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) | 98.66 | -17.6 | 61.06 | -21.53 | 26.24 | -2.02 | 0.55 | 161.9 | 0.27 | -22.86 | 0.14 | -39.13 | 0.25 | -13.79 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.1 | 0 | -1.19 | 0 | 10.18 | -32.67 | 4.2 | -50.35 | 2.87 | -32.63 | 28.25 | 0.36 | 5.34 | -42.64 | 6.42 | -36.44 | 0.00 | 0 | 76 | 1.33 | 15.54 | -27.04 |
| 2022 (9) | 119.73 | 29.96 | 77.81 | 30.77 | 26.78 | 21.34 | 0.21 | 250.0 | 0.35 | 0.0 | 0.23 | -20.69 | 0.29 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.42 | 0 | -0.02 | 0 | 15.12 | 86.9 | 8.46 | 81.55 | 4.26 | 78.24 | 28.15 | -4.71 | 9.31 | 57.8 | 10.10 | 18.96 | 0.00 | 0 | 75 | 0.0 | 21.3 | 53.13 |
| 2021 (8) | 92.13 | 13.88 | 59.5 | 8.97 | 22.07 | 2.03 | 0.06 | -33.33 | 0.35 | -33.96 | 0.29 | -3.33 | 0.29 | -12.12 | 0.01 | 0 | 0 | 0 | 0.01 | -93.33 | 0 | 0 | -0.71 | 0 | -2.47 | 0 | 8.09 | 281.6 | 4.66 | 275.81 | 2.39 | 125.47 | 29.54 | -40.98 | 5.90 | 257.58 | 8.49 | 88.25 | 0.00 | 0 | 75 | 0.0 | 13.91 | 62.69 |
| 2020 (7) | 80.9 | -16.99 | 54.6 | -14.1 | 21.63 | -9.5 | 0.09 | -35.71 | 0.53 | -37.65 | 0.3 | 11.11 | 0.33 | -2.94 | 0 | 0 | 0 | 0 | 0.15 | 1400.0 | 0 | 0 | -0.74 | 0 | -2.55 | 0 | 2.12 | -71.31 | 1.24 | -72.98 | 1.06 | -58.1 | 50.05 | 46.05 | 1.65 | -70.9 | 4.51 | -47.31 | 0.00 | 0 | 75 | 0.0 | 8.55 | -41.12 |
| 2019 (6) | 97.46 | -0.81 | 63.56 | -4.26 | 23.9 | -3.59 | 0.14 | -6.67 | 0.85 | -34.11 | 0.27 | 0 | 0.34 | 0.0 | 0.02 | -50.0 | 0 | 0 | 0.01 | -99.66 | -0.01 | 0 | -0.45 | 0 | -2.6 | 0 | 7.39 | -19.93 | 4.59 | -38.8 | 2.53 | 52.41 | 34.27 | 90.71 | 5.67 | -28.68 | 8.56 | 34.38 | 0.00 | 0 | 75 | 0.0 | 14.52 | -9.36 |
| 2018 (5) | 98.26 | 73.21 | 66.39 | 89.42 | 24.79 | 74.45 | 0.15 | 87.5 | 1.29 | 10.26 | 0 | 0 | 0.34 | 277.78 | 0.04 | 0 | 0 | 0 | 2.92 | 41.75 | 0.3 | -78.87 | 0.37 | 0 | 2.15 | 36.94 | 9.23 | 1.99 | 7.5 | 4.31 | 1.66 | 8.5 | 17.97 | 6.33 | 7.95 | 7.58 | 6.37 | -4.78 | 0.00 | 0 | 75 | 0.0 | 16.02 | 23.99 |
| 2017 (4) | 56.73 | 49.6 | 35.05 | 62.19 | 14.21 | 65.04 | 0.08 | 33.33 | 1.17 | 60.27 | 0 | 0 | 0.09 | 200.0 | 0 | 0 | 0 | 0 | 2.06 | 0 | 1.42 | 0 | -0.51 | 0 | 1.57 | 0 | 9.05 | 32.31 | 7.19 | 10.62 | 1.53 | 628.57 | 16.90 | 443.41 | 7.39 | -14.27 | 6.69 | -23.63 | 0.00 | 0 | 75 | 7.14 | 12.92 | 52.9 |
