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) | 25.7 | -16.23 | 27.06 | 2.42 | 4.12 | -23.56 | 0.18 | 28.57 | 1.5 | 68.54 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.74 | 10.45 | -0.01 | 0 | 0 | 0 | -0.07 | 0 | -0.17 | 0 | -5.64 | 0 | -4.27 | 0 | -1.02 | 0 | 0.00 | 0 | -3.76 | 0 | -3.63 | 0 | 0.00 | 0 | 113 | -0.88 | -1.83 | 0 |
| 2022 (9) | 30.68 | -17.06 | 26.42 | -8.74 | 5.39 | 33.42 | 0.14 | -6.67 | 0.89 | 85.42 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.67 | -27.17 | 0 | 0 | 0 | 0 | -0.13 | 0 | -0.69 | 0 | -1.82 | 0 | -1.47 | 0 | -0.19 | 0 | 0.00 | 0 | -1.29 | 0 | -0.69 | 0 | 0.00 | 0 | 114 | -10.24 | 1.85 | -77.47 |
| 2021 (8) | 36.99 | 13.22 | 28.95 | 11.26 | 4.04 | 15.76 | 0.15 | 150.0 | 0.48 | 128.57 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0.92 | 55.93 | -0.03 | 0 | 0 | 0 | 0.18 | -52.63 | 1.0 | 26.58 | 5.0 | 26.26 | 3.65 | 5.8 | 1.13 | 126.0 | 22.66 | 79.7 | 2.87 | 7.49 | 2.35 | 0.0 | 0.00 | 0 | 127 | -1.55 | 8.21 | 24.02 |
| 2020 (7) | 32.67 | 7.26 | 26.02 | 3.21 | 3.49 | 13.68 | 0.06 | -45.45 | 0.21 | -48.78 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.59 | -28.92 | 0.01 | -88.89 | 0 | 0 | 0.38 | 0 | 0.79 | -77.17 | 3.96 | -29.91 | 3.45 | -36.7 | 0.5 | 150.0 | 12.61 | 263.4 | 2.67 | -36.28 | 2.35 | 33.52 | 0.00 | 0 | 129 | -0.77 | 6.62 | -23.82 |
| 2019 (6) | 30.46 | -23.83 | 25.21 | -27.81 | 3.07 | -24.57 | 0.11 | 22.22 | 0.41 | -10.87 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0.83 | 6.41 | 0.09 | 0 | 3.36 | 0 | -0.23 | 0 | 3.46 | 0 | 5.65 | 0 | 5.45 | 0 | 0.2 | -33.33 | 3.47 | 0 | 4.19 | 0 | 1.76 | 188.52 | 0.00 | 0 | 130 | 0.0 | 8.69 | 244.84 |
| 2018 (5) | 39.99 | 3.79 | 34.92 | 6.43 | 4.07 | 23.71 | 0.09 | 125.0 | 0.46 | 2.22 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0.78 | -13.33 | -0.18 | 0 | 0 | 0 | -0.3 | 0 | -1.57 | 0 | -0.58 | 0 | -0.88 | 0 | 0.3 | -3.23 | 0.00 | 0 | -0.68 | 0 | 0.61 | -67.55 | 0.00 | 0 | 130 | 0.0 | 2.52 | -55.32 |
| 2017 (4) | 38.53 | 21.89 | 32.81 | 15.9 | 3.29 | -11.08 | 0.04 | -20.0 | 0.45 | 9.76 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.9 | 26.76 | -0.17 | 0 | 0 | 0 | -0.01 | 0 | -0.01 | 0 | 2.43 | 0 | 2.12 | 0 | 0.31 | -52.31 | 12.68 | 0 | 1.62 | 0 | 1.88 | 0 | 0.00 | 0 | 130 | 0.0 | 5.64 | 96.52 |
| 2016 (3) | 31.61 | 24.99 | 28.31 | 14.15 | 3.7 | -14.94 | 0.05 | -72.22 | 0.41 | -21.15 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.71 | 31.48 | -0.13 | 0 | 0 | 0 | -0.38 | 0 | -0.39 | 0 | -0.79 | 0 | -1.44 | 0 | 0.65 | 0 | 0.00 | 0 | -1.11 | 0 | -0.93 | 0 | 0.00 | 0 | 130 | -0.76 | 2.87 | 0 |
