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) | 200.56 | -16.47 | 149.3 | -7.71 | 18.0 | -7.98 | 0.72 | 80.0 | 0.49 | -2.0 | 0.05 | 0.0 | 0 | 0 | 4.31 | 4.61 | 0 | 0 | 0.52 | 205.88 | 1.72 | 5633.33 | 0.21 | -97.14 | 14.36 | -19.37 | 47.62 | -37.82 | 39.95 | -35.66 | 7.67 | -47.1 | 16.11 | -14.9 | 5.33 | -35.08 | 3.45 | -42.21 | 0.00 | 0 | 739 | 0.0 | 86.87 | -24.06 |
| 2022 (9) | 240.1 | -11.34 | 161.77 | -11.75 | 19.56 | 5.27 | 0.4 | 60.0 | 0.5 | 16.28 | 0.05 | 0.0 | 0 | 0 | 4.12 | 0 | 0 | 0 | 0.17 | 0 | 0.03 | 0 | 7.34 | 0 | 17.81 | 233.52 | 76.59 | 3.11 | 62.09 | 1.17 | 14.5 | 12.32 | 18.93 | 8.92 | 8.21 | -6.92 | 5.97 | -20.93 | 0.00 | 0 | 739 | 8.36 | 114.4 | 3.71 |
| 2021 (8) | 270.82 | 21.58 | 183.3 | 14.6 | 18.58 | 28.58 | 0.25 | 212.5 | 0.43 | 10.26 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -1.73 | 0 | 5.34 | 0 | 74.28 | 66.92 | 61.37 | 67.63 | 12.91 | 63.62 | 17.38 | -1.97 | 8.82 | 59.78 | 7.55 | 38.53 | 0.00 | 0 | 682 | 4.44 | 110.31 | 39.92 |
| 2020 (7) | 222.75 | 9.09 | 159.95 | 17.27 | 14.45 | 5.4 | 0.08 | -81.82 | 0.39 | -35.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0 | 0.03 | -25.0 | -3.98 | 0 | -3.84 | 0 | 44.5 | -15.29 | 36.61 | -10.49 | 7.89 | -32.16 | 17.73 | -19.92 | 5.52 | -10.53 | 5.45 | -4.72 | 0.00 | 0 | 653 | 0.31 | 78.84 | -6.33 |
| 2019 (6) | 204.19 | 9.05 | 136.4 | 2.1 | 13.71 | -6.48 | 0.44 | 37.5 | 0.6 | -6.25 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.04 | -33.33 | -2.26 | 0 | -1.56 | 0 | 52.53 | 47.31 | 40.9 | -9.41 | 11.63 | 32.31 | 22.14 | -10.18 | 6.17 | -9.4 | 5.72 | -12.54 | 0.00 | 0 | 651 | 0.15 | 84.17 | 36.07 |
| 2018 (5) | 187.25 | 1.61 | 133.6 | -4.2 | 14.66 | 13.29 | 0.32 | -53.62 | 0.64 | -5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.52 | 52.94 | 0.06 | 20.0 | 2.42 | 0 | -3.34 | 0 | 35.66 | 25.65 | 45.15 | 100.31 | 8.79 | 67.11 | 24.65 | 33.03 | 6.81 | 98.54 | 6.54 | 86.32 | 0.00 | 0 | 650 | 0.15 | 61.86 | 11.58 |
| 2017 (4) | 184.28 | 6.79 | 139.46 | 6.56 | 12.94 | -7.57 | 0.69 | -44.8 | 0.68 | -44.72 | 0 | 0 | 0.1 | -33.33 | 0 | 0 | 0 | 0 | 0.34 | 385.71 | 0.05 | -50.0 | -4.4 | 0 | -3.5 | 0 | 28.38 | 6.29 | 22.54 | 13.15 | 5.26 | -12.77 | 18.53 | -17.94 | 3.43 | 13.2 | 3.51 | 24.47 | 0.00 | 0 | 649 | 0.0 | 55.44 | 2.48 |
| 2016 (3) | 172.56 | 2.33 | 130.88 | -0.06 | 14.0 | 14.75 | 1.25 | -61.06 | 1.23 | -40.0 | 0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | -68.18 | 0.1 | 0.0 | -1.68 | 0 | -0.99 | 0 | 26.7 | -0.74 | 19.92 | -3.49 | 6.03 | 0.17 | 22.58 | 0.89 | 3.03 | -3.5 | 2.82 | 8.88 | 0.00 | 0 | 649 | 0.31 | 54.1 | -5.34 |
