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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 55.42 | 28.14 | 47.42 | 27.4 | 7.95 | 20.64 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 74.51 | 0.94 | 0 | 0.85 | 750.0 | 0.08 | 0 | 8.69 | 0 | 0.42 | 740.0 | -0.02 | 0 | 0.00 | 0 | 204 | 7.37 | 4.34 | 53.9 |
| 2023 (9) | 43.25 | 13.07 | 37.22 | 15.7 | 6.59 | -10.46 | 0.1 | 233.33 | 0.33 | 22.22 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0.28 | 21.74 | 0 | 0 | 0 | 0 | 0.32 | -74.19 | 0.51 | -60.16 | -0.04 | 0 | 0.1 | -41.18 | -0.15 | 0 | 0.00 | 0 | 0.05 | -44.44 | -0.20 | 0 | 0.00 | 0 | 190 | 7.95 | 2.82 | 8.88 |
| 2022 (8) | 38.25 | 5.84 | 32.17 | 10.55 | 7.36 | 13.76 | 0.03 | 200.0 | 0.27 | 42.11 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0.23 | 35.29 | 0 | 0 | 0 | 0 | 1.24 | 0 | 1.28 | 0 | 0 | 0 | 0.17 | 70.0 | -0.17 | 0 | 0.00 | 0 | 0.09 | 50.0 | -0.54 | 0 | 0.00 | 0 | 176 | 0.0 | 2.59 | 2.37 |
| 2021 (7) | 36.14 | -4.32 | 29.1 | -2.81 | 6.47 | 8.92 | 0.01 | -75.0 | 0.19 | -17.39 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.17 | 41.67 | 0 | 0 | 0 | 0 | -0.48 | 0 | -0.52 | 0 | 0.05 | -97.13 | 0.1 | -93.06 | -0.05 | 0 | 0.00 | 0 | 0.06 | -92.31 | 0.30 | -61.54 | 0.00 | 0 | 176 | 3.53 | 2.53 | -36.75 |
| 2020 (6) | 37.77 | -12.2 | 29.94 | -13.49 | 5.94 | 1.37 | 0.04 | -60.0 | 0.23 | -8.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | -0.04 | 0 | 0 | 0 | -0.43 | 0 | -0.15 | 0 | 1.74 | -28.69 | 1.44 | -30.1 | 0.3 | -21.05 | 17.25 | 11.0 | 0.78 | -35.0 | 0.78 | -26.42 | 0.00 | 0 | 170 | -0.58 | 4.0 | -11.89 |
| 2019 (5) | 43.02 | 26.98 | 34.61 | 27.57 | 5.86 | 16.27 | 0.1 | 100.0 | 0.25 | 19.05 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.12 | -20.0 | 0.03 | 0 | 0 | 0 | -0.02 | 0 | -0.11 | 0 | 2.44 | 21.39 | 2.06 | 39.19 | 0.38 | -28.3 | 15.54 | -40.94 | 1.20 | 33.33 | 1.06 | 82.76 | 0.00 | 0 | 171 | 4.27 | 4.54 | 28.25 |
| 2018 (4) | 33.88 | 28.53 | 27.13 | 25.95 | 5.04 | 24.44 | 0.05 | 150.0 | 0.21 | 23.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 150.0 | 0 | 0 | 0 | 0 | 0.38 | 0 | 0.3 | 172.73 | 2.01 | 128.41 | 1.48 | 108.45 | 0.53 | 194.44 | 26.31 | 30.57 | 0.90 | 91.49 | 0.58 | 100.0 | 0.00 | 0 | 164 | 9.33 | 3.54 | 60.91 |
| 2017 (3) | 26.36 | 6.68 | 21.54 | 10.07 | 4.05 | 6.3 | 0.02 | 0.0 | 0.17 | 30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -78.57 | 0.42 | 0 | 0 | 0 | -0.2 | 0 | 0.11 | 22.22 | 0.88 | -38.46 | 0.71 | -31.07 | 0.18 | -53.85 | 20.15 | -27.07 | 0.47 | -30.88 | 0.29 | -36.96 | 0.00 | 0 | 150 | -1.32 | 2.2 | -19.12 |
| 2016 (2) | 24.71 | -3.66 | 19.57 | -7.51 | 3.81 | -1.55 | 0.02 | 0 | 0.13 | -31.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 300.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.09 | -10.0 | 1.43 | 101.41 | 1.03 | 80.7 | 0.39 | 178.57 | 27.63 | 38.84 | 0.68 | 61.9 | 0.46 | 100.0 | 0.00 | 0 | 152 | 13.43 | 2.72 | 30.77 |
