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) | 112.47 | 6.53 | 86.73 | 2.92 | 11.27 | 13.95 | 0.33 | 65.0 | 0.79 | 27.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 200.0 | 0 | 0 | 0 | 0 | -0.25 | 0 | -0.32 | 0 | 14.3 | 6.48 | 10.85 | 8.61 | 3.23 | -3.29 | 22.56 | -9.36 | 8.95 | 9.28 | 9.23 | 39.85 | 0.00 | 0 | 120 | 0.0 | 18.07 | 2.21 |
| 2022 (9) | 105.58 | 12.04 | 84.27 | 11.19 | 9.89 | 2.91 | 0.2 | -4.76 | 0.62 | 169.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 450.0 | -0.01 | 0 | 0 | 0 | 2.0 | 0 | 2.01 | 4925.0 | 13.43 | 51.58 | 9.99 | 48.44 | 3.34 | 56.07 | 24.89 | 3.06 | 8.19 | 47.3 | 6.60 | 19.35 | 0.00 | 0 | 120 | 0.0 | 17.68 | 42.47 |
| 2021 (8) | 94.23 | 24.89 | 75.79 | 35.03 | 9.61 | -0.72 | 0.21 | -4.55 | 0.23 | 155.56 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -97.65 | -0.01 | 0 | 0 | 0 | -0.4 | 0 | 0.04 | -98.33 | 8.86 | -26.35 | 6.73 | -31.12 | 2.14 | -6.96 | 24.15 | 26.57 | 5.56 | -31.19 | 5.53 | -9.2 | 0.00 | 0 | 120 | 0.0 | 12.41 | -13.52 |
| 2020 (7) | 75.45 | 10.39 | 56.13 | 18.44 | 9.68 | 0.1 | 0.22 | -31.25 | 0.09 | 12.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.85 | 183.33 | 2.14 | 10600.0 | 0 | 0 | -0.88 | 0 | 2.4 | 900.0 | 12.03 | 4.34 | 9.77 | 7.13 | 2.3 | -4.56 | 19.08 | -8.84 | 8.08 | 7.16 | 6.09 | -17.03 | 0.00 | 0 | 120 | 0.0 | 14.35 | 5.21 |
| 2019 (6) | 68.35 | 4.82 | 47.39 | -1.39 | 9.67 | 9.51 | 0.32 | 88.24 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 66.67 | 0.02 | 0 | -0.08 | 0 | -0.19 | 0 | 0.24 | -38.46 | 11.53 | 32.38 | 9.12 | 42.06 | 2.41 | 5.7 | 20.93 | -20.21 | 7.54 | 42.53 | 7.34 | 47.39 | 0.00 | 0 | 120 | 0.0 | 13.64 | 27.24 |
| 2018 (5) | 65.21 | 18.26 | 48.06 | 18.84 | 8.83 | 12.34 | 0.17 | 70.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 50.0 | -0.02 | 0 | 0 | 0 | 0.17 | 0 | 0.39 | 0 | 8.71 | 41.63 | 6.42 | 41.1 | 2.28 | 42.5 | 26.23 | 1.0 | 5.29 | 40.32 | 4.98 | 15.28 | 0.00 | 0 | 120 | 0.0 | 10.72 | 40.31 |
| 2017 (4) | 55.14 | 5.83 | 40.44 | 10.49 | 7.86 | 1.81 | 0.1 | 0.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | -0.01 | 0 | 0 | 0 | -0.78 | 0 | -0.68 | 0 | 6.15 | -24.63 | 4.55 | -24.17 | 1.6 | -25.93 | 25.97 | -1.89 | 3.77 | -23.84 | 4.32 | -6.9 | 0.00 | 0 | 120 | 0.0 | 7.64 | -18.64 |