| 2015 (2) | 25.29 | -18.52 | 24.8 | -8.96 | 4.35 | 9.85 | 0.18 | -5.26 | 0.52 | 1.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | -27.03 | -0.22 | 0 | -0.01 | 0 | -0.34 | 0 | -0.52 | 0 | -4.38 | 0 | -4.16 | 0 | -0.21 | 0 | 0.00 | 0 | -3.16 | 0 | -3.22 | 0 | 0.00 | 0 | 131 | -1.5 | -0.33 | 0 |
| 2014 (1) | 31.04 | -0.48 | 27.24 | -5.58 | 3.96 | 13.14 | 0.19 | 90.0 | 0.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | -5.13 | -0.01 | 0 | 0 | 0 | 0.13 | -18.75 | 0.42 | -26.32 | 0.26 | 0 | 0.14 | 0 | 0.13 | -27.78 | 49.13 | 0 | 0.10 | 0 | -0.25 | 0 | 0.00 | 0 | 133 | -0.75 | 4.48 | 9.54 |
| 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) | 5.2 | -10.34 | -28.47 | 5.51 | -16.89 | -24.0 | 1.5 | 66.67 | 50.0 | 0.05 | 0.0 | 25.0 | 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 | 0 | 0 | -100.0 | -100.0 | -0.34 | 32.0 | -1233.33 | -2.15 | 3.59 | -126.32 | -1.82 | 16.89 | -149.32 | 0.01 | -66.67 | 106.25 | 0.00 | 0 | 0 | -1.61 | 16.58 | -151.56 | -1.31 | 12.67 | -95.52 | -5.99 | -36.76 | -187.98 | 113 | 0.0 | 0.0 | -1.14 | -0.88 | -5600.0 |
| 24Q2 (19) | 5.8 | -23.48 | -18.19 | 6.63 | -29.24 | -5.15 | 0.9 | -14.29 | -11.76 | 0.05 | 0.0 | 0.0 | 0.13 | -72.92 | 85.71 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.17 | -10.53 | -29.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -45.45 | 220.0 | -0.5 | -2600.0 | -1766.67 | -2.23 | 21.48 | -153.41 | -2.19 | 21.22 | -321.15 | 0.03 | 50.0 | 110.0 | 0.00 | 0 | 0 | -1.93 | 21.22 | -319.57 | -1.50 | 39.52 | -206.12 | -4.38 | -78.78 | -204.17 | 113 | 0.0 | 0.0 | -1.13 | 33.53 | -1983.33 |
| 24Q1 (18) | 7.58 | 21.28 | 49.21 | 9.37 | 28.71 | 69.13 | 1.05 | -13.22 | 17.98 | 0.05 | 25.0 | 0.0 | 0.48 | 17.07 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | -5.0 | 58.33 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.11 | 222.22 | 1200.0 | 0.02 | 125.0 | 113.33 | -2.84 | -22.94 | -90.6 | -2.78 | -45.55 | -148.21 | 0.02 | 106.67 | 107.69 | 0.00 | 0 | 0 | -2.45 | -45.83 | -150.0 | -2.48 | -53.09 | -188.37 | -2.45 | 34.84 | -150.0 | 113 | 0.0 | 0.0 | -1.7 | -29.77 | -203.57 |
| 23Q4 (17) | 6.25 | -14.03 | 28.34 | 7.28 | 0.41 | 46.18 | 1.21 | 21.0 | -19.87 | 0.04 | 0.0 | 0.0 | 0.41 | -36.92 | 24.24 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.2 | 11.11 | 122.22 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.09 | -212.5 | -28.57 | -0.08 | -366.67 | 72.41 | -2.31 | -143.16 | -20.31 | -1.91 | -161.64 | -40.44 | -0.3 | -87.5 | 28.57 | 0.00 | 0 | 0 | -1.68 | -162.5 | -41.18 | -1.62 | -141.79 | -70.53 | -3.76 | -80.77 | -191.47 | 113 | 0.0 | -0.88 | -1.31 | -6450.0 | -55.95 |