| 2015 (1) | 25.65 | 27.55 | 21.16 | 30.78 | 3.87 | 2.93 | 0 | 0 | 0.19 | 26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -30.0 | -0.03 | 0 | 0 | 0 | 0.28 | -6.67 | 0.1 | 400.0 | 0.71 | 273.68 | 0.57 | 533.33 | 0.14 | 40.0 | 19.90 | -62.07 | 0.42 | 500.0 | 0.23 | 666.67 | 0.00 | 0 | 134 | 3.88 | 2.08 | 47.52 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 13.37 | -4.84 | 19.8 | 11.81 | -1.25 | 25.77 | 2.02 | 10.99 | 27.85 | 0.03 | 50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.66 | 364.0 | 386.96 | 0.21 | 950.0 | 625.0 | 0.1 | 900.0 | 266.67 | 0.11 | 1000.0 | 450.0 | 52.95 | 11.64 | 0 | 0.05 | 400.0 | 266.67 | -0.27 | -307.69 | -437.5 | 0.42 | 13.51 | 740.0 | 204 | -1.92 | 7.37 | 1.07 | 21.59 | 40.79 |
| 24Q3 (19) | 14.05 | -0.57 | 25.67 | 11.96 | 1.18 | 23.94 | 1.82 | -14.95 | 1.11 | 0.02 | -50.0 | 0.0 | 0.15 | 0.0 | 87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -16.67 | 66.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.28 | -315.38 | -207.69 | -0.25 | -256.25 | -180.65 | 0.02 | -93.94 | -33.33 | 0.01 | -96.3 | -80.0 | 0.01 | -83.33 | 150.0 | 47.43 | 151.09 | 0 | 0.01 | -92.31 | -66.67 | 0.13 | 160.0 | 200.0 | 0.37 | 0.0 | 362.5 | 208 | 0.97 | 6.12 | 0.88 | -25.42 | 22.22 |
| 24Q2 (18) | 14.13 | 1.87 | 37.85 | 11.82 | -0.17 | 30.03 | 2.14 | 8.63 | 31.29 | 0.04 | 300.0 | 0.0 | 0.15 | 7.14 | 87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 140.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.13 | -63.89 | -60.61 | 0.16 | -48.39 | -65.96 | 0.33 | -13.16 | 3200.0 | 0.27 | -43.75 | 285.71 | 0.06 | 160.0 | 200.0 | 18.89 | 0 | 0 | 0.13 | -45.83 | 225.0 | 0.05 | -37.5 | 125.0 | 0.37 | 54.17 | 516.67 | 206 | 3.52 | 9.57 | 1.18 | -1.67 | 73.53 |
| 24Q1 (17) | 13.87 | 24.28 | 30.11 | 11.84 | 26.09 | 30.25 | 1.97 | 24.68 | 24.68 | 0.01 | -66.67 | 0.0 | 0.14 | 55.56 | 75.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -73.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 220.0 | 1100.0 | 0.31 | 234.78 | 875.0 | 0.38 | 1050.0 | 1050.0 | 0.48 | 900.0 | 1100.0 | -0.1 | -600.0 | -25.0 | 0.00 | 0 | 0 | 0.24 | 900.0 | 1100.0 | 0.08 | 0.0 | 100.0 | 0.24 | 380.0 | 1100.0 | 199 | 4.74 | 11.8 | 1.2 | 57.89 | 84.62 |
| 23Q4 (16) | 11.16 | -0.18 | 17.97 | 9.39 | -2.69 | 19.47 | 1.58 | -12.22 | -15.96 | 0.03 | 50.0 | 50.0 | 0.09 | 12.5 | 125.0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 150.0 | 150.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.3 | -215.38 | -150.0 | -0.23 | -174.19 | -76.92 | -0.04 | -233.33 | 90.0 | -0.06 | -220.0 | 75.0 | 0.02 | 200.0 | 111.76 | 0.00 | 0 | 0 | -0.03 | -200.0 | 76.92 | 0.08 | 161.54 | 260.0 | 0.05 | -37.5 | -44.44 | 190 | -3.06 | 7.95 | 0.76 | 5.56 | 216.67 |
| 23Q3 (15) | 11.18 | 9.07 | 20.34 | 9.65 | 6.16 | 25.32 | 1.8 | 10.43 | -3.74 | 0.02 | -50.0 | 0 | 0.08 | 0.0 | -11.11 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | -14.29 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.26 | -21.21 | -60.0 | 0.31 | -34.04 | -50.0 | 0.03 | 200.0 | -91.43 | 0.05 | -28.57 | -82.14 | -0.02 | 66.67 | -128.57 | 0.00 | 0 | -100.0 | 0.03 | -25.0 | -81.25 | -0.13 | 35.0 | 23.53 | 0.08 | 33.33 | -65.22 | 196 | 4.26 | 11.36 | 0.72 | 5.88 | -28.71 |