| 2016 (3) | 52.1 | 17.37 | 36.6 | 16.26 | 7.72 | 10.6 | 0.1 | -56.52 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | -0.01 | 0 | 0 | 0 | 0.27 | -54.24 | 0.38 | -47.22 | 8.16 | 22.71 | 6.0 | 18.81 | 2.16 | 35.0 | 26.47 | 9.97 | 4.95 | 19.28 | 4.64 | 29.61 | 0.00 | 0 | 120 | 0.0 | 9.39 | 15.78 |
| 2015 (2) | 44.39 | -0.76 | 31.48 | 1.22 | 6.98 | -1.83 | 0.23 | -30.3 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0.59 | 110.71 | 0.72 | 24.14 | 6.65 | -6.34 | 5.05 | -6.65 | 1.6 | -5.33 | 24.07 | 1.35 | 4.15 | -7.16 | 3.58 | -10.28 | 0.00 | 0 | 120 | 0.0 | 8.11 | -5.15 |
| 2014 (1) | 44.73 | 20.11 | 31.1 | 16.26 | 7.11 | 13.22 | 0.33 | 0.0 | 0.1 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0.09 | -47.06 | -0.01 | 0 | 0 | 0 | 0.28 | 0 | 0.58 | 70.59 | 7.1 | 56.04 | 5.41 | 58.19 | 1.69 | 49.56 | 23.75 | -4.47 | 4.47 | 59.07 | 3.99 | 56.47 | 0.00 | 0 | 120 | 0.0 | 8.55 | 45.9 |
| 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) | 42.72 | 18.44 | 81.25 | 30.4 | 12.84 | 69.17 | 3.42 | 0.29 | 17.93 | 0.14 | -12.5 | 250.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.15 | -160.0 | -134.09 | 8.79 | 44.57 | 169.63 | 6.44 | 42.16 | 157.6 | 2.16 | 43.05 | 176.92 | 24.62 | -0.81 | 3.58 | 5.34 | 41.64 | 156.73 | 5.45 | 53.95 | 220.59 | 12.14 | 78.53 | 176.54 | 121 | 0.83 | 0.83 | 9.94 | 40.79 | 140.68 |
| 24Q2 (19) | 36.07 | 30.08 | 43.48 | 26.94 | 29.21 | 40.24 | 3.41 | 17.18 | 33.73 | 0.16 | 45.45 | 60.0 | 0.18 | 0.0 | -5.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -58.18 | -39.47 | 0.25 | -50.0 | -28.57 | 6.08 | 23.08 | 60.85 | 4.53 | 24.11 | 81.93 | 1.51 | 27.97 | 41.12 | 24.82 | 3.76 | -12.64 | 3.77 | 24.42 | 82.13 | 3.54 | 36.15 | 100.0 | 6.80 | 124.42 | 195.65 | 120 | 0.0 | 0.0 | 7.06 | 17.28 | 51.83 |
| 24Q1 (18) | 27.73 | -41.36 | 68.37 | 20.85 | -41.76 | 51.64 | 2.91 | -21.56 | 37.26 | 0.11 | -31.25 | 175.0 | 0.18 | 0.0 | -21.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -79.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 156.7 | 389.47 | 0.5 | 152.63 | 412.5 | 4.94 | -29.02 | 1603.45 | 3.65 | -34.59 | 1203.57 | 1.18 | -15.71 | 6000.0 | 23.92 | 19.3 | 0 | 3.03 | -34.7 | 1217.39 | 2.60 | -51.85 | 622.22 | 3.03 | -66.45 | 1217.39 | 120 | 0.0 | 0.0 | 6.02 | -25.77 | 410.17 |
| 23Q4 (17) | 47.29 | 100.64 | 77.98 | 35.8 | 99.22 | 65.89 | 3.71 | 27.93 | 50.81 | 0.16 | 300.0 | 166.67 | 0.18 | -5.26 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.97 | -283.02 | -106.38 | -0.95 | -315.91 | -93.88 | 6.96 | 113.5 | 241.18 | 5.58 | 123.2 | 255.41 | 1.4 | 79.49 | 225.58 | 20.05 | -15.65 | -4.57 | 4.64 | 123.08 | 254.2 | 5.40 | 217.65 | 217.65 | 9.03 | 105.69 | 8.53 | 120 | 0.0 | 0.0 | 8.11 | 96.37 | 171.24 |