| 2015 (2) | 168.63 | -4.64 | 130.96 | -2.44 | 12.2 | -3.1 | 3.21 | -3.31 | 2.05 | -12.02 | 0 | 0 | 0.15 | -61.54 | 0 | 0 | 0 | 0 | 0.22 | 450.0 | 0.1 | 0 | -0.67 | 0 | 1.43 | -68.71 | 26.9 | -22.23 | 20.64 | -19.06 | 6.02 | -26.13 | 22.38 | -5.01 | 3.14 | -19.28 | 2.59 | -8.16 | 0.00 | 0 | 647 | 0.31 | 57.15 | -14.21 |
| 2014 (1) | 176.83 | 11.84 | 134.23 | 11.9 | 12.59 | 13.32 | 3.32 | 72.92 | 2.33 | 0 | 0 | 0 | 0.39 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | -0.03 | 0 | 2.82 | -38.16 | 4.57 | -17.06 | 34.59 | 6.27 | 25.5 | 1.96 | 8.15 | 25.77 | 23.56 | 18.27 | 3.89 | -3.95 | 2.82 | 7.22 | 0.00 | 0 | 645 | 6.79 | 66.62 | 13.88 |
| 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) | 55.49 | 7.71 | 7.14 | 41.64 | 6.55 | 8.32 | 4.85 | -5.09 | -0.41 | 0.1 | -61.54 | -9.09 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 2.34 | -51.35 | -56.83 | 11.34 | -6.59 | -18.42 | 9.79 | -2.3 | -15.24 | 1.55 | -26.89 | -34.04 | 13.67 | -21.71 | -19.16 | 1.32 | -2.94 | -15.38 | 1.00 | 42.86 | 20.48 | 4.34 | 43.71 | -1.14 | 742 | 0.41 | 0.41 | 19.61 | -5.45 | -17.61 |
| 24Q2 (19) | 51.52 | 20.26 | -5.83 | 39.08 | 7.78 | -2.01 | 5.11 | -4.13 | 12.8 | 0.26 | 160.0 | 13.04 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 2.16 | 0 | -49.88 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -99.41 | -37.5 | 0.55 | -72.91 | -61.54 | 4.81 | -59.34 | -34.02 | 12.14 | -7.26 | -30.98 | 10.02 | -18.4 | -29.59 | 2.12 | 161.73 | -36.9 | 17.46 | 182.98 | -8.63 | 1.36 | -18.07 | -29.53 | 0.70 | 1066.67 | -25.53 | 3.02 | 81.93 | 6.71 | 739 | 0.0 | 0.0 | 20.74 | -6.41 | -24.77 |
| 24Q1 (18) | 42.84 | -10.81 | -6.93 | 36.26 | -0.63 | 5.13 | 5.33 | 14.87 | 34.26 | 0.1 | -62.96 | -9.09 | 0.02 | -77.78 | -83.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 8.45 | 418.4 | 0 | 2.03 | 176.03 | 531.91 | 11.83 | 560.89 | 8550.0 | 13.09 | 50.46 | 75.94 | 12.28 | 63.3 | 84.38 | 0.81 | -31.36 | 3.85 | 6.17 | -54.53 | -41.18 | 1.66 | 62.75 | 84.44 | 0.06 | -92.21 | -93.48 | 1.66 | -69.32 | 84.44 | 739 | 0.0 | 0.0 | 22.16 | 20.83 | 29.14 |
| 23Q4 (17) | 48.03 | -7.26 | -10.77 | 36.49 | -5.07 | 1.5 | 4.64 | -4.72 | 11.0 | 0.27 | 145.45 | 42.11 | 0.09 | -40.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 1.63 | 0 | 0 | -2.67 | -239.06 | -15.58 | 1.79 | -66.97 | 326.58 | 8.7 | -37.41 | -32.56 | 7.52 | -34.89 | -32.62 | 1.18 | -49.79 | -32.57 | 13.57 | -19.75 | 0.37 | 1.02 | -34.62 | -32.45 | 0.77 | -7.23 | -52.17 | 5.41 | 23.23 | -35.67 | 739 | 0.0 | 0.0 | 18.34 | -22.94 | -18.34 |
