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) | 177.7 | 22.84 | 169.18 | 16.73 | 11.3 | 0.71 | 2.04 | 71.43 | 0.57 | 26.67 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0.5 | -47.92 | 0.09 | -99.13 | 0.42 | -71.81 | -0.37 | 0 | 2.55 | -83.42 | -0.22 | 0 | 1.15 | -8.73 | -1.37 | 0 | 0.00 | 0 | 0.17 | -10.53 | -0.18 | 0 | 0.00 | 0 | 666 | 0.0 | 9.61 | -31.31 |
| 2022 (9) | 144.66 | -28.68 | 144.93 | -28.56 | 11.22 | -11.86 | 1.19 | 41.67 | 0.45 | 21.62 | 0 | 0 | 0.04 | -71.43 | 0.02 | 0.0 | 0.96 | 118.18 | 10.37 | 45.03 | 1.49 | 0 | 2.27 | 0 | 15.38 | 93.46 | 3.89 | 0 | 1.26 | 0 | 2.63 | 57.49 | 67.70 | 0 | 0.19 | 0 | -1.79 | 0 | 0.00 | 0 | 666 | 0.0 | 13.99 | 116.56 |
| 2021 (8) | 202.84 | 41.95 | 202.88 | 38.64 | 12.73 | 3.08 | 0.84 | 2.44 | 0.37 | -2.63 | 0 | 0 | 0.14 | 0.0 | 0.02 | 0.0 | 0.44 | -31.25 | 7.15 | 10114.29 | 0 | 0 | -0.38 | 0 | 7.95 | 364.91 | -4.82 | 0 | -6.49 | 0 | 1.67 | 0 | 0.00 | 0 | -0.98 | 0 | -1.83 | 0 | 0.00 | 0 | 666 | 0.0 | 6.46 | 0 |
| 2020 (7) | 142.9 | -9.85 | 146.34 | -2.91 | 12.35 | 3.09 | 0.82 | -8.89 | 0.38 | -29.63 | 0 | 0 | 0.14 | -12.5 | 0.02 | 0 | 0.64 | -47.54 | 0.07 | -82.5 | 0 | 0 | -1.12 | 0 | 1.71 | 0.59 | -14.08 | 0 | -12.41 | 0 | -1.67 | 0 | 0.00 | 0 | -1.86 | 0 | -1.79 | 0 | 0.00 | 0 | 666 | 0.0 | -2.77 | 0 |
| 2019 (6) | 158.52 | -25.79 | 150.72 | -25.07 | 11.98 | -28.22 | 0.9 | 5.88 | 0.54 | 54.29 | 0.01 | 0 | 0.16 | -5.88 | 0 | 0 | 1.22 | -40.49 | 0.4 | -93.29 | 0 | 0 | 0.42 | 5.0 | 1.7 | -84.02 | -2.47 | 0 | -1.9 | 0 | -0.57 | 0 | 0.00 | 0 | -0.29 | 0 | -0.46 | 0 | 0.00 | 0 | 666 | 0.0 | 9.34 | -50.95 |
| 2018 (5) | 213.62 | -23.51 | 201.16 | -22.56 | 16.69 | 6.37 | 0.85 | -10.53 | 0.35 | -14.63 | 0 | 0 | 0.17 | -10.53 | 0 | 0 | 2.05 | 144.05 | 5.96 | 250.59 | 1.13 | 0 | 0.4 | 0 | 10.64 | 448.45 | 6.42 | 11.46 | 3.22 | -16.36 | 3.2 | 68.42 | 49.83 | 50.73 | 0.48 | -17.24 | -0.94 | 0 | 0.00 | 0 | 666 | 0.0 | 19.04 | 6.37 |
| 2017 (4) | 279.28 | -15.09 | 259.77 | -15.63 | 15.69 | -7.65 | 0.95 | -14.41 | 0.41 | 7.89 | 0 | 0 | 0.19 | -34.48 | 0 | 0 | 0.84 | 6.33 | 1.7 | 304.76 | 0 | 0 | -0.9 | 0 | 1.94 | 31.97 | 5.76 | 5.3 | 3.85 | 57.79 | 1.9 | -37.29 | 33.06 | -40.28 | 0.58 | 65.71 | 0.24 | 100.0 | 0.00 | 0 | 666 | -3.9 | 17.9 | -16.67 |
| 2016 (3) | 328.91 | -20.11 | 307.91 | -22.07 | 16.99 | -13.4 | 1.11 | 5.71 | 0.38 | -24.0 | 0 | 0 | 0.29 | -9.38 | 0 | 0 | 0.79 | -61.46 | 0.42 | 366.67 | 0.07 | 0 | 1.36 | -27.66 | 1.47 | 24.58 | 5.47 | 0 | 2.44 | 0 | 3.03 | 25.73 | 55.36 | 0 | 0.35 | 0 | 0.12 | 0 | 0.00 | 0 | 693 | -6.98 | 21.48 | 7.4 |