| 23Q3 (16) | 23.57 | -6.25 | -22.21 | 17.97 | -6.45 | -22.38 | 2.9 | 13.73 | 4.32 | 0.04 | -60.0 | -20.0 | 0.19 | 0.0 | -17.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 39.47 | -67.28 | 0.44 | 25.71 | -72.33 | 3.26 | -13.76 | -45.21 | 2.5 | 0.4 | -43.05 | 0.78 | -27.1 | -48.34 | 23.77 | -16.33 | -6.6 | 2.08 | 0.48 | -43.17 | 1.70 | -3.95 | -26.41 | 4.39 | 90.87 | -37.38 | 120 | 0.0 | 0.0 | 4.13 | -11.18 | -42.56 |
| 23Q2 (15) | 25.14 | 52.64 | -9.63 | 19.21 | 39.71 | -14.47 | 2.55 | 20.28 | 7.59 | 0.1 | 150.0 | 150.0 | 0.19 | -17.39 | 72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -91.67 | -33.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.38 | 300.0 | -44.93 | 0.35 | 318.75 | -52.7 | 3.78 | 1203.45 | 1.34 | 2.49 | 789.29 | -10.11 | 1.07 | 5450.0 | 11.46 | 28.41 | 0 | 11.06 | 2.07 | 800.0 | -10.39 | 1.77 | 391.67 | 5.36 | 2.30 | 900.0 | -31.55 | 120 | 0.0 | 0.0 | 4.65 | 294.07 | 6.9 |
| 23Q1 (14) | 16.47 | -38.01 | -21.16 | 13.75 | -36.28 | -19.54 | 2.12 | -13.82 | -7.02 | 0.04 | -33.33 | -20.0 | 0.23 | 9.52 | 228.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 1100.0 | 700.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.19 | 59.57 | -218.75 | -0.16 | 67.35 | -188.89 | 0.29 | -85.78 | -82.94 | 0.28 | -82.17 | -77.78 | -0.02 | -104.65 | -104.55 | 0.00 | -100.0 | -100.0 | 0.23 | -82.44 | -78.1 | 0.36 | -78.82 | -59.55 | 0.23 | -97.24 | -78.1 | 120 | 0.0 | 0.0 | 1.18 | -60.54 | -62.54 |
| 22Q4 (13) | 26.57 | -12.31 | 1.41 | 21.58 | -6.78 | -0.74 | 2.46 | -11.51 | -5.75 | 0.06 | 20.0 | 20.0 | 0.21 | -8.7 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 166.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.47 | -129.01 | -261.54 | -0.49 | -130.82 | -345.0 | 2.04 | -65.71 | -0.49 | 1.57 | -64.24 | 1.95 | 0.43 | -71.52 | -15.69 | 21.01 | -17.45 | -16.09 | 1.31 | -64.21 | 1.55 | 1.70 | -26.41 | 53.15 | 8.32 | 18.69 | 48.04 | 120 | 0.0 | 0.0 | 2.99 | -58.41 | 6.41 |
| 22Q3 (12) | 30.3 | 8.91 | 14.51 | 23.15 | 3.07 | 9.35 | 2.78 | 17.3 | 10.76 | 0.05 | 25.0 | 0.0 | 0.23 | 109.09 | 187.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 1.62 | 134.78 | 5300.0 | 1.59 | 114.86 | 3080.0 | 5.95 | 59.52 | 109.51 | 4.39 | 58.48 | 104.19 | 1.51 | 57.29 | 118.84 | 25.45 | -0.51 | 5.12 | 3.66 | 58.44 | 103.33 | 2.31 | 37.5 | 32.76 | 7.01 | 108.63 | 61.89 | 120 | 0.0 | 0.0 | 7.19 | 65.29 | 83.89 |
