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) | 114.15 | -2.59 | 72.35 | -3.08 | 38.56 | 6.05 | 0.25 | 257.14 | 0.89 | 32.84 | 0.03 | 50.0 | 0.56 | -1.75 | 0 | 0 | 0.78 | 129.41 | 0 | 0 | 0.48 | 0 | 0.06 | -95.52 | 1.34 | -62.15 | 4.57 | -52.89 | 3.29 | -59.18 | 1.63 | -1.21 | 35.64 | 109.65 | 1.51 | -58.97 | 0.89 | -56.59 | 0.00 | 0 | 217 | 0.0 | 8.77 | -35.51 |
| 2022 (9) | 117.18 | 21.14 | 74.65 | 22.04 | 36.36 | 6.41 | 0.07 | 600.0 | 0.67 | 97.06 | 0.02 | 0.0 | 0.57 | 29.55 | 0 | 0 | 0.34 | -40.35 | 3.53 | 0 | -0.01 | 0 | 1.34 | 0 | 3.54 | 453.12 | 9.7 | 377.83 | 8.06 | 577.31 | 1.65 | 96.43 | 17.00 | -58.95 | 3.68 | 569.09 | 2.05 | 720.0 | 0.00 | 0 | 217 | 0.0 | 13.6 | 145.93 |
| 2021 (8) | 96.73 | 0.38 | 61.17 | 5.09 | 34.17 | 2.31 | 0.01 | -83.33 | 0.34 | 161.54 | 0.02 | -33.33 | 0.44 | 388.89 | 0 | 0 | 0.57 | 119.23 | 0 | 0 | 0 | 0 | -0.26 | 0 | 0.64 | 0 | 2.03 | -42.17 | 1.19 | -51.23 | 0.84 | -22.94 | 41.41 | 33.07 | 0.55 | -50.45 | 0.25 | -85.03 | 0.00 | 0 | 217 | 0.0 | 5.53 | -20.77 |
| 2020 (7) | 96.36 | -8.2 | 58.21 | -6.23 | 33.4 | -5.17 | 0.06 | -14.29 | 0.13 | -51.85 | 0.03 | 0.0 | 0.09 | -18.18 | 0 | 0 | 0.26 | 0.0 | -0.01 | 0 | 0.09 | 0 | 0.06 | 0 | -1.24 | 0 | 3.51 | -43.02 | 2.44 | -44.92 | 1.09 | -36.63 | 31.12 | 11.18 | 1.11 | -45.05 | 1.67 | -38.15 | 0.00 | 0 | 217 | 0.0 | 6.98 | -29.57 |
| 2019 (6) | 104.97 | 0.19 | 62.08 | -8.04 | 35.22 | 2.47 | 0.07 | 40.0 | 0.27 | 58.82 | 0.03 | 0 | 0.11 | 10.0 | 0 | 0 | 0.26 | -3.7 | 0 | 0 | 0 | 0 | -0.29 | 0 | -1.51 | 0 | 6.16 | 103.97 | 4.43 | 81.56 | 1.72 | 201.75 | 27.99 | 47.24 | 2.02 | 80.36 | 2.70 | 157.14 | 0.00 | 0 | 217 | 0.0 | 9.91 | 66.28 |
| 2018 (5) | 104.77 | -1.79 | 67.51 | 0.7 | 34.37 | -1.46 | 0.05 | -54.55 | 0.17 | -5.56 | 0 | 0 | 0.1 | 25.0 | 0 | 0 | 0.27 | -32.5 | 0.01 | 0 | 0 | 0 | -0.14 | 0 | 0.12 | -61.29 | 3.02 | -40.32 | 2.44 | -37.28 | 0.57 | -50.43 | 19.01 | -16.7 | 1.12 | -37.08 | 1.05 | -35.58 | 0.00 | 0 | 217 | 0.0 | 5.96 | -27.41 |
| 2017 (4) | 106.68 | 11.47 | 67.04 | 24.08 | 34.88 | -2.32 | 0.11 | 57.14 | 0.18 | 12.5 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0.4 | -21.57 | 0 | 0 | 0 | 0 | -0.21 | 0 | 0.31 | 0 | 5.06 | -4.89 | 3.89 | -9.74 | 1.15 | 15.0 | 22.82 | 20.8 | 1.78 | -9.64 | 1.63 | -27.56 | 0.00 | 0 | 217 | 0.46 | 8.21 | -2.03 |
| 2016 (3) | 95.7 | 5.54 | 54.03 | 1.52 | 35.71 | 20.6 | 0.07 | -30.0 | 0.16 | -23.81 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0.51 | 121.74 | -0.01 | 0 | 0.33 | 266.67 | -0.83 | 0 | -0.64 | 0 | 5.32 | -30.82 | 4.31 | -29.0 | 1.0 | -37.5 | 18.89 | -9.36 | 1.97 | -34.33 | 2.25 | -20.77 | 0.00 | 0 | 216 | 8.0 | 8.38 | -19.5 |