| 2015 (2) | 411.72 | -6.04 | 395.12 | -6.18 | 19.62 | 5.65 | 1.05 | -1.87 | 0.5 | -51.46 | 0 | 0 | 0.32 | 100.0 | 0 | 0 | 2.05 | 8.47 | 0.09 | 0 | 0 | 0 | 1.88 | 0 | 1.18 | -95.08 | -1.84 | 0 | -4.25 | 0 | 2.41 | -74.82 | 0.00 | 0 | -0.57 | 0 | -0.69 | 0 | 0.00 | 0 | 745 | 38.99 | 20.0 | -53.57 |
| 2014 (1) | 438.18 | 17.85 | 421.14 | 21.07 | 18.57 | 23.64 | 1.07 | 98.15 | 1.03 | 0 | 0 | 0 | 0.16 | 45.45 | 0 | 0 | 1.89 | -28.68 | -0.18 | 0 | -4.45 | 0 | -0.11 | 0 | 24.0 | 0 | 22.47 | 228.99 | 12.9 | 156.97 | 9.57 | 428.73 | 42.58 | 60.5 | 2.40 | 160.87 | -1.41 | 0 | 0.00 | 0 | 536 | -1.83 | 43.08 | 55.86 |
| 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) | 60.03 | 14.28 | 16.31 | 56.39 | 12.92 | 16.92 | 3.08 | 16.23 | 11.19 | 0.39 | -32.76 | -15.22 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 100.0 | 0.36 | -64.36 | -66.04 | 0.93 | -3.12 | -44.64 | 0.16 | 633.33 | -70.37 | 0.77 | -21.43 | -31.86 | 82.99 | 0 | 22.93 | 0.02 | 0 | -75.0 | -0.03 | 76.92 | 57.14 | -0.11 | 15.38 | 50.0 | 790 | 18.62 | 18.62 | 3.18 | -5.36 | -24.82 |
| 24Q2 (19) | 52.53 | 5.1 | 13.78 | 49.94 | 2.76 | 17.34 | 2.65 | -6.03 | -3.28 | 0.58 | 28.89 | 3.57 | 0.11 | -8.33 | -21.43 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.09 | 28.57 | 200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.11 | -71.05 | -80.7 | 1.01 | 2.02 | 24.69 | 0.96 | 313.33 | -43.2 | -0.03 | 96.43 | -102.88 | 0.98 | 151.28 | 50.77 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.13 | 43.48 | -533.33 | -0.13 | 0.0 | 58.06 | 666 | 0.0 | 0.0 | 3.36 | 72.31 | -17.04 |
| 24Q1 (18) | 49.98 | 5.55 | 53.45 | 48.6 | 8.29 | 45.03 | 2.82 | -7.84 | 3.3 | 0.45 | -23.73 | 4.65 | 0.12 | -14.29 | -14.29 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.07 | -74.07 | 40.0 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | 0.38 | 151.35 | 311.11 | 0.99 | 141.46 | 266.67 | -0.45 | -150.0 | 86.76 | -0.84 | -131.82 | 72.73 | 0.39 | 113.83 | 221.88 | 0.00 | 0 | 0 | -0.13 | -132.5 | 71.74 | -0.23 | -182.14 | 45.24 | -0.13 | -176.47 | 71.74 | 666 | 0.0 | 0.0 | 1.95 | -15.58 | 296.97 |
| 23Q4 (17) | 47.35 | -8.25 | 61.77 | 44.88 | -6.95 | 54.33 | 3.06 | 10.47 | 12.5 | 0.59 | 28.26 | 28.26 | 0.14 | -6.67 | -6.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.27 | 92.86 | 28.57 | 0.09 | 0 | -98.98 | 0 | -100.0 | -100.0 | -0.74 | -3600.0 | -57.45 | 0.41 | -61.32 | -95.47 | -0.18 | -110.71 | -102.76 | 2.64 | 388.89 | -34.49 | -2.82 | -349.56 | -213.71 | 0.00 | -100.0 | -100.0 | 0.40 | 400.0 | -34.43 | 0.28 | 500.0 | 143.75 | 0.17 | 177.27 | -10.53 | 666 | 0.0 | 0.0 | 2.31 | -45.39 | -74.28 |