| 2016 (3) | 37.92 | 25.44 | 21.61 | 23.56 | 8.61 | 45.93 | 0.06 | -33.33 | 0.73 | 265.0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | -0.29 | 0 | -0.86 | 0 | 6.84 | -3.8 | 6.5 | 5.52 | 0.21 | -77.17 | 3.11 | -76.0 | 8.62 | 0.7 | 8.76 | 24.96 | 0.00 | 0 | 70 | 2.94 | 8.45 | 8.06 |
| 2015 (2) | 30.23 | 7.24 | 17.49 | 6.52 | 5.9 | 13.03 | 0.09 | -18.18 | 0.2 | 81.82 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.29 | -34.09 | 0.27 | -42.55 | 7.11 | 1.43 | 6.16 | 6.21 | 0.92 | -20.69 | 12.96 | -21.74 | 8.56 | -0.81 | 7.01 | 10.39 | 0.00 | 0 | 68 | 4.62 | 7.82 | 2.49 |
| 2014 (1) | 28.19 | 3.98 | 16.42 | 3.21 | 5.22 | -0.95 | 0.11 | 0.0 | 0.11 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.44 | 83.33 | 0.47 | 135.0 | 7.01 | 14.36 | 5.8 | 14.4 | 1.16 | 3.57 | 16.56 | -9.06 | 8.63 | 12.37 | 6.35 | 9.48 | 0.00 | 0 | 65 | 0.0 | 7.63 | 15.96 |
| 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) | 35.97 | 12.83 | 41.5 | 19.24 | 8.58 | 26.16 | 9.48 | 11.53 | 38.19 | 0.19 | -26.92 | 72.73 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.15 | -200.0 | -287.5 | 7.1 | 26.33 | 109.44 | 2.95 | 22.41 | 76.65 | 1.83 | 36.57 | 147.3 | 25.82 | 8.17 | 18.39 | 3.51 | 15.08 | 59.55 | 3.69 | 25.94 | 95.24 | 8.02 | 77.83 | 54.23 | 84 | 10.53 | 10.53 | 8.42 | 20.63 | 76.52 |
| 24Q2 (19) | 31.88 | 43.86 | 25.31 | 17.72 | 41.53 | 14.25 | 8.5 | 13.64 | 35.14 | 0.26 | 52.94 | 85.71 | 0.07 | 0.0 | 16.67 | 0.04 | 0.0 | 0.0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0 | 0 | 0 | 0.12 | -73.33 | -47.83 | -0.05 | -133.33 | 0 | 5.62 | 143.29 | 53.97 | 2.41 | 117.12 | 77.21 | 1.34 | 179.17 | 13.56 | 23.87 | 15.31 | -26.26 | 3.05 | 108.9 | 69.44 | 2.93 | 157.02 | 80.86 | 4.51 | 208.9 | 50.33 | 76 | 0.0 | 0.0 | 6.98 | 91.23 | 40.16 |
| 24Q1 (18) | 22.16 | -7.63 | -6.89 | 12.52 | -17.69 | -17.03 | 7.48 | 6.86 | 22.82 | 0.17 | -19.05 | 88.89 | 0.07 | 0.0 | 0.0 | 0.04 | 0.0 | 33.33 | 0.06 | 20.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 172.58 | 446.15 | 0.15 | 118.07 | 134.88 | 2.31 | 143.16 | 5.48 | 1.11 | 311.11 | 23.33 | 0.48 | 20.0 | -14.29 | 20.70 | -50.7 | -18.57 | 1.46 | 305.56 | 21.67 | 1.14 | -12.98 | -27.85 | 1.46 | -73.69 | 21.67 | 76 | 0.0 | 0.0 | 3.65 | 60.79 | 3.69 |
| 23Q4 (17) | 23.99 | -5.63 | -15.85 | 15.21 | -0.26 | -18.79 | 7.0 | 2.04 | -0.28 | 0.21 | 90.91 | 90.91 | 0.07 | 0.0 | -30.0 | 0.04 | 0.0 | 33.33 | 0.05 | -16.67 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.62 | -247.62 | -16.98 | -0.83 | -1137.5 | -7.79 | 0.95 | -71.98 | -52.02 | 0.27 | -83.83 | -57.81 | 0.4 | -45.95 | -50.0 | 41.99 | 92.53 | 3.73 | 0.36 | -83.64 | -57.65 | 1.31 | -30.69 | -22.02 | 5.55 | 6.73 | -50.67 | 76 | 0.0 | 1.33 | 2.27 | -52.41 | -38.15 |