| 2015 (2) | 90.68 | 12.69 | 53.22 | 13.21 | 29.61 | 11.53 | 0.1 | 66.67 | 0.21 | 40.0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0.23 | 9.52 | 0 | 0 | 0.09 | 0 | -0.23 | 0 | -0.17 | 0 | 7.69 | 1.85 | 6.07 | 3.23 | 1.6 | -3.03 | 20.84 | -4.62 | 3.00 | -5.36 | 2.84 | 19.33 | 0.00 | 0 | 200 | 9.29 | 10.41 | 3.69 |
| 2014 (1) | 80.47 | 24.18 | 47.01 | 22.14 | 26.55 | 25.47 | 0.06 | 50.0 | 0.15 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.21 | 200.0 | 0 | 0 | 0 | 0 | 0.46 | 43.75 | 0.64 | 326.67 | 7.55 | 42.45 | 5.88 | 41.69 | 1.65 | 44.74 | 21.85 | 1.25 | 3.17 | 32.08 | 2.38 | 30.77 | 0.00 | 0 | 183 | 7.02 | 10.04 | 34.95 |
| 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) | 24.33 | -3.53 | -8.94 | 14.83 | -6.73 | -11.3 | 9.08 | -3.09 | -3.81 | 0.06 | -14.29 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 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 | -0.12 | 89.19 | -120.0 | 0.3 | 125.86 | -74.79 | 0.4 | 144.44 | -62.62 | 0 | 100.0 | -100.0 | 0.75 | 0 | -95.96 | 0.18 | 143.9 | -63.27 | 0.24 | 140.0 | 14.29 | -0.59 | 23.38 | -150.43 | 220 | 1.38 | 1.38 | 1.38 | 1825.0 | -38.94 |
| 24Q2 (19) | 25.22 | 22.78 | -14.22 | 15.9 | 25.69 | -14.84 | 9.37 | 3.19 | -4.97 | 0.07 | 133.33 | -12.5 | 0.24 | -4.0 | 14.29 | 0.01 | 0.0 | 0.0 | 0.15 | 7.14 | 50.0 | 0 | 0 | 0 | 0.2 | 122.22 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -69.57 | -58.82 | -1.11 | -11200.0 | -562.5 | -1.16 | 4.13 | -204.5 | -0.9 | -16.88 | -236.36 | -0.15 | 51.61 | -125.86 | 0.00 | 0 | -100.0 | -0.41 | -17.14 | -236.67 | 0.10 | 128.57 | -47.37 | -0.77 | -120.0 | -213.24 | 217 | 0.0 | 0.0 | -0.08 | 38.46 | -103.76 |
| 24Q1 (18) | 20.54 | -29.75 | -28.66 | 12.65 | -33.39 | -29.64 | 9.08 | -8.19 | -3.09 | 0.03 | -57.14 | -25.0 | 0.25 | 0.0 | 31.58 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | -22.22 | 0 | 0 | 0 | 0.09 | -80.43 | -30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 158.97 | 666.67 | 0.01 | -98.31 | 112.5 | -1.21 | -228.72 | -190.98 | -0.77 | -204.05 | -193.9 | -0.31 | -234.78 | -152.54 | 0.00 | -100.0 | -100.0 | -0.35 | -202.94 | -192.11 | -0.35 | -600.0 | -185.37 | -0.35 | -123.18 | -192.11 | 217 | 0.0 | 0.0 | -0.13 | -106.44 | -105.51 |
| 23Q4 (17) | 29.24 | 9.43 | -11.07 | 18.99 | 13.58 | -10.09 | 9.89 | 4.77 | -0.9 | 0.07 | 16.67 | 16.67 | 0.25 | 4.17 | 31.58 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0 | 0 | 0 | 0.46 | 1050.0 | 475.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.39 | -262.5 | -387.5 | 0.59 | -1.67 | 189.39 | 0.94 | -21.01 | -15.32 | 0.74 | -30.84 | -12.94 | 0.23 | 4.55 | -11.54 | 24.87 | 34.07 | 4.8 | 0.34 | -30.61 | -12.82 | 0.07 | -66.67 | -89.86 | 1.51 | 29.06 | -59.3 | 217 | 0.0 | 0.0 | 2.02 | -10.62 | -4.72 |