| 22Q2 (11) | 27.82 | 33.17 | 18.99 | 22.46 | 31.42 | 20.56 | 2.37 | 3.95 | 7.24 | 0.04 | -20.0 | -20.0 | 0.11 | 57.14 | 175.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.69 | 331.25 | 387.5 | 0.74 | 311.11 | 470.0 | 3.73 | 119.41 | 59.4 | 2.77 | 119.84 | 55.62 | 0.96 | 118.18 | 71.43 | 25.58 | -1.95 | 6.23 | 2.31 | 120.0 | 56.08 | 1.68 | 88.76 | 2.44 | 3.36 | 220.0 | 32.81 | 120 | 0.0 | 0.0 | 4.35 | 38.1 | 41.23 |
| 22Q1 (10) | 20.89 | -20.27 | 14.84 | 17.09 | -21.39 | 19.85 | 2.28 | -12.64 | -0.44 | 0.05 | 0.0 | 0.0 | 0.07 | 0.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.16 | 223.08 | 420.0 | 0.18 | -10.0 | 1900.0 | 1.7 | -17.07 | 4.29 | 1.26 | -18.18 | 0.0 | 0.44 | -13.73 | 15.79 | 26.09 | 4.19 | 13.34 | 1.05 | -18.6 | 0.0 | 0.89 | -19.82 | -15.24 | 1.05 | -81.32 | 0.0 | 120 | 0.0 | 0.0 | 3.15 | 12.1 | 20.69 |
| 21Q4 (9) | 26.2 | -0.98 | 38.26 | 21.74 | 2.69 | 52.78 | 2.61 | 3.98 | 5.24 | 0.05 | 0.0 | 0.0 | 0.07 | -12.5 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -175.0 | 57.14 | -0.01 | 0 | -100.47 | 0 | 0 | 0 | -0.13 | -533.33 | 71.11 | 0.2 | 300.0 | -89.01 | 2.05 | -27.82 | -49.51 | 1.54 | -28.37 | -55.62 | 0.51 | -26.09 | -15.0 | 25.04 | 3.43 | 70.34 | 1.29 | -28.33 | -55.52 | 1.11 | -36.21 | -18.38 | 5.62 | 29.79 | -31.13 | 120 | 0.0 | 0.0 | 2.81 | -28.13 | -38.78 |
| 21Q3 (8) | 26.46 | 13.17 | 25.17 | 21.17 | 13.63 | 34.67 | 2.51 | 13.57 | -1.18 | 0.05 | 0.0 | 0.0 | 0.08 | 100.0 | 166.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -84.62 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 112.5 | 110.34 | 0.05 | 125.0 | 350.0 | 2.84 | 21.37 | -0.35 | 2.15 | 20.79 | -8.12 | 0.69 | 23.21 | 30.19 | 24.21 | 0.54 | 31.65 | 1.80 | 21.62 | -7.69 | 1.74 | 6.1 | -10.77 | 4.33 | 71.15 | -17.68 | 120 | 0.0 | 0.0 | 3.91 | 26.95 | 8.61 |
| 21Q2 (7) | 23.38 | 28.53 | 6.32 | 18.63 | 30.65 | 14.43 | 2.21 | -3.49 | -9.8 | 0.05 | 0.0 | 0 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.24 | -380.0 | 0 | -0.2 | -1900.0 | -183.33 | 2.34 | 43.56 | -33.14 | 1.78 | 41.27 | -31.8 | 0.56 | 47.37 | -37.78 | 24.08 | 4.6 | -6.59 | 1.48 | 40.95 | -32.11 | 1.64 | 56.19 | -16.33 | 2.53 | 140.95 | -23.33 | 120 | 0.0 | 0.0 | 3.08 | 18.01 | -23.19 |
