97 | -17.64 |
| 2018 (5) | 556.73 | 4.84 | 453.03 | 2.93 | 80.68 | 9.63 | 4.04 | 32.46 | 2.45 | 38.42 | 0 | 0 | 0.25 | -39.02 | 0.08 | 300.0 | 1.62 | -36.22 | -0.08 | 0 | -0.05 | 0 | -0.79 | 0 | 5.66 | 15.27 | 28.67 | 29.03 | 20.2 | 15.36 | 7.39 | 42.66 | 25.78 | 10.64 | 4.56 | 15.44 | 3.73 | 15.48 | 0.00 | 0 | 434 | 0.0 | 42.46 | 17.46 |
| 2017 (4) | 531.05 | -6.93 | 440.15 | -7.38 | 73.59 | -2.68 | 3.05 | 19.14 | 1.77 | 73.53 | 0 | 0 | 0.41 | 7.89 | 0.02 | -71.43 | 2.54 | -21.6 | 0.01 | 0 | 0.27 | 0 | 2.87 | 0 | 4.91 | -28.74 | 22.22 | -16.5 | 17.51 | -10.89 | 5.18 | -37.96 | 23.30 | -25.73 | 3.95 | 0.77 | 3.23 | -1.22 | 0.00 | 0 | 434 | -11.61 | 36.15 | -10.98 |
| 2016 (3) | 570.58 | -16.29 | 475.23 | -19.15 | 75.62 | 2.63 | 2.56 | -25.8 | 1.02 | -32.45 | 0 | 0 | 0.38 | -44.93 | 0.07 | -72.0 | 3.24 | 11.34 | -0.07 | 0 | -0.02 | 0 | -1.41 | 0 | 6.89 | 1.03 | 26.61 | -1.33 | 19.65 | 3.15 | 8.35 | 12.53 | 31.37 | 13.99 | 3.92 | 14.62 | 3.27 | 4.14 | 0.00 | 0 | 491 | -9.58 | 40.61 | -7.47 |
| 2015 (2) | 681.6 | -16.04 | 587.76 | -15.89 | 73.68 | -6.7 | 3.45 | 28.25 | 1.51 | -5.62 | 0 | 0 | 0.69 | -10.39 | 0.25 | 19.05 | 2.91 | 13.23 | 0.01 | 0 | -0.01 | 0 | -3.24 | 0 | 6.82 | 18.61 | 26.97 | -32.22 | 19.05 | -32.95 | 7.42 | -23.82 | 27.52 | 12.42 | 3.42 | -22.27 | 3.14 | -45.96 | 0.00 | 0 | 543 | -14.76 | 43.89 | -21.99 |
| 2014 (1) | 811.78 | 11.59 | 698.77 | 12.16 | 78.97 | 0.6 | 2.69 | 85.52 | 1.6 | 0 | 0 | 0 | 0.77 | -2.53 | 0.21 | 250.0 | 2.57 | 32.47 | -0.1 | 0 | 0.25 | 0 | -2.09 | 0 | 5.75 | 125.49 | 39.79 | 39.37 | 28.41 | 46.52 | 9.74 | 16.09 | 24.48 | -16.65 | 4.40 | 64.79 | 5.81 | 34.49 | 0.00 | 0 | 637 | -12.02 | 56.26 | 24.83 |
| 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) | 106.94 | 7.27 | 2.83 | 89.17 | 9.0 | 9.49 | 16.69 | -4.46 | -6.39 | 1.03 | -18.9 | -5.5 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | -100.0 | 100.0 | 1.03 | -61.57 | 101.96 | 2.1 | -31.82 | -59.92 | 2.03 | -28.01 | -56.53 | 0.13 | -79.69 | -87.38 | 6.40 | -69.01 | -67.36 | 0.52 | -27.78 | -56.3 | 0.26 | 550.0 | -75.7 | 1.61 | 47.71 | -44.48 | 390 | -0.26 | -0.26 | 6.79 | -9.1 | -30.29 |
