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) | 37.11 | -19.33 | 26.62 | -10.61 | 5.9 | -16.9 | 0.45 | 55.17 | 0.13 | 62.5 | 0.05 | 25.0 | 0 | 0 | 0.16 | 0.0 | 0.04 | -63.64 | 0 | 0 | -0.01 | 0 | -0.25 | 0 | 0.09 | -91.35 | 5.64 | -50.83 | 5.26 | -38.41 | 0.41 | -84.05 | 7.18 | -67.98 | 4.05 | -37.98 | 4.04 | -31.06 | 0.00 | 0 | 128 | 0.0 | 11.81 | -31.14 |
| 2022 (9) | 46.0 | -11.89 | 29.78 | -6.82 | 7.1 | -5.08 | 0.29 | 93.33 | 0.08 | 100.0 | 0.04 | 100.0 | 0 | 0 | 0.16 | 100.0 | 0.11 | -38.89 | 0 | 0 | 0 | 0 | 1.72 | 0 | 1.04 | 0 | 11.47 | -17.54 | 8.54 | -20.93 | 2.57 | -14.62 | 22.42 | 3.56 | 6.53 | -21.04 | 5.86 | -30.73 | 0.00 | 0 | 128 | 0.0 | 17.15 | -11.55 |
| 2021 (8) | 52.21 | 49.0 | 31.96 | 34.46 | 7.48 | 35.51 | 0.15 | -42.31 | 0.04 | -42.86 | 0.02 | 0.0 | 0 | 0 | 0.08 | 0 | 0.18 | -28.0 | 0 | 0 | 0 | 0 | -0.3 | 0 | -0.03 | 0 | 13.91 | 107.3 | 10.8 | 103.77 | 3.01 | 100.67 | 21.65 | -3.39 | 8.27 | 102.7 | 8.46 | 97.2 | 0.00 | 0 | 128 | 0.0 | 19.39 | 59.85 |
| 2020 (7) | 35.04 | 8.38 | 23.77 | -1.16 | 5.52 | 2.03 | 0.26 | -29.73 | 0.07 | -65.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.25 | -21.88 | 0 | 0 | 0.39 | -77.19 | -0.63 | 0 | -0.19 | 0 | 6.71 | 23.57 | 5.3 | 31.51 | 1.5 | 23.97 | 22.41 | 0.86 | 4.08 | 31.61 | 4.29 | 94.12 | 0.00 | 0 | 128 | 0.0 | 12.13 | 9.77 |
| 2019 (6) | 32.33 | -7.39 | 24.05 | -6.35 | 5.41 | -7.52 | 0.37 | -7.5 | 0.2 | -9.09 | 0.02 | 0 | 0 | 0 | 0.11 | -26.67 | 0.32 | 45.45 | 0 | 0 | 1.71 | 0 | -0.36 | 0 | 1.2 | 23.71 | 5.43 | -7.97 | 4.03 | -12.58 | 1.21 | -19.87 | 22.22 | -12.97 | 3.10 | -12.18 | 2.21 | -22.18 | 0.00 | 0 | 128 | 0.0 | 11.05 | -7.53 |
| 2018 (5) | 34.91 | -4.88 | 25.68 | -3.93 | 5.85 | 11.01 | 0.4 | 21.21 | 0.22 | 15.79 | 0 | 0 | 0 | 0 | 0.15 | 650.0 | 0.22 | 83.33 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.97 | 0 | 5.9 | -0.67 | 4.61 | -10.66 | 1.51 | 39.81 | 25.53 | 40.27 | 3.53 | -10.86 | 2.84 | -32.22 | 0.00 | 0 | 128 | 0.0 | 11.95 | -8.01 |
| 2017 (4) | 36.7 | 1.49 | 26.73 | 0.6 | 5.27 | 7.77 | 0.33 | 73.68 | 0.19 | -9.52 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.12 | -14.29 | 0 | 0 | 0 | 0 | -0.73 | 0 | -0.2 | 0 | 5.94 | 15.79 | 5.16 | 16.48 | 1.08 | -13.6 | 18.20 | -25.1 | 3.96 | 16.47 | 4.19 | 2.95 | 0.00 | 0 | 128 | 0.0 | 12.99 | -0.99 |