| 23Q2 (14) | 10.25 | -3.85 | 0.2 | 9.09 | 0.0 | 4.48 | 1.63 | 3.16 | -13.76 | 0.04 | 300.0 | 0 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | -44.44 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.33 | 1000.0 | 3.12 | 0.47 | 1275.0 | 62.07 | 0.01 | 125.0 | 114.29 | 0.07 | 75.0 | 600.0 | -0.06 | 25.0 | 33.33 | 0.00 | 0 | 0 | 0.04 | 100.0 | 300.0 | -0.20 | -600.0 | -42.86 | 0.06 | 200.0 | -14.29 | 188 | 5.62 | 6.82 | 0.68 | 4.62 | 17.24 |
| 23Q1 (13) | 10.66 | 12.68 | 14.99 | 9.09 | 15.65 | 14.92 | 1.58 | -15.96 | -8.67 | 0.01 | -50.0 | 0 | 0.08 | 100.0 | 14.29 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 125.0 | -92.5 | -0.04 | 69.23 | -108.16 | -0.04 | 90.0 | -130.77 | 0.04 | 116.67 | -63.64 | -0.08 | 52.94 | -500.0 | 0.00 | 0 | -100.0 | 0.02 | 115.38 | -66.67 | 0.04 | 180.0 | 121.05 | 0.02 | -77.78 | -66.67 | 178 | 1.14 | 1.14 | 0.65 | 170.83 | -14.47 |
| 22Q4 (12) | 9.46 | 1.83 | 8.61 | 7.86 | 2.08 | 11.65 | 1.88 | 0.53 | 15.34 | 0.02 | 0 | 0 | 0.04 | -55.56 | 100.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -118.46 | 7.69 | -0.13 | -120.97 | 7.14 | -0.4 | -214.29 | -300.0 | -0.24 | -185.71 | -1100.0 | -0.17 | -342.86 | -88.89 | 0.00 | -100.0 | 0 | -0.13 | -181.25 | -1200.0 | -0.05 | 70.59 | -183.33 | 0.09 | -60.87 | 50.0 | 176 | 0.0 | 0.0 | 0.24 | -76.24 | -46.67 |
| 22Q3 (11) | 9.29 | -9.19 | 1.64 | 7.7 | -11.49 | 1.99 | 1.87 | -1.06 | 14.72 | 0 | 0 | 0 | 0.09 | 12.5 | 28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -22.22 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | 103.12 | 2266.67 | 0.62 | 113.79 | 1650.0 | 0.35 | 600.0 | 537.5 | 0.28 | 2700.0 | 566.67 | 0.07 | 177.78 | 450.0 | 19.54 | 0 | 0 | 0.16 | 1500.0 | 500.0 | -0.17 | -21.43 | -1600.0 | 0.23 | 228.57 | 228.57 | 176 | 0.0 | 0.0 | 1.01 | 74.14 | 83.64 |
| 22Q2 (10) | 10.23 | 10.36 | 20.92 | 8.7 | 9.99 | 26.82 | 1.89 | 9.25 | 23.53 | 0 | 0 | 0 | 0.08 | 14.29 | 60.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -20.0 | 206.67 | 0.29 | -40.82 | 193.55 | -0.07 | -153.85 | 70.83 | 0.01 | -90.91 | 106.25 | -0.09 | -550.0 | -28.57 | 0.00 | -100.0 | 0 | 0.01 | -83.33 | 111.11 | -0.14 | 26.32 | -300.0 | 0.07 | 16.67 | -30.0 | 176 | 0.0 | 0.0 | 0.58 | -23.68 | 41.46 |
| 22Q1 (9) | 9.27 | 6.43 | -5.79 | 7.91 | 12.36 | 3.26 | 1.73 | 6.13 | 2.37 | 0 | 0 | 0 | 0.07 | 250.0 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 407.69 | 2100.0 | 0.49 | 450.0 | 2550.0 | 0.13 | 230.0 | -72.92 | 0.11 | 650.0 | -68.57 | 0.02 | 122.22 | -84.62 | 14.09 | 0 | -48.33 | 0.06 | 700.0 | -70.0 | -0.19 | -416.67 | -205.56 | 0.06 | 0.0 | -70.0 | 176 | 0.0 | 0.0 | 0.76 | 68.89 | -32.74 |
| 21Q4 (8) | 8.71 | -4.7 | -22.92 | 7.04 | -6.75 | -22.81 | 1.63 | 0.0 | -0.61 | 0 | 0 | -100.0 | 0.02 | -71.43 | -60.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.13 | -333.33 | 48.0 | -0.14 | -250.0 | 46.15 | -0.1 | -25.0 | -133.33 | -0.02 | 66.67 | -107.41 | -0.09 | -350.0 | -400.0 | 0.00 | 0 | -100.0 | -0.01 | 75.0 | -106.25 | 0.06 | 700.0 | -76.92 | 0.06 | -14.29 | -92.94 | 176 | 0.0 | 3.53 | 0.45 | -18.18 | -49.44 |