| 24Q2 (19) | 99.69 | 9.31 | 3.49 | 81.81 | 8.89 | 7.39 | 17.47 | 6.85 | -4.06 | 1.27 | 12.39 | 41.11 | 0.94 | 25.33 | -12.15 | 0.08 | 0.0 | -33.33 | 0.14 | 16.67 | 40.0 | 0.68 | 0 | 1.49 | 0.6 | -15.49 | 1100.0 | -0.03 | 76.92 | 57.14 | -0.03 | 0 | 0 | 0.08 | 125.0 | -87.5 | 2.68 | 160.19 | -4.63 | 3.08 | 310.67 | -35.16 | 2.82 | 97.2 | -31.55 | 0.64 | -28.09 | -41.82 | 20.65 | 0 | -10.41 | 0.72 | 94.59 | -31.43 | 0.04 | -60.0 | -88.24 | 1.09 | 194.59 | -35.88 | 391 | 0.0 | 0.0 | 7.47 | 48.21 | -23.78 |
| 24Q1 (18) | 91.2 | -7.77 | -4.71 | 75.13 | -4.78 | -5.71 | 16.35 | -9.07 | 6.24 | 1.13 | -5.04 | 25.56 | 0.75 | -2.6 | -50.98 | 0.08 | -20.0 | -38.46 | 0.12 | 20.0 | 20.0 | 0 | 0 | 0 | 0.71 | 73.17 | -27.55 | -0.13 | -533.33 | -425.0 | 0 | 0 | 0 | -0.32 | 68.0 | 53.62 | 1.03 | -5.5 | -52.31 | 0.75 | -75.73 | -73.21 | 1.43 | -45.0 | -43.48 | 0.89 | 1.14 | 2.3 | 0.00 | -100.0 | -100.0 | 0.37 | -43.94 | -43.08 | 0.10 | -74.36 | 11.11 | 0.37 | -89.61 | -43.08 | 391 | 0.0 | 0.0 | 5.04 | -33.42 | -38.16 |
| 23Q4 (17) | 98.88 | -4.92 | -11.49 | 78.9 | -3.12 | -12.02 | 17.98 | 0.84 | -2.02 | 1.19 | 9.17 | 36.78 | 0.77 | 4.05 | -42.11 | 0.1 | 0.0 | -23.08 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0.41 | 46.43 | 127.78 | 0.03 | 117.65 | 121.43 | 0 | 100.0 | 0 | -1.0 | 25.37 | -161.73 | 1.09 | 113.73 | 0.0 | 3.09 | -41.03 | -35.22 | 2.6 | -44.33 | -30.11 | 0.88 | -14.56 | -38.46 | 28.31 | 44.37 | -5.41 | 0.66 | -44.54 | -30.53 | 0.39 | -63.55 | -41.79 | 3.56 | 22.76 | -40.96 | 391 | 0.0 | 0.0 | 7.57 | -22.28 | -25.49 |
| 23Q3 (16) | 104.0 | 7.96 | -19.4 | 81.44 | 6.9 | -20.27 | 17.83 | -2.09 | -6.94 | 1.09 | 21.11 | 29.76 | 0.74 | -30.84 | -36.21 | 0.1 | -16.67 | -28.57 | 0.1 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.28 | 460.0 | 47.37 | -0.17 | -142.86 | -440.0 | -0.78 | 0 | 0 | -1.34 | -309.38 | 75.37 | 0.51 | -81.85 | -77.03 | 5.24 | 10.32 | -47.34 | 4.67 | 13.35 | -33.0 | 1.03 | -6.36 | -58.47 | 19.61 | -14.92 | -21.4 | 1.19 | 13.33 | -33.15 | 1.07 | 214.71 | -12.3 | 2.90 | 70.59 | -42.91 | 391 | 0.0 | 0.0 | 9.74 | -0.61 | -35.62 |
| 23Q2 (15) | 96.33 | 0.65 | -23.37 | 76.18 | -4.39 | -24.0 | 18.21 | 18.32 | -2.2 | 0.9 | 0.0 | 2.27 | 1.07 | -30.07 | 87.72 | 0.12 | -7.69 | -14.29 | 0.1 | 0.0 | 0.0 | 0.67 | 0 | 157.69 | 0.05 | -94.9 | -87.8 | -0.07 | -275.0 | -200.0 | 0 | 0 | -100.0 | 0.64 | 192.75 | 134.22 | 2.81 | 30.09 | -24.87 | 4.75 | 69.64 | -55.1 | 4.12 | 62.85 | -49.2 | 1.1 | 26.44 | -49.31 | 23.05 | -25.43 | 12.27 | 1.05 | 61.54 | -49.28 | 0.34 | 277.78 | -69.64 | 1.70 | 161.54 | -48.48 | 391 | 0.0 | 0.0 | 9.8 | 20.25 | -35.36 |