| 2016 (3) | 36.16 | -2.66 | 26.57 | -2.39 | 4.89 | -7.21 | 0.19 | -9.52 | 0.21 | 10.53 | 0 | 0 | 0 | 0 | 0.02 | -87.5 | 0.14 | -39.13 | 0 | 0 | 0 | 0 | -0.95 | 0 | -0.78 | 0 | 5.13 | -2.84 | 4.43 | -7.13 | 1.25 | 27.55 | 24.30 | 31.14 | 3.40 | -6.85 | 4.07 | 7.67 | 0.00 | 0 | 128 | 0.0 | 13.12 | -3.6 |
| 2015 (2) | 37.15 | -9.19 | 27.22 | -4.26 | 5.27 | -8.03 | 0.21 | 0.0 | 0.19 | -24.0 | 0 | 0 | 0 | 0 | 0.16 | 700.0 | 0.23 | 35.29 | 0 | 0 | 0 | 0 | -0.43 | 0 | -0.07 | 0 | 5.28 | -37.14 | 4.77 | -34.75 | 0.98 | -14.78 | 18.53 | 35.65 | 3.65 | -36.08 | 3.78 | -21.41 | 0.00 | 0 | 128 | 5.79 | 13.61 | -15.41 |
| 2014 (1) | 40.91 | 12.05 | 28.43 | 7.45 | 5.73 | 12.8 | 0.21 | 75.0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0.02 | -80.0 | 0.17 | 70.0 | 0 | 0 | -0.03 | 0 | 0.34 | 47.83 | 1.15 | 1816.67 | 8.4 | 48.41 | 7.31 | 47.08 | 1.15 | 0.88 | 13.66 | -32.31 | 5.71 | 44.56 | 4.81 | 25.26 | 0.00 | 0 | 121 | 3.42 | 16.09 | 26.89 |
| 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) | 9.63 | -15.6 | 16.87 | 6.79 | -8.49 | 12.42 | 2.1 | 9.38 | 32.91 | 0.11 | -21.43 | 10.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.12 | -40.0 | -80.65 | 0.96 | -59.32 | -42.86 | 0.92 | -50.8 | -48.6 | 0.06 | -88.68 | 0 | 5.98 | -73.55 | 0 | 0.72 | -50.68 | -48.2 | 0.62 | -52.31 | -31.87 | 3.06 | 30.21 | 22.4 | 128 | 0.0 | 0.0 | 2.32 | -34.65 | -26.81 |
| 24Q2 (19) | 11.41 | 21.77 | 31.45 | 7.42 | 12.25 | 14.33 | 1.92 | 4.92 | 26.32 | 0.14 | 40.0 | -6.67 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -60.53 | 215.38 | 0.2 | -56.52 | 322.22 | 2.36 | 58.39 | 218.92 | 1.87 | 64.04 | 289.58 | 0.53 | 43.24 | 307.69 | 22.61 | -9.2 | 29.35 | 1.46 | 64.04 | 284.21 | 1.30 | 145.28 | 188.89 | 2.35 | 164.04 | 111.71 | 128 | 0.0 | 0.0 | 3.55 | 36.54 | 51.06 |
| 24Q1 (18) | 9.37 | -20.26 | 11.02 | 6.61 | -14.93 | 4.59 | 1.83 | 33.58 | 27.97 | 0.1 | -9.09 | 25.0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | -66.67 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.38 | 179.17 | 1366.67 | 0.46 | 197.87 | 1050.0 | 1.49 | -36.32 | 67.42 | 1.14 | -44.12 | 20.0 | 0.37 | -5.13 | 436.36 | 24.90 | 50.82 | 0 | 0.89 | -44.03 | 20.27 | 0.53 | -72.96 | -25.35 | 0.89 | -78.24 | 20.27 | 128 | 0.0 | 0.0 | 2.6 | -35.48 | 15.04 |