| 23Q3 (16) | 25.42 | -0.08 | -28.35 | 15.25 | -1.68 | -33.61 | 6.86 | 9.06 | -4.32 | 0.11 | -21.43 | 120.0 | 0.07 | 16.67 | -30.0 | 0.04 | 0.0 | -33.33 | 0.06 | -14.29 | -14.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.42 | 82.61 | -58.0 | 0.08 | 0 | -88.57 | 3.39 | -7.12 | -43.87 | 1.67 | 22.79 | -47.98 | 0.74 | -37.29 | -51.32 | 21.81 | -32.62 | -13.28 | 2.20 | 22.22 | -48.48 | 1.89 | 16.67 | -36.79 | 5.20 | 73.33 | -50.05 | 76 | 0.0 | 1.33 | 4.77 | -4.22 | -38.13 |
| 23Q2 (15) | 25.44 | 6.89 | -12.7 | 15.51 | 2.78 | -17.85 | 6.29 | 3.28 | -2.48 | 0.14 | 55.56 | 366.67 | 0.06 | -14.29 | -25.0 | 0.04 | 33.33 | -42.86 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.23 | 276.92 | -42.5 | 0 | 100.0 | -100.0 | 3.65 | 66.67 | -6.17 | 1.36 | 51.11 | -41.88 | 1.18 | 110.71 | 1.72 | 32.37 | 27.34 | 9.03 | 1.80 | 50.0 | -42.31 | 1.62 | 2.53 | -39.78 | 3.00 | 150.0 | -51.06 | 76 | 0.0 | 1.33 | 4.98 | 41.48 | -6.39 |
| 23Q1 (14) | 23.8 | -16.52 | -10.53 | 15.09 | -19.43 | -12.47 | 6.09 | -13.25 | -0.81 | 0.09 | -18.18 | 350.0 | 0.07 | -30.0 | 0.0 | 0.03 | 0.0 | -57.14 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 75.47 | -124.07 | -0.43 | 44.16 | -1333.33 | 2.19 | 10.61 | -31.56 | 0.9 | 40.62 | -60.35 | 0.56 | -30.0 | -28.21 | 25.42 | -37.2 | 4.57 | 1.20 | 41.18 | -60.26 | 1.58 | -5.95 | -42.34 | 1.20 | -89.33 | -60.26 | 76 | 1.33 | 1.33 | 3.52 | -4.09 | -23.31 |
| 22Q4 (13) | 28.51 | -19.64 | 2.44 | 18.73 | -18.46 | 2.97 | 7.02 | -2.09 | 15.84 | 0.11 | 120.0 | 450.0 | 0.1 | 0.0 | 11.11 | 0.03 | -50.0 | -57.14 | 0.07 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.53 | -153.0 | -381.82 | -0.77 | -210.0 | -63.83 | 1.98 | -67.22 | -36.33 | 0.64 | -80.06 | -64.44 | 0.8 | -47.37 | -21.57 | 40.48 | 60.95 | 23.6 | 0.85 | -80.09 | -64.73 | 1.68 | -43.81 | -37.78 | 11.25 | 8.07 | 81.16 | 75 | 0.0 | 0.0 | 3.67 | -52.4 | -19.16 |
| 22Q3 (12) | 35.48 | 21.76 | 51.95 | 22.97 | 21.66 | 54.58 | 7.17 | 11.16 | 33.52 | 0.05 | 66.67 | 400.0 | 0.1 | 25.0 | 25.0 | 0.06 | -14.29 | -14.29 | 0.07 | 0.0 | 40.0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 150.0 | 5100.0 | 0.7 | 775.0 | 248.94 | 6.04 | 55.27 | 127.92 | 3.21 | 37.18 | 101.89 | 1.52 | 31.03 | 120.29 | 25.15 | -15.29 | -3.16 | 4.27 | 36.86 | 101.42 | 2.99 | 11.15 | 22.04 | 10.41 | 69.82 | 173.23 | 75 | 0.0 | 0.0 | 7.71 | 44.92 | 88.51 |