| 23Q3 (16) | 7.27 | 2.54 | -3.58 | 7.25 | 3.72 | 14.17 | 1.0 | -1.96 | -28.57 | 0.04 | -20.0 | 33.33 | 0.65 | 828.57 | 209.52 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.18 | -25.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 260.0 | 233.33 | 0.03 | 0.0 | 0 | -0.95 | -7.95 | -352.38 | -0.73 | -40.38 | -284.21 | -0.16 | 46.67 | -1700.0 | 0.00 | 0 | 0 | -0.64 | -39.13 | -276.47 | -0.67 | -36.73 | -294.12 | -2.08 | -44.44 | -1980.0 | 113 | 0.0 | -0.88 | -0.02 | -133.33 | -103.33 |
| 23Q2 (15) | 7.09 | 39.57 | -23.1 | 6.99 | 26.17 | -5.41 | 1.02 | 14.61 | -19.69 | 0.05 | 0.0 | 66.67 | 0.07 | -80.56 | -63.16 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.24 | 100.0 | 4.35 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -400.0 | 58.33 | 0.03 | 120.0 | 110.34 | -0.88 | 40.94 | -425.93 | -0.52 | 53.57 | -620.0 | -0.3 | -15.38 | -300.0 | 0.00 | 0 | -100.0 | -0.46 | 53.06 | -611.11 | -0.49 | 43.02 | -240.0 | -1.44 | -46.94 | -2157.14 | 113 | 0.0 | -1.74 | 0.06 | 110.71 | -94.87 |
| 23Q1 (14) | 5.08 | 4.31 | -43.87 | 5.54 | 11.24 | -28.05 | 0.89 | -41.06 | -26.45 | 0.05 | 25.0 | 66.67 | 0.36 | 9.09 | 125.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 33.33 | -36.84 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 85.71 | -108.33 | -0.15 | 48.28 | -36.36 | -1.49 | 22.4 | -5066.67 | -1.12 | 17.65 | -5500.0 | -0.26 | 38.1 | -471.43 | 0.00 | 0 | 0 | -0.98 | 17.65 | -4800.0 | -0.86 | 9.47 | -1175.0 | -0.98 | 24.03 | -4800.0 | 113 | -0.88 | -2.59 | -0.56 | 33.33 | -160.87 |
| 22Q4 (13) | 4.87 | -35.41 | -44.66 | 4.98 | -21.57 | -28.35 | 1.51 | 7.86 | 51.0 | 0.04 | 33.33 | 0.0 | 0.33 | 57.14 | 153.85 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | -40.0 | -64.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -16.67 | -143.75 | -0.29 | 0 | -140.85 | -1.92 | -814.29 | -222.29 | -1.36 | -615.79 | -210.57 | -0.42 | -4300.0 | -250.0 | 0.00 | 0 | -100.0 | -1.19 | -600.0 | -222.68 | -0.95 | -458.82 | -306.52 | -1.29 | -1190.0 | -144.79 | 114 | 0.0 | -10.24 | -0.84 | -240.0 | -134.57 |
| 22Q3 (12) | 7.54 | -18.22 | -19.62 | 6.35 | -14.07 | -13.61 | 1.4 | 10.24 | 34.62 | 0.03 | 0.0 | -25.0 | 0.21 | 10.53 | 61.54 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | -34.78 | -31.82 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 50.0 | -700.0 | 0 | 100.0 | -100.0 | -0.21 | -177.78 | -119.09 | -0.19 | -290.0 | -123.46 | 0.01 | -93.33 | -95.83 | 0.00 | -100.0 | -100.0 | -0.17 | -288.89 | -126.98 | -0.17 | -148.57 | -127.42 | -0.10 | -242.86 | -105.35 | 114 | -0.87 | -11.63 | 0.6 | -48.72 | -68.75 |