| 23Q3 (16) | 26.72 | -9.12 | -12.71 | 16.72 | -10.44 | -13.55 | 9.44 | -4.26 | 10.93 | 0.06 | -25.0 | 0 | 0.24 | 14.29 | 33.33 | 0.01 | 0.0 | 0 | 0.14 | 40.0 | 0.0 | 0 | 0 | 0 | 0.04 | -75.0 | 122.22 | 0 | 0 | 0 | 0.48 | 0 | 0 | 0.24 | 41.18 | -69.23 | 0.6 | 150.0 | 200.0 | 1.19 | 7.21 | -59.52 | 1.07 | 62.12 | -53.88 | 0.22 | -62.07 | -65.08 | 18.55 | -64.61 | -13.24 | 0.49 | 63.33 | -53.77 | 0.21 | 10.53 | -78.12 | 1.17 | 72.06 | -64.65 | 217 | 0.0 | 0.0 | 2.26 | 6.1 | -42.64 |
| 23Q2 (15) | 29.4 | 2.12 | 5.45 | 18.67 | 3.84 | 10.21 | 9.86 | 5.23 | 6.02 | 0.08 | 100.0 | 700.0 | 0.21 | 10.53 | 31.25 | 0.01 | 0.0 | 0 | 0.1 | -44.44 | -28.57 | 0 | 0 | 0 | 0.16 | 23.08 | -36.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.17 | 466.67 | 466.67 | 0.24 | 400.0 | -92.62 | 1.11 | -16.54 | -77.25 | 0.66 | -19.51 | -84.93 | 0.58 | -1.69 | 16.0 | 52.42 | 17.48 | 415.94 | 0.30 | -21.05 | -85.15 | 0.19 | -53.66 | -62.75 | 0.68 | 78.95 | -69.78 | 217 | 0.0 | 0.0 | 2.13 | -9.75 | -63.53 |
| 23Q1 (14) | 28.79 | -12.44 | 11.55 | 17.98 | -14.87 | 4.29 | 9.37 | -6.11 | 9.46 | 0.04 | -33.33 | 0 | 0.19 | 0.0 | 35.71 | 0.01 | 0.0 | 0.0 | 0.18 | 28.57 | 20.0 | 0 | 0 | 0 | 0.13 | 62.5 | -31.58 | 0 | 0 | 100.0 | 0 | 100.0 | 0 | 0.03 | 137.5 | -95.08 | -0.08 | 87.88 | -110.67 | 1.33 | 19.82 | 72.73 | 0.82 | -3.53 | 60.78 | 0.59 | 126.92 | 126.92 | 44.62 | 88.03 | 31.62 | 0.38 | -2.56 | 65.22 | 0.41 | -40.58 | 472.73 | 0.38 | -89.76 | 65.22 | 217 | 0.0 | 0.0 | 2.36 | 11.32 | 38.82 |
| 22Q4 (13) | 32.88 | 7.42 | 8.73 | 21.12 | 9.2 | 8.59 | 9.98 | 17.27 | 7.31 | 0.06 | 0 | 0 | 0.19 | 5.56 | 46.15 | 0.01 | 0 | 0 | 0.14 | 0.0 | -6.67 | 0 | 0 | 0 | 0.08 | 144.44 | -20.0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.08 | -110.26 | -233.33 | -0.66 | -430.0 | -700.0 | 1.11 | -62.24 | -31.06 | 0.85 | -63.36 | -15.84 | 0.26 | -58.73 | -55.93 | 23.73 | 10.99 | -35.71 | 0.39 | -63.21 | -17.02 | 0.69 | -28.13 | 68.29 | 3.71 | 12.08 | 574.55 | 217 | 0.0 | 0.0 | 2.12 | -46.19 | -19.7 |
| 22Q3 (12) | 30.61 | 9.79 | 33.55 | 19.34 | 14.17 | 29.89 | 8.51 | -8.49 | 1.07 | 0 | -100.0 | 0 | 0.18 | 12.5 | 100.0 | 0 | 0 | -100.0 | 0.14 | 0.0 | 7.69 | 0 | 0 | 0 | -0.18 | -172.0 | -172.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.78 | 2500.0 | 2050.0 | 0.2 | -93.85 | 150.0 | 2.94 | -39.75 | 1048.39 | 2.32 | -47.03 | 554.9 | 0.63 | 26.0 | 215.0 | 21.38 | 110.43 | 0 | 1.06 | -47.52 | 541.67 | 0.96 | 88.24 | 455.56 | 3.31 | 47.11 | 4037.5 | 217 | 0.0 | 0.0 | 3.94 | -32.53 | 556.67 |