| 21Q1 (6) | 18.19 | -4.01 | 36.05 | 14.26 | 0.21 | 44.04 | 2.29 | -7.66 | 3.15 | 0.05 | 0.0 | -28.57 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 114.29 | -92.31 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.05 | 88.89 | -126.32 | -0.01 | -100.55 | -102.7 | 1.63 | -59.85 | 0.62 | 1.26 | -63.69 | -6.67 | 0.38 | -36.67 | 40.74 | 23.02 | 56.6 | 36.78 | 1.05 | -63.79 | -7.08 | 1.05 | -22.79 | 29.63 | 1.05 | -87.13 | -7.08 | 120 | 0.0 | 0.0 | 2.61 | -43.14 | 21.4 |
| 20Q4 (5) | 18.95 | -10.36 | -8.37 | 14.23 | -9.48 | -0.28 | 2.48 | -2.36 | -15.36 | 0.05 | 0.0 | -37.5 | 0.03 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -126.92 | -130.43 | 2.14 | 0 | 0 | 0 | 0 | 0 | -0.45 | -55.17 | -40.62 | 1.82 | 9200.0 | 4650.0 | 4.06 | 42.46 | 18.02 | 3.47 | 48.29 | 17.63 | 0.6 | 13.21 | 22.45 | 14.70 | -20.07 | 2.94 | 2.90 | 48.72 | 17.89 | 1.36 | -30.26 | -44.94 | 8.16 | 55.13 | 7.09 | 120 | 0.0 | 0.0 | 4.59 | 27.5 | 14.18 |
| 20Q3 (4) | 21.14 | -3.87 | 0.0 | 15.72 | -3.44 | 0.0 | 2.54 | 3.67 | 0.0 | 0.05 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.26 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.29 | 0 | 0.0 | -0.02 | -108.33 | 0.0 | 2.85 | -18.57 | 0.0 | 2.34 | -10.34 | 0.0 | 0.53 | -41.11 | 0.0 | 18.39 | -28.67 | 0.0 | 1.95 | -10.55 | 0.0 | 1.95 | -0.51 | 0.0 | 5.26 | 59.39 | 0.0 | 120 | 0.0 | 0.0 | 3.6 | -10.22 | 0.0 |
| 20Q2 (3) | 21.99 | 64.47 | 0.0 | 16.28 | 64.44 | 0.0 | 2.45 | 10.36 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.24 | -35.14 | 0.0 | 3.5 | 116.05 | 0.0 | 2.61 | 93.33 | 0.0 | 0.9 | 233.33 | 0.0 | 25.78 | 53.18 | 0.0 | 2.18 | 92.92 | 0.0 | 1.96 | 141.98 | 0.0 | 3.30 | 192.04 | 0.0 | 120 | 0.0 | 0.0 | 4.01 | 86.51 | 0.0 |
| 20Q1 (2) | 13.37 | -35.35 | 0.0 | 9.9 | -30.62 | 0.0 | 2.22 | -24.23 | 0.0 | 0.07 | -12.5 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.13 | -43.48 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.19 | 159.38 | 0.0 | 0.37 | 1025.0 | 0.0 | 1.62 | -52.91 | 0.0 | 1.35 | -54.24 | 0.0 | 0.27 | -44.9 | 0.0 | 16.83 | 17.86 | 0.0 | 1.13 | -54.07 | 0.0 | 0.81 | -67.21 | 0.0 | 1.13 | -85.17 | 0.0 | 120 | 0.0 | 0.0 | 2.15 | -46.52 | 0.0 |
| 19Q4 (1) | 20.68 | 0.0 | 0.0 | 14.27 | 0.0 | 0.0 | 2.93 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 3.44 | 0.0 | 0.0 | 2.95 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 14.28 | 0.0 | 0.0 | 2.46 | 0.0 | 0.0 | 2.47 | 0.0 | 0.0 | 7.62 | 0.0 | 0.0 | 120 | 0.0 | 0.0 | 4.02 | 0.0 | 0.0 |