| 22Q2 (11) | 29.14 | 9.55 | 37.26 | 18.88 | 9.51 | 39.03 | 6.45 | 5.05 | 23.56 | 0.03 | 50.0 | 200.0 | 0.08 | 14.29 | 0.0 | 0.07 | 0.0 | 0.0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | -25.93 | 181.63 | 0.08 | 366.67 | 108.51 | 3.89 | 21.56 | 162.84 | 2.34 | 3.08 | 168.97 | 1.16 | 48.72 | 231.43 | 29.69 | 22.13 | 25.59 | 3.12 | 3.31 | 166.67 | 2.69 | -1.82 | 25.12 | 6.13 | 102.98 | 262.72 | 75 | 0.0 | 0.0 | 5.32 | 15.9 | 80.95 |
| 22Q1 (10) | 26.6 | -4.42 | 34.82 | 17.24 | -5.22 | 33.95 | 6.14 | 1.32 | 13.28 | 0.02 | 0.0 | 100.0 | 0.07 | -22.22 | -36.36 | 0.07 | 0.0 | 0.0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.54 | 590.91 | 640.0 | -0.03 | 93.62 | 94.92 | 3.2 | 2.89 | 276.47 | 2.27 | 26.11 | 482.05 | 0.78 | -23.53 | 136.36 | 24.31 | -25.77 | -37.94 | 3.02 | 25.31 | 480.77 | 2.74 | 1.48 | 134.19 | 3.02 | -51.37 | 480.77 | 75 | 0.0 | 0.0 | 4.59 | 1.1 | 96.15 |
| 21Q4 (9) | 27.83 | 19.19 | 24.3 | 18.19 | 22.41 | 18.12 | 6.06 | 12.85 | 12.85 | 0.02 | 100.0 | 100.0 | 0.09 | 12.5 | -25.0 | 0.07 | 0.0 | 0.0 | 0.07 | 40.0 | -12.5 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.11 | -450.0 | 66.67 | -0.47 | 0.0 | 39.74 | 3.11 | 17.36 | 274.7 | 1.8 | 13.21 | 318.6 | 1.02 | 47.83 | 67.21 | 32.75 | 26.11 | -55.14 | 2.41 | 13.68 | 322.81 | 2.70 | 10.2 | 87.5 | 6.21 | 62.99 | 276.36 | 75 | 0.0 | 0.0 | 4.54 | 11.0 | 90.76 |
| 21Q3 (8) | 23.35 | 9.99 | 11.94 | 14.86 | 9.43 | 3.41 | 5.37 | 2.87 | 4.88 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | -33.33 | 0.07 | 0.0 | -12.5 | 0.05 | -37.5 | -37.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | 95.92 | 87.5 | -0.47 | 50.0 | 18.97 | 2.65 | 79.05 | 235.44 | 1.59 | 82.76 | 307.69 | 0.69 | 97.14 | 91.67 | 25.97 | 9.86 | -43.67 | 2.12 | 81.2 | 315.69 | 2.45 | 13.95 | 113.04 | 3.81 | 125.44 | 252.78 | 75 | 0.0 | 0.0 | 4.09 | 39.12 | 71.85 |
| 21Q2 (7) | 21.23 | 7.6 | 11.68 | 13.58 | 5.52 | 7.27 | 5.22 | -3.69 | -2.97 | 0.01 | 0.0 | 0 | 0.08 | -27.27 | -38.46 | 0.07 | 0.0 | -12.5 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.49 | -390.0 | 0 | -0.94 | -59.32 | -32.39 | 1.48 | 74.12 | 469.23 | 0.87 | 123.08 | 234.62 | 0.35 | 6.06 | 1650.0 | 23.64 | -39.65 | 202.69 | 1.17 | 125.0 | 234.29 | 2.15 | 83.76 | 86.96 | 1.69 | 225.0 | 196.49 | 75 | 0.0 | 0.0 | 2.94 | 25.64 | 56.38 |