| 23Q3 (16) | 51.61 | 11.78 | 75.19 | 48.23 | 13.32 | 59.23 | 2.77 | 1.09 | -6.1 | 0.46 | -17.86 | 58.62 | 0.15 | 7.14 | 36.36 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0.14 | 366.67 | 7.69 | 0 | 0 | -100.0 | 0.41 | 0 | 1266.67 | -0.02 | -103.51 | -101.71 | 1.06 | 30.86 | -32.91 | 1.68 | -0.59 | 176.36 | 0.54 | -48.08 | 134.84 | 1.13 | 73.85 | 271.21 | 67.51 | 76.54 | 0 | 0.08 | -50.0 | 134.78 | -0.07 | -333.33 | 82.5 | -0.22 | 29.03 | 47.62 | 666 | 0.0 | 0.0 | 4.23 | 4.44 | 1221.88 |
| 23Q2 (15) | 46.17 | 41.76 | 28.93 | 42.56 | 27.01 | 17.57 | 2.74 | 0.37 | 0.37 | 0.56 | 30.23 | 133.33 | 0.14 | 0.0 | 27.27 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.03 | -40.0 | -75.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.57 | 416.67 | -50.0 | 0.81 | 200.0 | -59.7 | 1.69 | 149.71 | 252.25 | 1.04 | 133.77 | 175.91 | 0.65 | 303.12 | 140.74 | 38.24 | 0 | 0 | 0.16 | 134.78 | 176.19 | 0.03 | 107.14 | 106.98 | -0.31 | 32.61 | -72.22 | 666 | 0.0 | 0.0 | 4.05 | 509.09 | 177.4 |
| 23Q1 (14) | 32.57 | 11.27 | -35.02 | 33.51 | 15.23 | -32.11 | 2.73 | 0.37 | -3.19 | 0.43 | -6.52 | 115.0 | 0.14 | -6.67 | 55.56 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.05 | -76.19 | -90.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | -0.18 | 61.7 | -142.86 | 0.27 | -97.02 | -90.15 | -3.4 | -152.23 | -592.75 | -3.08 | -176.43 | -2300.0 | -0.32 | -112.9 | -158.18 | 0.00 | -100.0 | -100.0 | -0.46 | -175.41 | -2400.0 | -0.42 | 34.38 | -27.27 | -0.46 | -342.11 | -2400.0 | 666 | 0.0 | 0.0 | -0.99 | -111.02 | -130.65 |
| 22Q4 (13) | 29.27 | -0.64 | -45.9 | 29.08 | -3.99 | -44.97 | 2.72 | -7.8 | -28.42 | 0.46 | 58.62 | 100.0 | 0.15 | 36.36 | 66.67 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | -100.0 | 0 | 0.21 | 61.54 | 75.0 | 8.8 | 1417.24 | 28.84 | 0.03 | 0.0 | 0 | -0.47 | -140.17 | -135.0 | 9.05 | 472.78 | 46.2 | 6.51 | 395.91 | 78.36 | 4.03 | 360.0 | 328.72 | 2.48 | 475.76 | -8.49 | 38.05 | 0 | -48.78 | 0.61 | 365.22 | 335.71 | -0.64 | -60.0 | 3.03 | 0.19 | 145.24 | 119.39 | 666 | 0.0 | 0.0 | 8.98 | 2706.25 | 43.68 |
| 22Q3 (12) | 29.46 | -17.73 | -45.93 | 30.29 | -16.33 | -43.95 | 2.95 | 8.06 | 2.43 | 0.29 | 20.83 | 38.1 | 0.11 | 0.0 | 22.22 | 0 | 0 | 0 | 0.02 | 100.0 | -50.0 | 0.02 | 0 | 0.0 | 0.13 | 8.33 | 44.44 | 0.58 | -31.76 | 1833.33 | 0.03 | -25.0 | 0 | 1.17 | 2.63 | 2240.0 | 1.58 | -21.39 | 177.19 | -2.2 | -98.2 | -17.65 | -1.55 | -13.14 | 1.27 | -0.66 | -344.44 | -120.0 | 0.00 | 0 | 0 | -0.23 | -9.52 | 4.17 | -0.40 | 6.98 | -48.15 | -0.42 | -133.33 | 62.5 | 666 | 0.0 | 0.0 | 0.32 | -78.08 | -66.32 |