| 23Q4 (17) | 11.75 | 42.6 | 26.34 | 7.77 | 28.64 | 14.94 | 1.37 | -13.29 | -30.1 | 0.11 | 10.0 | -21.43 | 0.02 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -150.0 | 50.0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.48 | -229.73 | -166.67 | -0.47 | -175.81 | -193.75 | 2.34 | 39.29 | 168.97 | 2.04 | 13.97 | 234.43 | 0.39 | 0 | 77.27 | 16.51 | 0 | -35.28 | 1.59 | 14.39 | 238.3 | 1.96 | 115.38 | 226.67 | 4.09 | 63.6 | -38.5 | 128 | 0.0 | 0.0 | 4.03 | 27.13 | 69.33 |
| 23Q3 (16) | 8.24 | -5.07 | -21.75 | 6.04 | -6.93 | -18.71 | 1.58 | 3.95 | -13.19 | 0.1 | -33.33 | 400.0 | 0.02 | -71.43 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.16 | 0 | 0.0 | 0.02 | 0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 384.62 | -30.19 | 0.62 | 788.89 | -20.51 | 1.68 | 127.03 | -33.07 | 1.79 | 272.92 | -6.77 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 1.39 | 265.79 | -7.33 | 0.91 | 102.22 | 2.25 | 2.50 | 125.23 | -59.48 | 128 | 0.0 | 0.0 | 3.17 | 34.89 | -18.72 |
| 23Q2 (15) | 8.68 | 2.84 | -34.04 | 6.49 | 2.69 | -19.68 | 1.52 | 6.29 | -12.14 | 0.15 | 87.5 | 36.36 | 0.07 | 133.33 | 600.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -333.33 | -128.26 | -0.09 | -325.0 | -117.65 | 0.74 | -16.85 | -82.08 | 0.48 | -49.47 | -84.71 | 0.13 | 218.18 | -84.15 | 17.48 | 0 | -11.63 | 0.38 | -48.65 | -84.43 | 0.45 | -36.62 | -78.05 | 1.11 | 50.0 | -76.28 | 128 | 0.0 | 0.0 | 2.35 | 3.98 | -58.11 |
| 23Q1 (14) | 8.44 | -9.25 | -35.08 | 6.32 | -6.51 | -15.85 | 1.43 | -27.04 | -10.06 | 0.08 | -42.86 | 300.0 | 0.03 | -25.0 | 200.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 250.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 83.33 | -103.26 | 0.04 | 125.0 | 144.44 | 0.89 | 2.3 | -77.53 | 0.95 | 55.74 | -66.9 | -0.11 | -150.0 | -111.11 | 0.00 | -100.0 | -100.0 | 0.74 | 57.45 | -66.96 | 0.71 | 18.33 | -69.26 | 0.74 | -88.87 | -66.96 | 128 | 0.0 | 0.0 | 2.26 | -5.04 | -57.03 |
| 22Q4 (13) | 9.3 | -11.68 | -24.88 | 6.76 | -9.02 | -20.75 | 1.96 | 7.69 | 13.29 | 0.14 | 600.0 | 180.0 | 0.04 | 100.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.02 | -120.0 | -125.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -133.96 | -700.0 | -0.16 | -120.51 | -169.57 | 0.87 | -65.34 | -67.29 | 0.61 | -68.23 | -69.19 | 0.22 | -60.0 | -60.71 | 25.51 | 17.29 | 20.16 | 0.47 | -68.67 | -69.48 | 0.60 | -32.58 | -56.2 | 6.65 | 7.78 | -20.93 | 128 | 0.0 | 0.0 | 2.38 | -38.97 | -48.48 |