| 23Q1 (14) | 95.71 | -14.32 | -27.15 | 79.68 | -11.15 | -28.36 | 15.39 | -16.13 | -8.99 | 0.9 | 3.45 | 8.43 | 1.53 | 15.04 | 337.14 | 0.13 | 0.0 | -7.14 | 0.1 | 0.0 | -16.67 | 0 | 0 | -100.0 | 0.98 | 444.44 | 226.67 | 0.04 | 128.57 | -60.0 | 0 | 0 | 0 | -0.69 | -142.59 | 79.15 | 2.16 | 98.17 | -32.08 | 2.8 | -41.3 | -56.39 | 2.53 | -31.99 | -47.18 | 0.87 | -39.16 | -42.38 | 30.91 | 3.27 | 31.31 | 0.65 | -31.58 | -46.72 | 0.09 | -86.57 | -78.05 | 0.65 | -89.22 | -46.72 | 391 | 0.0 | 0.0 | 8.15 | -19.78 | -23.83 |
| 22Q4 (13) | 111.71 | -13.42 | -26.09 | 89.68 | -12.2 | -28.44 | 18.35 | -4.23 | -8.98 | 0.87 | 3.57 | 3.57 | 1.33 | 14.66 | 329.03 | 0.13 | -7.14 | -13.33 | 0.1 | 0.0 | -16.67 | 0 | 0 | 0 | 0.18 | -5.26 | -74.29 | -0.14 | -380.0 | -150.0 | 0 | 0 | 0 | 1.62 | 129.78 | 1450.0 | 1.09 | -50.9 | -40.11 | 4.77 | -52.06 | -36.23 | 3.72 | -46.63 | -29.41 | 1.43 | -42.34 | -32.86 | 29.93 | 19.96 | 5.2 | 0.95 | -46.63 | -28.57 | 0.67 | -45.08 | -23.86 | 6.03 | 18.7 | 17.77 | 391 | 0.0 | -1.51 | 10.16 | -32.85 | -12.19 |
| 22Q3 (12) | 129.03 | 2.64 | -1.1 | 102.14 | 1.9 | -4.56 | 19.16 | 2.9 | 10.88 | 0.84 | -4.55 | -16.0 | 1.16 | 103.51 | 364.0 | 0.14 | 0.0 | -6.67 | 0.1 | 0.0 | -16.67 | 0 | -100.0 | 0 | 0.19 | -53.66 | -9.52 | 0.05 | -28.57 | -78.26 | 0 | -100.0 | 0 | -5.44 | -190.91 | -9166.67 | 2.22 | -40.64 | -4.72 | 9.95 | -5.95 | 17.2 | 6.97 | -14.06 | 22.5 | 2.48 | 14.29 | -4.98 | 24.95 | 21.53 | -18.68 | 1.78 | -14.01 | 21.92 | 1.22 | 8.93 | 41.86 | 5.08 | 53.94 | 34.75 | 391 | 0.0 | 0.0 | 15.13 | -0.2 | 21.43 |
| 22Q2 (11) | 125.71 | -4.32 | 7.91 | 100.24 | -9.88 | 5.49 | 18.62 | 10.11 | 5.68 | 0.88 | 6.02 | -13.73 | 0.57 | 62.86 | 171.43 | 0.14 | 0.0 | 7.69 | 0.1 | -16.67 | -9.09 | 0.26 | -40.91 | 0 | 0.41 | 36.67 | 2.5 | 0.07 | -30.0 | -74.07 | 0.01 | 0 | 0 | -1.87 | 43.5 | -411.67 | 3.74 | 17.61 | 16.88 | 10.58 | 64.8 | 49.86 | 8.11 | 69.31 | 47.99 | 2.17 | 43.71 | 40.91 | 20.53 | -12.79 | -5.78 | 2.07 | 69.67 | 47.86 | 1.12 | 173.17 | 93.1 | 3.30 | 170.49 | 42.24 | 391 | 0.0 | 0.0 | 15.16 | 41.68 | 36.82 |