| 22Q2 (11) | 27.88 | 8.02 | 23.42 | 16.94 | -1.74 | 16.35 | 9.3 | 8.64 | 13.41 | 0.01 | 0 | 0.0 | 0.16 | 14.29 | 128.57 | 0 | -100.0 | 0 | 0.14 | -6.67 | 0.0 | 0 | 0 | 0 | 0.25 | 31.58 | 177.78 | 3.56 | 11966.67 | 0 | 0 | 0 | 0 | 0.03 | -95.08 | 150.0 | 3.25 | 333.33 | 333.33 | 4.88 | 533.77 | 727.12 | 4.38 | 758.82 | 553.73 | 0.5 | 92.31 | 725.0 | 10.16 | -70.03 | 0 | 2.02 | 778.26 | 551.61 | 0.51 | 563.64 | 1375.0 | 2.25 | 878.26 | 603.12 | 217 | 0.0 | 0.0 | 5.84 | 243.53 | 332.59 |
| 22Q1 (10) | 25.81 | -14.65 | 23.08 | 17.24 | -11.36 | 40.51 | 8.56 | -7.96 | 3.63 | 0 | 0 | 0 | 0.14 | 7.69 | 180.0 | 0.01 | 0 | 0.0 | 0.15 | 0.0 | 650.0 | 0 | 0 | 0 | 0.19 | 90.0 | 46.15 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.61 | 916.67 | 377.27 | 0.75 | 581.82 | 350.0 | 0.77 | -52.17 | 413.33 | 0.51 | -49.5 | 2450.0 | 0.26 | -55.93 | 116.67 | 33.90 | -8.15 | -60.21 | 0.23 | -51.06 | 2200.0 | -0.11 | -126.83 | -173.33 | 0.23 | -58.18 | 2200.0 | 217 | 0.0 | 0.0 | 1.7 | -35.61 | 82.8 |
| 21Q4 (9) | 30.24 | 31.94 | 11.22 | 19.45 | 30.62 | 17.52 | 9.3 | 10.45 | 3.33 | 0 | 0 | -100.0 | 0.13 | 44.44 | 160.0 | 0 | -100.0 | -100.0 | 0.15 | 15.38 | 650.0 | 0 | 0 | 0 | 0.1 | -60.0 | 233.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.06 | 250.0 | -25.0 | 0.11 | 37.5 | 112.94 | 1.61 | 619.35 | 106.41 | 1.01 | 298.04 | 38.36 | 0.59 | 195.0 | 883.33 | 36.91 | 0 | 406.31 | 0.47 | 295.83 | 42.42 | 0.41 | 251.85 | -43.06 | 0.55 | 587.5 | -50.89 | 217 | 0.0 | 0.0 | 2.64 | 340.0 | 60.0 |
| 21Q3 (8) | 22.92 | 1.46 | 0.35 | 14.89 | 2.27 | 9.08 | 8.42 | 2.68 | 1.08 | 0 | -100.0 | -100.0 | 0.09 | 28.57 | 200.0 | 0.01 | 0 | 0.0 | 0.13 | -7.14 | 333.33 | 0 | 0 | 0 | 0.25 | 177.78 | 525.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 33.33 | -136.36 | 0.08 | -89.33 | 200.0 | -0.31 | -152.54 | -139.74 | -0.51 | -176.12 | -191.07 | 0.2 | 350.0 | -9.09 | 0.00 | 0 | -100.0 | -0.24 | -177.42 | -192.31 | -0.27 | -575.0 | -193.1 | 0.08 | -75.0 | -89.87 | 217 | 0.0 | 0.0 | 0.6 | -55.56 | -63.19 |
| 21Q2 (7) | 22.59 | 7.73 | 4.92 | 14.56 | 18.66 | 12.35 | 8.2 | -0.73 | 3.8 | 0.01 | 0 | -66.67 | 0.07 | 40.0 | 250.0 | 0 | -100.0 | -100.0 | 0.14 | 600.0 | 600.0 | 0 | 0 | 0 | 0.09 | -30.77 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 72.73 | 33.33 | 0.75 | 350.0 | 781.82 | 0.59 | 293.33 | 7.27 | 0.67 | 3250.0 | 139.29 | -0.08 | -166.67 | -128.57 | 0.00 | -100.0 | -100.0 | 0.31 | 3000.0 | 138.46 | -0.04 | -126.67 | -122.22 | 0.32 | 3100.0 | -39.62 | 217 | 0.0 | 0.0 | 1.35 | 45.16 | -4.26 |