| 22Q2 (11) | 9.22 | 1.88 | -5.14 | 7.39 | -4.03 | -2.51 | 1.27 | 4.96 | 28.28 | 0.03 | 0.0 | -25.0 | 0.19 | 18.75 | 26.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.23 | 21.05 | -4.17 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.12 | -200.0 | -233.33 | -0.29 | -163.64 | -307.14 | 0.27 | 800.0 | -78.91 | 0.1 | 600.0 | -87.65 | 0.15 | 114.29 | -65.12 | 56.64 | 0 | 70.09 | 0.09 | 550.0 | -85.71 | 0.35 | 337.5 | -40.68 | 0.07 | 450.0 | -94.4 | 115 | -0.86 | -10.85 | 1.17 | 27.17 | -44.55 |
| 22Q1 (10) | 9.05 | 2.84 | -0.55 | 7.7 | 10.79 | 8.91 | 1.21 | 21.0 | 18.63 | 0.03 | -25.0 | 0.0 | 0.16 | 23.08 | 166.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | -24.0 | -9.52 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.12 | -25.0 | 250.0 | -0.11 | -115.49 | -375.0 | 0.03 | -98.09 | -97.14 | -0.02 | -101.63 | -102.5 | 0.07 | -75.0 | -63.16 | 0.00 | -100.0 | -100.0 | -0.02 | -102.06 | -103.23 | 0.08 | -82.61 | -88.06 | -0.02 | -100.69 | -103.23 | 116 | -8.66 | -10.08 | 0.92 | -62.14 | -47.43 |
| 21Q4 (9) | 8.8 | -6.18 | -7.27 | 6.95 | -5.44 | -4.79 | 1.0 | -3.85 | -12.28 | 0.04 | 0.0 | 100.0 | 0.13 | 0.0 | 116.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.25 | 13.64 | 13.64 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.16 | 1500.0 | -44.83 | 0.71 | 545.45 | 29.09 | 1.57 | 42.73 | -1.88 | 1.23 | 51.85 | -26.79 | 0.28 | 16.67 | 450.0 | 17.60 | -18.74 | 0 | 0.97 | 53.97 | -25.38 | 0.46 | -25.81 | -54.0 | 2.88 | 54.01 | 7.87 | 127 | -1.55 | -1.55 | 2.43 | 26.56 | 6.58 |
| 21Q3 (8) | 9.38 | -3.5 | 0.97 | 7.35 | -3.03 | 2.23 | 1.04 | 5.05 | 20.93 | 0.04 | 0.0 | 300.0 | 0.13 | -13.33 | 160.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.22 | -8.33 | 29.41 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.01 | -88.89 | -95.83 | 0.11 | -21.43 | -63.33 | 1.1 | -14.06 | -28.1 | 0.81 | 0.0 | -32.5 | 0.24 | -44.19 | -27.27 | 21.66 | -34.95 | -0.51 | 0.63 | 0.0 | -32.26 | 0.62 | 5.08 | -22.5 | 1.87 | 49.6 | 36.5 | 129 | 0.0 | 0.0 | 1.92 | -9.0 | -12.73 |
| 21Q2 (7) | 9.72 | 6.81 | 23.19 | 7.58 | 7.21 | 19.56 | 0.99 | -2.94 | 23.75 | 0.04 | 33.33 | 0 | 0.15 | 150.0 | 275.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.24 | 14.29 | 0 | -0.02 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | 212.5 | 0 | 0.14 | 250.0 | 250.0 | 1.28 | 21.9 | 62.03 | 0.81 | 1.25 | 47.27 | 0.43 | 126.32 | 79.17 | 33.30 | 82.17 | 8.72 | 0.63 | 1.61 | 50.0 | 0.59 | -11.94 | 31.11 | 1.25 | 101.61 | 177.78 | 129 | 0.0 | -1.53 | 2.11 | 20.57 | 45.52 |