| 23Q3 (16) | 51.79 | -5.34 | -1.41 | 38.44 | -3.61 | 5.55 | 4.87 | 7.51 | 0.83 | 0.11 | -52.17 | 57.14 | 0.15 | 15.38 | -6.25 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.51 | 5000.0 | 0 | 0 | -100.0 | -100.0 | 1.92 | 34.27 | -50.0 | 5.42 | -25.65 | -21.22 | 13.9 | -20.98 | -23.46 | 11.55 | -18.83 | -26.94 | 2.35 | -30.06 | 0.0 | 16.91 | -11.51 | 30.68 | 1.56 | -19.17 | -27.1 | 0.83 | -11.7 | -30.83 | 4.39 | 55.12 | -36.28 | 739 | 0.0 | 0.0 | 23.8 | -13.67 | -14.27 |
| 23Q2 (15) | 54.71 | 18.86 | -17.47 | 39.88 | 15.63 | -10.34 | 4.53 | 14.11 | -16.11 | 0.23 | 109.09 | 187.5 | 0.13 | 8.33 | 18.18 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 4.31 | 0 | 85.78 | 0 | 0 | 0 | 0.01 | 0 | -94.12 | 0.08 | 0 | 0 | 1.43 | 404.26 | -54.02 | 7.29 | 5307.14 | -5.94 | 17.59 | 136.42 | -27.19 | 14.23 | 113.66 | -20.41 | 3.36 | 330.77 | -46.5 | 19.11 | 82.17 | -26.47 | 1.93 | 114.44 | -20.25 | 0.94 | 2.17 | -31.39 | 2.83 | 214.44 | -40.42 | 739 | 0.0 | 0.0 | 27.57 | 60.66 | -17.85 |
| 23Q1 (14) | 46.03 | -14.49 | -31.76 | 34.49 | -4.06 | -23.2 | 3.97 | -5.02 | -22.91 | 0.11 | -42.11 | 83.33 | 0.12 | 0.0 | 9.09 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.47 | 79.65 | -117.34 | -0.14 | 82.28 | -103.53 | 7.44 | -42.33 | -65.17 | 6.66 | -40.32 | -61.37 | 0.78 | -55.43 | -81.11 | 10.49 | -22.41 | -45.68 | 0.90 | -40.4 | -61.37 | 0.92 | -42.86 | -48.6 | 0.90 | -89.3 | -61.37 | 739 | 0.0 | 0.0 | 17.16 | -23.6 | -43.98 |
| 22Q4 (13) | 53.83 | 2.47 | -18.27 | 35.95 | -1.29 | -17.62 | 4.18 | -13.46 | -11.06 | 0.19 | 171.43 | 216.67 | 0.12 | -25.0 | 9.09 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | -2.31 | -160.16 | -645.16 | -0.79 | -111.48 | -137.09 | 12.9 | -28.96 | -34.32 | 11.16 | -29.41 | -33.96 | 1.75 | -25.53 | -36.13 | 13.52 | 4.48 | -3.08 | 1.51 | -29.44 | -39.11 | 1.61 | 34.17 | -19.1 | 8.41 | 22.06 | -6.56 | 739 | 0.0 | 8.36 | 22.46 | -19.09 | -21.99 |
| 22Q3 (12) | 52.53 | -20.76 | -26.08 | 36.42 | -18.12 | -23.21 | 4.83 | -10.56 | -5.11 | 0.07 | -12.5 | 16.67 | 0.16 | 45.45 | 45.45 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.8 | -22.41 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | 0 | 300.0 | 3.84 | 23.47 | 4700.0 | 6.88 | -11.23 | 185.48 | 18.16 | -24.83 | -13.32 | 15.81 | -11.58 | -11.48 | 2.35 | -62.58 | -23.95 | 12.94 | -50.21 | -12.27 | 2.14 | -11.57 | -19.55 | 1.20 | -12.41 | -42.31 | 6.89 | 45.05 | 4.08 | 739 | 0.0 | 9.97 | 27.76 | -17.28 | -7.31 |