| 21Q1 (6) | 20.97 | -22.88 | -15.44 | 12.27 | -25.86 | -18.42 | 8.26 | -8.22 | 1.1 | 0 | -100.0 | -100.0 | 0.05 | 0.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.13 | 333.33 | -7.14 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.22 | -375.0 | -340.0 | -0.3 | 64.71 | -50.0 | 0.15 | -80.77 | -89.29 | 0.02 | -97.26 | -97.7 | 0.12 | 100.0 | -77.36 | 85.19 | 1068.59 | 122.6 | 0.01 | -96.97 | -97.5 | 0.15 | -79.17 | -69.39 | 0.01 | -99.11 | -97.5 | 217 | 0.0 | 0.0 | 0.93 | -43.64 | -59.39 |
| 20Q4 (5) | 27.19 | 19.05 | -5.46 | 16.55 | 21.25 | -1.31 | 9.0 | 8.04 | 1.01 | 0.01 | 0.0 | -66.67 | 0.05 | 66.67 | 0 | 0.01 | 0.0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0.08 | -27.27 | 129.63 | -0.85 | -962.5 | 24.78 | 0.78 | 0.0 | -60.2 | 0.73 | 30.36 | -40.65 | 0.06 | -72.73 | -91.67 | 7.29 | -73.72 | -80.27 | 0.33 | 26.92 | -41.07 | 0.72 | 148.28 | -32.71 | 1.12 | 41.77 | -45.1 | 217 | 0.0 | 0.0 | 1.65 | 1.23 | -42.71 |
| 20Q3 (4) | 22.84 | 6.08 | 0.0 | 13.65 | 5.32 | 0.0 | 8.33 | 5.44 | 0.0 | 0.01 | -66.67 | 0.0 | 0.03 | 50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 222.22 | 0.0 | -0.08 | 27.27 | 0.0 | 0.78 | 41.82 | 0.0 | 0.56 | 100.0 | 0.0 | 0.22 | -21.43 | 0.0 | 27.74 | -46.18 | 0.0 | 0.26 | 100.0 | 0.0 | 0.29 | 61.11 | 0.0 | 0.79 | 49.06 | 0.0 | 217 | 0.0 | 0.0 | 1.63 | 15.6 | 0.0 |
| 20Q2 (3) | 21.53 | -13.19 | 0.0 | 12.96 | -13.83 | 0.0 | 7.9 | -3.3 | 0.0 | 0.03 | 200.0 | 0.0 | 0.02 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.06 | -57.14 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.09 | -80.0 | 0.0 | -0.11 | 45.0 | 0.0 | 0.55 | -60.71 | 0.0 | 0.28 | -67.82 | 0.0 | 0.28 | -47.17 | 0.0 | 51.54 | 34.67 | 0.0 | 0.13 | -67.5 | 0.0 | 0.18 | -63.27 | 0.0 | 0.53 | 32.5 | 0.0 | 217 | 0.0 | 0.0 | 1.41 | -38.43 | 0.0 |
| 20Q1 (2) | 24.8 | -13.77 | 0.0 | 15.04 | -10.32 | 0.0 | 8.17 | -8.31 | 0.0 | 0.01 | -66.67 | 0.0 | 0.04 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 180.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 81.48 | 0.0 | -0.2 | 82.3 | 0.0 | 1.4 | -28.57 | 0.0 | 0.87 | -29.27 | 0.0 | 0.53 | -26.39 | 0.0 | 38.27 | 3.6 | 0.0 | 0.40 | -28.57 | 0.0 | 0.49 | -54.21 | 0.0 | 0.40 | -80.39 | 0.0 | 217 | 0.0 | 0.0 | 2.29 | -20.49 | 0.0 |
| 19Q4 (1) | 28.76 | 0.0 | 0.0 | 16.77 | 0.0 | 0.0 | 8.91 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -1.13 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 | 1.23 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 36.94 | 0.0 | 0.0 | 0.56 | 0.0 | 0.0 | 1.07 | 0.0 | 0.0 | 2.04 | 0.0 | 0.0 | 217 | 0.0 | 0.0 | 2.88 | 0.0 | 0.0 |