| 22Q2 (11) | 35.81 | -28.55 | -25.26 | 36.2 | -26.66 | -25.04 | 2.73 | -3.19 | -10.78 | 0.24 | 20.0 | 14.29 | 0.11 | 22.22 | 22.22 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.12 | -76.0 | 9.09 | 0.85 | 507.14 | 214.81 | 0.04 | -97.14 | 0 | 1.14 | 171.43 | 556.0 | 2.01 | -26.64 | 164.47 | -1.11 | -260.87 | 58.43 | -1.37 | -1078.57 | 42.68 | 0.27 | -50.91 | 196.43 | 0.00 | -100.0 | 0 | -0.21 | -1150.0 | 41.67 | -0.43 | -30.3 | -7.5 | -0.18 | -1000.0 | 79.55 | 666 | 0.0 | 0.0 | 1.46 | -54.8 | 534.78 |
| 22Q1 (10) | 50.12 | -7.36 | 8.11 | 49.36 | -6.59 | 3.44 | 2.82 | -25.79 | -5.69 | 0.2 | -13.04 | 11.11 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | -83.33 | 0 | 0 | 0 | 0.5 | 316.67 | 316.67 | 0.14 | -97.95 | 1300.0 | 1.4 | 0 | 0 | 0.42 | 310.0 | 1300.0 | 2.74 | -55.74 | 552.38 | 0.69 | -81.1 | 117.6 | 0.14 | -85.11 | 104.03 | 0.55 | -79.7 | 222.22 | 79.29 | 6.73 | 0 | 0.02 | -85.71 | 103.85 | -0.33 | 50.0 | 32.65 | 0.02 | 102.04 | 103.85 | 666 | 0.0 | 0.0 | 3.23 | -48.32 | 429.59 |
| 21Q4 (9) | 54.1 | -0.7 | 20.09 | 52.84 | -2.22 | 17.27 | 3.8 | 31.94 | 24.59 | 0.23 | 9.52 | 43.75 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -50.0 | -71.43 | 0 | -100.0 | -100.0 | 0.12 | 33.33 | 500.0 | 6.83 | 22666.67 | 8637.5 | 0 | 0 | 0 | -0.2 | -500.0 | 71.43 | 6.19 | 985.96 | 2479.17 | 3.65 | 295.19 | 229.89 | 0.94 | 159.87 | 138.84 | 2.71 | 1003.33 | 777.5 | 74.29 | 0 | 0 | 0.14 | 158.33 | 138.89 | -0.66 | -144.44 | -94.12 | -0.98 | 12.5 | 47.31 | 666 | 0.0 | 0.0 | 6.25 | 557.89 | 3372.22 |
| 21Q3 (8) | 54.48 | 13.71 | 44.66 | 54.04 | 11.91 | 44.18 | 2.88 | -5.88 | -9.15 | 0.21 | 0.0 | 10.53 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 100.0 | 0.02 | 0 | 0 | 0.09 | -18.18 | -52.63 | 0.03 | -88.89 | -78.57 | 0 | 0 | 0 | 0.05 | 120.0 | 109.09 | 0.57 | -25.0 | 26.67 | -1.87 | 29.96 | 26.38 | -1.57 | 34.31 | 20.71 | -0.3 | -7.14 | 46.43 | 0.00 | 0 | 0 | -0.24 | 33.33 | 20.0 | -0.27 | 32.5 | 12.9 | -1.12 | -27.27 | 25.33 | 666 | 0.0 | 0.0 | 0.95 | 313.04 | 163.89 |
| 21Q2 (7) | 47.91 | 3.34 | 44.39 | 48.29 | 1.19 | 37.03 | 3.06 | 2.34 | -0.33 | 0.21 | 16.67 | -12.5 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0 | 0.11 | -8.33 | -71.79 | 0.27 | 2600.0 | 2600.0 | 0 | 0 | 0 | -0.25 | -933.33 | -1150.0 | 0.76 | 80.95 | 24.59 | -2.67 | 31.89 | 40.93 | -2.39 | 31.12 | 43.36 | -0.28 | 37.78 | 6.67 | 0.00 | 0 | 0 | -0.36 | 30.77 | 42.86 | -0.40 | 18.37 | 34.43 | -0.88 | -69.23 | 26.67 | 666 | 0.0 | 0.0 | 0.23 | 123.47 | 113.22 |