| 21Q1 (6) | 9.1 | -4.11 | 51.67 | 7.07 | -3.15 | 36.22 | 1.02 | -10.53 | 50.0 | 0.03 | 50.0 | 50.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.21 | -4.55 | 110.0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | -0.08 | -127.59 | 38.46 | 0.04 | -92.73 | 140.0 | 1.05 | -34.38 | 3400.0 | 0.8 | -52.38 | 2566.67 | 0.19 | 337.5 | 1800.0 | 18.28 | 0 | 11.6 | 0.62 | -52.31 | 3000.0 | 0.67 | -33.0 | 458.33 | 0.62 | -76.78 | 3000.0 | 129 | 0.0 | -0.77 | 1.75 | -23.25 | 153.62 |
| 20Q4 (5) | 9.49 | 2.15 | 26.53 | 7.3 | 1.53 | 18.31 | 1.14 | 32.56 | 115.09 | 0.02 | 100.0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.22 | 29.41 | 0 | -0.02 | -150.0 | 0 | 0 | 0 | 0 | 0.29 | 20.83 | 0 | 0.55 | 83.33 | -84.68 | 1.6 | 4.58 | -63.64 | 1.68 | 40.0 | -59.52 | -0.08 | -124.24 | -132.0 | 0.00 | -100.0 | -100.0 | 1.30 | 39.78 | -59.25 | 1.00 | 25.0 | 100.0 | 2.67 | 94.89 | -36.43 | 129 | 0.0 | -0.77 | 2.28 | 3.64 | -55.38 |
| 20Q3 (4) | 9.29 | 17.74 | 0.0 | 7.19 | 13.41 | 0.0 | 0.86 | 7.5 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.17 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0.24 | 0 | 0.0 | 0.3 | 650.0 | 0.0 | 1.53 | 93.67 | 0.0 | 1.2 | 118.18 | 0.0 | 0.33 | 37.5 | 0.0 | 21.77 | -28.93 | 0.0 | 0.93 | 121.43 | 0.0 | 0.80 | 77.78 | 0.0 | 1.37 | 204.44 | 0.0 | 129 | -1.53 | 0.0 | 2.2 | 51.72 | 0.0 |
| 20Q2 (3) | 7.89 | 31.5 | 0.0 | 6.34 | 22.16 | 0.0 | 0.8 | 17.65 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | -33.33 | 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 | 0.04 | 140.0 | 0.0 | 0.79 | 2533.33 | 0.0 | 0.55 | 1733.33 | 0.0 | 0.24 | 2300.0 | 0.0 | 30.63 | 87.0 | 0.0 | 0.42 | 2000.0 | 0.0 | 0.45 | 275.0 | 0.0 | 0.45 | 2150.0 | 0.0 | 131 | 0.77 | 0.0 | 1.45 | 110.14 | 0.0 |
| 20Q1 (2) | 6.0 | -20.0 | 0.0 | 5.19 | -15.88 | 0.0 | 0.68 | 28.3 | 0.0 | 0.02 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.13 | 0 | 0.0 | -0.1 | -102.79 | 0.0 | 0.03 | -99.32 | 0.0 | 0.03 | -99.28 | 0.0 | 0.01 | -96.0 | 0.0 | 16.38 | 186.87 | 0.0 | 0.02 | -99.37 | 0.0 | 0.12 | -76.0 | 0.0 | 0.02 | -99.52 | 0.0 | 130 | 0.0 | 0.0 | 0.69 | -86.5 | 0.0 |
| 19Q4 (1) | 7.5 | 0.0 | 0.0 | 6.17 | 0.0 | 0.0 | 0.53 | 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 | 3.59 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 4.15 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 5.71 | 0.0 | 0.0 | 3.19 | 0.0 | 0.0 | 0.50 | 0.0 | 0.0 | 4.20 | 0.0 | 0.0 | 130 | 0.0 | 0.0 | 5.11 | 0.0 | 0.0 |