| 21Q3 (7) | 9.14 | 8.04 | -20.87 | 7.55 | 10.06 | -16.67 | 1.63 | 6.54 | 3.16 | 0 | 0 | 0 | 0.07 | 40.0 | 16.67 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 90.0 | 82.35 | -0.04 | 87.1 | 78.95 | -0.08 | 66.67 | -111.27 | -0.06 | 62.5 | -111.11 | -0.02 | 71.43 | -111.76 | 0.00 | 0 | -100.0 | -0.04 | 55.56 | -112.12 | -0.01 | -114.29 | -102.78 | 0.07 | -30.0 | -90.0 | 176 | 0.0 | 7.32 | 0.55 | 34.15 | -57.69 |
| 21Q2 (6) | 8.46 | -14.02 | 52.16 | 6.86 | -10.44 | 53.47 | 1.53 | -9.47 | 18.6 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -1400.0 | 0 | -0.31 | -1450.0 | -263.16 | -0.24 | -150.0 | -2300.0 | -0.16 | -145.71 | -300.0 | -0.07 | -153.85 | 22.22 | 0.00 | -100.0 | 0 | -0.09 | -145.0 | -280.0 | 0.07 | -61.11 | 240.0 | 0.10 | -50.0 | -72.97 | 176 | 0.0 | 10.69 | 0.41 | -63.72 | -21.15 |
| 21Q1 (5) | 9.84 | -12.92 | 5.24 | 7.66 | -16.01 | 5.08 | 1.69 | 3.05 | 18.18 | 0 | -100.0 | 0 | 0.05 | 0.0 | -16.67 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 92.0 | 0 | -0.02 | 92.31 | -118.18 | 0.48 | 60.0 | -35.14 | 0.35 | 29.63 | -36.36 | 0.13 | 333.33 | -31.58 | 27.27 | 163.73 | 5.94 | 0.20 | 25.0 | -37.5 | 0.18 | -30.77 | -18.18 | 0.20 | -76.47 | -37.5 | 176 | 3.53 | 2.92 | 1.13 | 26.97 | -13.08 |
| 20Q4 (4) | 11.3 | -2.16 | 0.0 | 9.12 | 0.66 | 0.0 | 1.64 | 3.8 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -60.0 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | -0.25 | -47.06 | 0.0 | -0.26 | -36.84 | 0.0 | 0.3 | -57.75 | 0.0 | 0.27 | -50.0 | 0.0 | 0.03 | -82.35 | 0.0 | 10.34 | -56.92 | 0.0 | 0.16 | -51.52 | 0.0 | 0.26 | -27.78 | 0.0 | 0.85 | 21.43 | 0.0 | 170 | 3.66 | 0.0 | 0.89 | -31.54 | 0.0 |
| 20Q3 (3) | 11.55 | 107.73 | 0.0 | 9.06 | 102.68 | 0.0 | 1.58 | 22.48 | 0.0 | 0 | 0 | 0.0 | 0.06 | 20.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.17 | 0 | 0.0 | -0.19 | -200.0 | 0.0 | 0.71 | 7200.0 | 0.0 | 0.54 | 575.0 | 0.0 | 0.17 | 288.89 | 0.0 | 24.00 | 0 | 0.0 | 0.33 | 560.0 | 0.0 | 0.36 | 820.0 | 0.0 | 0.70 | 89.19 | 0.0 | 164 | 3.14 | 0.0 | 1.3 | 150.0 | 0.0 |
| 20Q2 (2) | 5.56 | -40.53 | 0.0 | 4.47 | -38.68 | 0.0 | 1.29 | -9.79 | 0.0 | 0 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.01 | -50.0 | 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 | 0.19 | 72.73 | 0.0 | -0.01 | -101.35 | 0.0 | 0.08 | -85.45 | 0.0 | -0.09 | -147.37 | 0.0 | 0.00 | -100.0 | 0.0 | 0.05 | -84.38 | 0.0 | -0.05 | -122.73 | 0.0 | 0.37 | 15.62 | 0.0 | 159 | -7.02 | 0.0 | 0.52 | -60.0 | 0.0 |
| 20Q1 (1) | 9.35 | 0.0 | 0.0 | 7.29 | 0.0 | 0.0 | 1.43 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.02 | 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 | 0.11 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 25.74 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 171 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 |