| 22Q3 (12) | 10.53 | -19.98 | -24.84 | 7.43 | -8.04 | -11.65 | 1.82 | 5.2 | -10.78 | 0.02 | -81.82 | 0.0 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.16 | 0 | 100.0 | 0.1 | 900.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 15.22 | 5400.0 | 0.78 | 52.94 | 200.0 | 2.51 | -39.23 | -38.63 | 1.92 | -38.85 | -42.69 | 0.55 | -32.93 | -32.1 | 21.75 | 9.96 | 10.18 | 1.50 | -38.52 | -42.53 | 0.89 | -56.59 | -63.07 | 6.17 | 31.84 | -10.19 | 128 | 0.0 | 0.0 | 3.9 | -30.48 | -26.69 |
| 22Q2 (11) | 13.16 | 1.23 | -8.48 | 8.08 | 7.59 | -0.86 | 1.73 | 8.81 | -12.63 | 0.11 | 450.0 | 120.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | -50.0 | 248.39 | 0.51 | 666.67 | 169.86 | 4.13 | 4.29 | 8.12 | 3.14 | 9.41 | 7.53 | 0.82 | -17.17 | -14.58 | 19.78 | -20.59 | -21.13 | 2.44 | 8.93 | 7.49 | 2.05 | -11.26 | -28.07 | 4.68 | 108.93 | 9.86 | 128 | 0.0 | 0.0 | 5.61 | 6.65 | 14.72 |
| 22Q1 (10) | 13.0 | 5.01 | 13.64 | 7.51 | -11.96 | 9.32 | 1.59 | -8.09 | -8.09 | 0.02 | -60.0 | -33.33 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.92 | 2966.67 | 0 | -0.09 | -139.13 | -142.86 | 3.96 | 48.87 | 18.92 | 2.87 | 44.95 | 12.11 | 0.99 | 76.79 | 45.59 | 24.91 | 17.33 | 22.11 | 2.24 | 45.45 | 12.56 | 2.31 | 68.61 | 25.54 | 2.24 | -73.37 | 12.56 | 128 | 0.0 | 0.0 | 5.26 | 13.85 | 15.6 |
| 21Q4 (9) | 12.38 | -11.63 | 30.73 | 8.53 | 1.43 | 28.27 | 1.73 | -15.2 | 12.34 | 0.05 | 150.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | 60.0 | -38.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 113.64 | 0.23 | -11.54 | 144.23 | 2.66 | -34.96 | 150.94 | 1.98 | -40.9 | 130.23 | 0.56 | -30.86 | 124.0 | 21.23 | 7.55 | -8.96 | 1.54 | -41.0 | 129.85 | 1.37 | -43.15 | 26.85 | 8.41 | 22.42 | 104.13 | 128 | 0.0 | 0.0 | 4.62 | -13.16 | 75.0 |
| 21Q3 (8) | 14.01 | -2.57 | 73.18 | 8.41 | 3.19 | 52.63 | 2.04 | 3.03 | 83.78 | 0.02 | -60.0 | -60.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0.05 | 400.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.01 | 96.77 | 93.33 | 0.26 | 135.62 | -33.33 | 4.09 | 7.07 | 77.83 | 3.35 | 14.73 | 69.19 | 0.81 | -15.62 | 102.5 | 19.74 | -21.29 | 12.67 | 2.61 | 14.98 | 69.48 | 2.41 | -15.44 | 94.35 | 6.87 | 61.27 | 99.13 | 128 | 0.0 | 0.0 | 5.32 | 8.79 | 45.36 |
| 21Q2 (7) | 14.38 | 25.7 | 73.88 | 8.15 | 18.63 | 43.74 | 1.98 | 14.45 | 37.5 | 0.05 | 66.67 | 0 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | 0 | 0 | -0.73 | -447.62 | -461.54 | 3.82 | 14.71 | 229.31 | 2.92 | 14.06 | 239.53 | 0.96 | 41.18 | 209.68 | 25.08 | 22.94 | -6.87 | 2.27 | 14.07 | 238.81 | 2.85 | 54.89 | 270.13 | 4.26 | 114.07 | 123.04 | 128 | 0.0 | -0.78 | 4.89 | 7.47 | 102.07 |