| 22Q2 (11) | 66.29 | -1.72 | -4.91 | 44.48 | -0.96 | -5.04 | 5.4 | 4.85 | 22.17 | 0.08 | 33.33 | 33.33 | 0.11 | 0.0 | 10.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 2.32 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | -100.0 | 100.0 | 3.11 | 14.76 | 265.43 | 7.75 | 95.21 | 15600.0 | 24.16 | 13.11 | 31.38 | 17.88 | 3.71 | 23.99 | 6.28 | 52.06 | 58.19 | 25.99 | 34.59 | 20.44 | 2.42 | 3.86 | 12.56 | 1.37 | -23.46 | -29.74 | 4.75 | 103.86 | 19.95 | 739 | 0.0 | 9.97 | 33.56 | 9.57 | 22.08 |
| 22Q1 (10) | 67.45 | 2.41 | 5.08 | 44.91 | 2.91 | -1.04 | 5.15 | 9.57 | 18.12 | 0.06 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.01 | 0.0 | 0 | 2.71 | 974.19 | 613.16 | 3.97 | 86.38 | 361.63 | 21.36 | 8.76 | 39.61 | 17.24 | 2.01 | 41.43 | 4.13 | 50.73 | 32.8 | 19.31 | 38.42 | -5.02 | 2.33 | -6.05 | 28.73 | 1.79 | -10.05 | 16.99 | 2.33 | -74.11 | 28.73 | 739 | 8.36 | 9.97 | 30.63 | 6.39 | 27.2 |
| 21Q4 (9) | 65.86 | -7.32 | 6.92 | 43.64 | -7.99 | 0.11 | 4.7 | -7.66 | 22.4 | 0.06 | 0.0 | 500.0 | 0.11 | 0.0 | 22.22 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.64 | -200.0 | -6300.0 | 0.01 | 200.0 | -50.0 | -0.31 | -487.5 | 84.42 | 2.13 | -11.62 | 206.5 | 19.64 | -6.25 | 61.38 | 16.9 | -5.38 | 66.34 | 2.74 | -11.33 | 36.32 | 13.95 | -5.42 | -15.51 | 2.48 | -6.77 | 58.97 | 1.99 | -4.33 | 21.34 | 9.00 | 35.95 | 60.43 | 682 | 1.49 | 4.44 | 28.79 | -3.87 | 38.75 |
| 21Q3 (8) | 71.06 | 1.94 | 23.09 | 47.43 | 1.26 | 17.9 | 5.09 | 15.16 | 35.01 | 0.06 | 0.0 | 500.0 | 0.11 | 10.0 | 37.5 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | 0 | -8.57 | -0.01 | 0.0 | 0 | 0.08 | 104.26 | 106.5 | 2.41 | 4920.0 | 522.81 | 20.95 | 13.92 | 59.19 | 17.86 | 23.86 | 75.96 | 3.09 | -22.17 | 2.66 | 14.75 | -31.65 | -35.51 | 2.66 | 23.72 | 71.61 | 2.08 | 6.67 | 44.44 | 6.62 | 67.17 | 63.46 | 672 | 0.0 | 2.91 | 29.95 | 8.95 | 37.57 |
| 21Q2 (7) | 69.71 | 8.6 | 39.0 | 46.84 | 3.22 | 25.17 | 4.42 | 1.38 | 28.86 | 0.06 | 0.0 | 100.0 | 0.1 | -9.09 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.01 | 0 | 0 | -1.88 | -594.74 | -29.66 | -0.05 | -105.81 | 97.08 | 18.39 | 20.2 | 142.61 | 14.42 | 18.29 | 106.59 | 3.97 | 27.65 | 561.67 | 21.58 | 6.15 | 172.82 | 2.15 | 18.78 | 100.93 | 1.95 | 27.45 | 66.67 | 3.96 | 118.78 | 58.4 | 672 | 0.0 | 3.07 | 27.49 | 14.16 | 69.8 |