| 22Q1 (10) | 131.38 | -13.08 | 31.08 | 111.23 | -11.24 | 32.95 | 16.91 | -16.12 | 7.09 | 0.83 | -1.19 | -15.31 | 0.35 | 12.9 | 133.33 | 0.14 | -6.67 | 0.0 | 0.12 | 0.0 | 9.09 | 0.44 | 0 | 25.71 | 0.3 | -57.14 | -26.83 | 0.1 | -64.29 | -33.33 | 0 | 0 | 0 | -3.31 | -2658.33 | -1082.14 | 3.18 | 74.73 | -21.29 | 6.42 | -14.17 | 33.2 | 4.79 | -9.11 | 24.09 | 1.51 | -29.11 | 26.89 | 23.54 | -17.26 | -4.54 | 1.22 | -8.27 | 31.18 | 0.41 | -53.41 | 920.0 | 1.22 | -76.17 | 31.18 | 391 | -1.51 | -6.01 | 10.7 | -7.52 | 23.84 |
| 21Q4 (9) | 151.15 | 15.86 | 31.5 | 125.32 | 17.1 | 32.15 | 20.16 | 16.67 | 11.75 | 0.84 | -16.0 | -13.4 | 0.31 | 24.0 | 72.22 | 0.15 | 0.0 | 36.36 | 0.12 | 0.0 | 9.09 | 0 | 0 | 0 | 0.7 | 233.33 | 29.63 | 0.28 | 21.74 | 800.0 | 0 | 0 | 0 | -0.12 | -300.0 | -33.33 | 1.82 | -21.89 | -35.46 | 7.48 | -11.9 | 52.65 | 5.27 | -7.38 | 26.08 | 2.13 | -18.39 | 86.84 | 28.45 | -7.27 | 21.84 | 1.33 | -8.9 | 38.54 | 0.88 | 2.33 | 151.43 | 5.12 | 35.81 | 42.62 | 397 | 1.53 | -8.53 | 11.57 | -7.14 | 33.14 |
| 21Q3 (8) | 130.46 | 11.98 | 9.25 | 107.02 | 12.63 | 8.8 | 17.28 | -1.93 | -1.31 | 1.0 | -1.96 | -1.96 | 0.25 | 19.05 | 13.64 | 0.15 | 15.38 | 25.0 | 0.12 | 9.09 | 20.0 | 0 | 0 | 0 | 0.21 | -47.5 | -27.59 | 0.23 | -14.81 | 0 | 0 | 0 | 0 | 0.06 | -90.0 | -90.32 | 2.33 | -27.19 | -35.1 | 8.49 | 20.25 | 19.07 | 5.69 | 3.83 | -2.74 | 2.61 | 69.48 | 62.11 | 30.68 | 40.8 | 36.17 | 1.46 | 4.29 | 8.15 | 0.86 | 48.28 | 48.28 | 3.77 | 62.5 | 43.35 | 391 | 0.0 | -9.91 | 12.46 | 12.45 | 14.42 |
| 21Q2 (7) | 116.5 | 16.23 | 9.54 | 95.02 | 13.58 | 9.61 | 17.62 | 11.59 | 6.98 | 1.02 | 4.08 | -5.56 | 0.21 | 40.0 | -34.38 | 0.13 | -7.14 | 0.0 | 0.11 | 0.0 | 10.0 | 0 | -100.0 | 0 | 0.4 | -2.44 | 48.15 | 0.27 | 80.0 | 0 | 0 | 0 | 0 | 0.6 | 314.29 | -58.9 | 3.2 | -20.79 | 2.56 | 7.06 | 46.47 | 11.71 | 5.48 | 41.97 | -0.72 | 1.54 | 29.41 | 43.93 | 21.79 | -11.64 | 28.86 | 1.40 | 50.54 | 10.24 | 0.58 | 1260.0 | -6.45 | 2.32 | 149.46 | 81.25 | 391 | -6.01 | -9.91 | 11.08 | 28.24 | 8.63 |
| 21Q1 (6) | 100.23 | -12.8 | 19.76 | 83.66 | -11.78 | 18.77 | 15.79 | -12.47 | 4.29 | 0.98 | 1.03 | -23.44 | 0.15 | -16.67 | -79.45 | 0.14 | 27.27 | 7.69 | 0.11 | 0.0 | 22.22 | 0.35 | 0 | 0 | 0.41 | -24.07 | -16.33 | 0.15 | 475.0 | 0 | 0 | 0 | 0 | -0.28 | -211.11 | 53.33 | 4.04 | 43.26 | 111.52 | 4.82 | -1.63 | 48100.0 | 3.86 | -7.66 | 7620.0 | 1.19 | 4.39 | 101.69 | 24.66 | 5.61 | 0 | 0.93 | -3.12 | 9200.0 | -0.05 | -114.29 | 89.58 | 0.93 | -74.09 | 9200.0 | 416 | -4.15 | -4.15 | 8.64 | -0.58 | 98.62 |