| 21Q1 (6) | 11.44 | 20.8 | 24.08 | 6.87 | 3.31 | 15.66 | 1.73 | 12.34 | 20.98 | 0.03 | -25.0 | 0 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.21 | 140.38 | 200.0 | 3.33 | 214.15 | 52.05 | 2.56 | 197.67 | 61.01 | 0.68 | 172.0 | 25.93 | 20.40 | -12.52 | -17.38 | 1.99 | 197.01 | 60.48 | 1.84 | 70.37 | 54.62 | 1.99 | -51.7 | 60.48 | 128 | 0.0 | 0.0 | 4.55 | 72.35 | 33.43 |
| 20Q4 (5) | 9.47 | 17.06 | 0.32 | 6.65 | 20.69 | -1.63 | 1.54 | 38.74 | 38.74 | 0.04 | -20.0 | -63.64 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 85.71 | -27.78 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.22 | -46.67 | 37.14 | -0.52 | -233.33 | -271.43 | 1.06 | -53.91 | -45.64 | 0.86 | -56.57 | -39.44 | 0.25 | -37.5 | -45.65 | 23.32 | 33.11 | -1.69 | 0.67 | -56.49 | -39.09 | 1.08 | -12.9 | -11.48 | 4.12 | 19.42 | 31.63 | 128 | 0.0 | 0.0 | 2.64 | -27.87 | -20.0 |
| 20Q3 (4) | 8.09 | -2.18 | 0.0 | 5.51 | -2.82 | 0.0 | 1.11 | -22.92 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.39 | 0 | 0.0 | -0.15 | 0 | 0.0 | 0.39 | 400.0 | 0.0 | 2.3 | 98.28 | 0.0 | 1.98 | 130.23 | 0.0 | 0.4 | 29.03 | 0.0 | 17.52 | -34.94 | 0.0 | 1.54 | 129.85 | 0.0 | 1.24 | 61.04 | 0.0 | 3.45 | 80.63 | 0.0 | 128 | -0.78 | 0.0 | 3.66 | 51.24 | 0.0 |
| 20Q2 (3) | 8.27 | -10.3 | 0.0 | 5.67 | -4.55 | 0.0 | 1.44 | 0.7 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.01 | 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 | -0.13 | -285.71 | 0.0 | 1.16 | -47.03 | 0.0 | 0.86 | -45.91 | 0.0 | 0.31 | -42.59 | 0.0 | 26.93 | 9.07 | 0.0 | 0.67 | -45.97 | 0.0 | 0.77 | -35.29 | 0.0 | 1.91 | 54.03 | 0.0 | 129 | 0.78 | 0.0 | 2.42 | -29.03 | 0.0 |
| 20Q1 (2) | 9.22 | -2.33 | 0.0 | 5.94 | -12.13 | 0.0 | 1.43 | 28.83 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 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 | 0.07 | 150.0 | 0.0 | 2.19 | 12.31 | 0.0 | 1.59 | 11.97 | 0.0 | 0.54 | 17.39 | 0.0 | 24.69 | 4.09 | 0.0 | 1.24 | 12.73 | 0.0 | 1.19 | -2.46 | 0.0 | 1.24 | -60.38 | 0.0 | 128 | 0.0 | 0.0 | 3.41 | 3.33 | 0.0 |
| 19Q4 (1) | 9.44 | 0.0 | 0.0 | 6.76 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 1.95 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 23.72 | 0.0 | 0.0 | 1.10 | 0.0 | 0.0 | 1.22 | 0.0 | 0.0 | 3.13 | 0.0 | 0.0 | 128 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 |