| 21Q1 (6) | 19.73 | -11.88 | 5.85 | 12.87 | -16.43 | 5.84 | 5.42 | 0.93 | -5.9 | 0.01 | 0.0 | -66.67 | 0.11 | -8.33 | -31.25 | 0.07 | 0.0 | -12.5 | 0.08 | 0.0 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.1 | 69.7 | -266.67 | -0.59 | 24.36 | -22.92 | 0.85 | 2.41 | 240.0 | 0.39 | -9.3 | 143.75 | 0.33 | -45.9 | 371.43 | 39.17 | -46.35 | 33.78 | 0.52 | -8.77 | 136.36 | 1.17 | -18.75 | 53.95 | 0.52 | -68.48 | 136.36 | 75 | 0.0 | 0.0 | 2.34 | -1.68 | 21.88 |
| 20Q4 (5) | 22.39 | 7.33 | -8.31 | 15.4 | 7.17 | -0.96 | 5.37 | 4.88 | -12.97 | 0.01 | 0.0 | -80.0 | 0.12 | 0.0 | 0 | 0.07 | -12.5 | 0 | 0.08 | 0.0 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.33 | -106.25 | 45.0 | -0.78 | -34.48 | 32.76 | 0.83 | 5.06 | -46.1 | 0.43 | 10.26 | -51.14 | 0.61 | 69.44 | -3.17 | 73.01 | 58.37 | 80.27 | 0.57 | 11.76 | -51.28 | 1.44 | 25.22 | -40.74 | 1.65 | 52.78 | -73.08 | 75 | 0.0 | 0.0 | 2.38 | 0.0 | -27.88 |
| 20Q3 (4) | 20.86 | 9.73 | 0.0 | 14.37 | 13.51 | 0.0 | 5.12 | -4.83 | 0.0 | 0.01 | 0 | 0.0 | 0.12 | -7.69 | 0.0 | 0.08 | 0.0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | -0.16 | 0 | 0.0 | -0.58 | 18.31 | 0.0 | 0.79 | 203.85 | 0.0 | 0.39 | 50.0 | 0.0 | 0.36 | 1700.0 | 0.0 | 46.10 | 490.27 | 0.0 | 0.51 | 45.71 | 0.0 | 1.15 | 0.0 | 0.0 | 1.08 | 89.47 | 0.0 | 75 | 0.0 | 0.0 | 2.38 | 26.6 | 0.0 |
| 20Q2 (3) | 19.01 | 1.98 | 0.0 | 12.66 | 4.11 | 0.0 | 5.38 | -6.6 | 0.0 | 0 | -100.0 | 0.0 | 0.13 | -18.75 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.71 | -47.92 | 0.0 | 0.26 | 4.0 | 0.0 | 0.26 | 62.5 | 0.0 | 0.02 | -71.43 | 0.0 | 7.81 | -73.33 | 0.0 | 0.35 | 59.09 | 0.0 | 1.15 | 51.32 | 0.0 | 0.57 | 159.09 | 0.0 | 75 | 0.0 | 0.0 | 1.88 | -2.08 | 0.0 |
| 20Q1 (2) | 18.64 | -23.67 | 0.0 | 12.16 | -21.8 | 0.0 | 5.76 | -6.65 | 0.0 | 0.03 | -40.0 | 0.0 | 0.16 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 110.0 | 0.0 | -0.48 | 58.62 | 0.0 | 0.25 | -83.77 | 0.0 | 0.16 | -81.82 | 0.0 | 0.07 | -88.89 | 0.0 | 29.28 | -27.7 | 0.0 | 0.22 | -81.2 | 0.0 | 0.76 | -68.72 | 0.0 | 0.22 | -96.41 | 0.0 | 75 | 0.0 | 0.0 | 1.92 | -41.82 | 0.0 |
| 19Q4 (1) | 24.42 | 0.0 | 0.0 | 15.55 | 0.0 | 0.0 | 6.17 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | -1.16 | 0.0 | 0.0 | 1.54 | 0.0 | 0.0 | 0.88 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | 40.50 | 0.0 | 0.0 | 1.17 | 0.0 | 0.0 | 2.43 | 0.0 | 0.0 | 6.13 | 0.0 | 0.0 | 75 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 |