| 20Q4 (5) | 114.94 | -3.74 | -12.15 | 94.83 | -3.59 | -11.35 | 18.04 | 3.03 | -8.98 | 0.97 | -4.9 | -23.02 | 0.18 | -18.18 | 0 | 0.11 | -8.33 | 0 | 0.11 | 10.0 | 22.22 | 0 | 0 | 0 | 0.54 | 86.21 | 14.89 | -0.04 | 0 | 20.0 | 0 | 0 | 0 | -0.09 | -114.52 | -103.77 | 2.82 | -21.45 | 193.75 | 4.9 | -31.28 | -2.39 | 4.18 | -28.55 | 6.91 | 1.14 | -29.19 | -20.83 | 23.35 | 3.64 | -18.84 | 0.96 | -28.89 | 6.67 | 0.35 | -39.66 | -53.95 | 3.59 | 36.5 | 35.47 | 434 | 0.0 | 0.0 | 8.69 | -20.2 | -9.38 |
| 20Q3 (4) | 119.41 | 12.28 | 0.0 | 98.36 | 13.46 | 0.0 | 17.51 | 6.31 | 0.0 | 1.02 | -5.56 | 0.0 | 0.22 | -31.25 | 0.0 | 0.12 | -7.69 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.29 | 7.41 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.62 | -57.53 | 0.0 | 3.59 | 15.06 | 0.0 | 7.13 | 12.82 | 0.0 | 5.85 | 5.98 | 0.0 | 1.61 | 50.47 | 0.0 | 22.53 | 33.23 | 0.0 | 1.35 | 6.3 | 0.0 | 0.58 | -6.45 | 0.0 | 2.63 | 105.47 | 0.0 | 434 | 0.0 | 0.0 | 10.89 | 6.76 | 0.0 |
| 20Q2 (3) | 106.35 | 27.08 | 0.0 | 86.69 | 23.07 | 0.0 | 16.47 | 8.78 | 0.0 | 1.08 | -15.62 | 0.0 | 0.32 | -56.16 | 0.0 | 0.13 | 0.0 | 0.0 | 0.1 | 11.11 | 0.0 | 0 | 0 | 0.0 | 0.27 | -44.9 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 1.46 | 343.33 | 0.0 | 3.12 | 63.35 | 0.0 | 6.32 | 63100.0 | 0.0 | 5.52 | 10940.0 | 0.0 | 1.07 | 81.36 | 0.0 | 16.91 | 0 | 0.0 | 1.27 | 12600.0 | 0.0 | 0.62 | 229.17 | 0.0 | 1.28 | 12700.0 | 0.0 | 434 | 0.0 | 0.0 | 10.2 | 134.48 | 0.0 |
| 20Q1 (2) | 83.69 | -36.04 | 0.0 | 70.44 | -34.15 | 0.0 | 15.14 | -23.61 | 0.0 | 1.28 | 1.59 | 0.0 | 0.73 | 0 | 0.0 | 0.13 | 0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.49 | 4.26 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.6 | -125.1 | 0.0 | 1.91 | 98.96 | 0.0 | 0.01 | -99.8 | 0.0 | 0.05 | -98.72 | 0.0 | 0.59 | -59.03 | 0.0 | 0.00 | -100.0 | 0.0 | 0.01 | -98.89 | 0.0 | -0.48 | -163.16 | 0.0 | 0.01 | -99.62 | 0.0 | 434 | 0.0 | 0.0 | 4.35 | -54.64 | 0.0 |
| 19Q4 (1) | 130.84 | 0.0 | 0.0 | 106.97 | 0.0 | 0.0 | 19.82 | 0.0 | 0.0 | 1.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.39 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 5.02 | 0.0 | 0.0 | 3.91 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 28.77 | 0.0 | 0.0 | 0.90 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 2.65 | 0.0 | 0.0 | 434 | 0.0 | 0.0 | 9.59 | 0.0 | 0.0 |