| 21Q1 (6) | 46.36 | 2.91 | 71.64 | 47.72 | 5.9 | 67.09 | 2.99 | -1.97 | -2.29 | 0.18 | 12.5 | -21.74 | 0.09 | 0.0 | -10.0 | 0 | 0 | 0 | 0.06 | -14.29 | 100.0 | 0 | -100.0 | 0 | 0.12 | 500.0 | 33.33 | 0.01 | 112.5 | 0 | 0 | 0 | 0 | 0.03 | 104.29 | -78.57 | 0.42 | 75.0 | 2.44 | -3.92 | -39.5 | 6.67 | -3.47 | -43.39 | 8.2 | -0.45 | -12.5 | -7.14 | 0.00 | 0 | 0 | -0.52 | -44.44 | 8.77 | -0.49 | -44.12 | 7.55 | -0.52 | 72.04 | 8.77 | 666 | 0.0 | 0.0 | -0.98 | -644.44 | 37.97 |
| 20Q4 (5) | 45.05 | 19.62 | 44.07 | 45.06 | 20.22 | 48.47 | 3.05 | -3.79 | 27.62 | 0.16 | -15.79 | -36.0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 75.0 | 0.02 | 0 | 0 | -0.03 | -115.79 | -150.0 | -0.08 | -157.14 | 33.33 | 0 | 0 | 0 | -0.7 | -27.27 | -233.33 | 0.24 | -46.67 | 177.42 | -2.81 | -10.63 | -57.87 | -2.42 | -22.22 | -41.52 | -0.4 | 28.57 | -471.43 | 0.00 | 0 | 0 | -0.36 | -20.0 | -38.46 | -0.34 | -9.68 | -88.89 | -1.86 | -24.0 | -541.38 | 666 | 0.0 | 0.0 | 0.18 | -50.0 | -79.31 |
| 20Q3 (4) | 37.66 | 13.5 | 0.0 | 37.48 | 6.36 | 0.0 | 3.17 | 3.26 | 0.0 | 0.19 | -20.83 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.19 | -51.28 | 0.0 | 0.14 | 1300.0 | 0.0 | 0 | 0 | 0.0 | -0.55 | -2650.0 | 0.0 | 0.45 | -26.23 | 0.0 | -2.54 | 43.81 | 0.0 | -1.98 | 53.08 | 0.0 | -0.56 | -86.67 | 0.0 | 0.00 | 0 | 0.0 | -0.30 | 52.38 | 0.0 | -0.31 | 49.18 | 0.0 | -1.50 | -25.0 | 0.0 | 666 | 0.0 | 0.0 | 0.36 | 120.69 | 0.0 |
| 20Q2 (3) | 33.18 | 22.84 | 0.0 | 35.24 | 23.39 | 0.0 | 3.07 | 0.33 | 0.0 | 0.24 | 4.35 | 0.0 | 0.09 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.39 | 333.33 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -114.29 | 0.0 | 0.61 | 48.78 | 0.0 | -4.52 | -7.62 | 0.0 | -4.22 | -11.64 | 0.0 | -0.3 | 28.57 | 0.0 | 0.00 | 0 | 0.0 | -0.63 | -10.53 | 0.0 | -0.61 | -15.09 | 0.0 | -1.20 | -110.53 | 0.0 | 666 | 0.0 | 0.0 | -1.74 | -10.13 | 0.0 |
| 20Q1 (2) | 27.01 | -13.62 | 0.0 | 28.56 | -5.9 | 0.0 | 3.06 | 28.03 | 0.0 | 0.23 | -8.0 | 0.0 | 0.1 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 50.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 166.67 | 0.0 | 0.41 | 232.26 | 0.0 | -4.2 | -135.96 | 0.0 | -3.78 | -121.05 | 0.0 | -0.42 | -500.0 | 0.0 | 0.00 | 0 | 0.0 | -0.57 | -119.23 | 0.0 | -0.53 | -194.44 | 0.0 | -0.57 | -96.55 | 0.0 | 666 | 0.0 | 0.0 | -1.58 | -281.61 | 0.0 |
| 19Q4 (1) | 31.27 | 0.0 | 0.0 | 30.35 | 0.0 | 0.0 | 2.39 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -1.78 | 0.0 | 0.0 | -1.71 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | 666 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 |