| 21Q1 (6) | 64.19 | 4.2 | 20.5 | 45.38 | 4.11 | 17.23 | 4.36 | 13.54 | 27.86 | 0.06 | 500.0 | 100.0 | 0.11 | 22.22 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0.38 | 119.1 | -44.93 | 0.86 | 143.0 | 95.45 | 15.3 | 25.72 | 32.12 | 12.19 | 19.98 | 30.93 | 3.11 | 54.73 | 37.0 | 20.33 | 23.14 | 3.72 | 1.81 | 16.03 | 26.57 | 1.53 | -6.71 | 27.5 | 1.81 | -67.74 | 26.57 | 672 | 2.91 | 3.07 | 24.08 | 16.05 | 19.62 |
| 20Q4 (5) | 61.6 | 6.7 | 17.2 | 43.59 | 8.35 | 23.24 | 3.84 | 1.86 | 9.09 | 0.01 | 0.0 | -90.0 | 0.09 | 12.5 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -101.43 | -106.25 | 0.02 | 0 | 0 | -1.99 | -61.79 | 29.18 | -2.0 | -250.88 | 23.95 | 12.17 | -7.52 | 10.24 | 10.16 | 0.1 | 11.53 | 2.01 | -33.22 | 4.15 | 16.51 | -27.81 | -5.6 | 1.56 | 0.65 | 11.43 | 1.64 | 13.89 | 3.8 | 5.61 | 38.52 | -10.67 | 653 | 0.0 | 0.31 | 20.75 | -4.69 | 6.52 |
| 20Q3 (4) | 57.73 | 15.11 | 0.0 | 40.23 | 7.51 | 0.0 | 3.77 | 9.91 | 0.0 | 0.01 | -66.67 | 0.0 | 0.08 | -20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.7 | 2233.33 | 0.0 | 0 | 0 | 0.0 | -1.23 | 15.17 | 0.0 | -0.57 | 66.67 | 0.0 | 13.16 | 73.61 | 0.0 | 10.15 | 45.42 | 0.0 | 3.01 | 401.67 | 0.0 | 22.87 | 189.13 | 0.0 | 1.55 | 44.86 | 0.0 | 1.44 | 23.08 | 0.0 | 4.05 | 62.0 | 0.0 | 653 | 0.15 | 0.0 | 21.77 | 34.47 | 0.0 |
| 20Q2 (3) | 50.15 | -5.86 | 0.0 | 37.42 | -3.33 | 0.0 | 3.43 | 0.59 | 0.0 | 0.03 | 0.0 | 0.0 | 0.1 | -9.09 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -1.45 | -310.14 | 0.0 | -1.71 | -488.64 | 0.0 | 7.58 | -34.54 | 0.0 | 6.98 | -25.03 | 0.0 | 0.6 | -73.57 | 0.0 | 7.91 | -59.64 | 0.0 | 1.07 | -25.17 | 0.0 | 1.17 | -2.5 | 0.0 | 2.50 | 74.83 | 0.0 | 652 | 0.0 | 0.0 | 16.19 | -19.57 | 0.0 |
| 20Q1 (2) | 53.27 | 1.35 | 0.0 | 38.71 | 9.44 | 0.0 | 3.41 | -3.12 | 0.0 | 0.03 | -70.0 | 0.0 | 0.11 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.69 | 124.56 | 0.0 | 0.44 | 116.73 | 0.0 | 11.58 | 4.89 | 0.0 | 9.31 | 2.2 | 0.0 | 2.27 | 17.62 | 0.0 | 19.60 | 12.06 | 0.0 | 1.43 | 2.14 | 0.0 | 1.20 | -24.05 | 0.0 | 1.43 | -77.23 | 0.0 | 652 | 0.15 | 0.0 | 20.13 | 3.34 | 0.0 |
| 19Q4 (1) | 52.56 | 0.0 | 0.0 | 35.37 | 0.0 | 0.0 | 3.52 | 0.0 | 0.0 | 0.1 | 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 | 0.16 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -2.81 | 0.0 | 0.0 | -2.63 | 0.0 | 0.0 | 11.04 | 0.0 | 0.0 | 9.11 | 0.0 | 0.0 | 1.93 | 0.0 | 0.0 | 17.49 | 0.0 | 0.0 | 1.40 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 6.28 | 0.0 | 0.0 | 651 | 0.0 | 0.0 | 19.48 | 0.0 | 0.0 |
