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) | 143.0 | -33.25 | 119.9 | -29.75 | 13.79 | -17.13 | 0.91 | 468.75 | 0.92 | 73.58 | 0.11 | 37.5 | 0 | 0 | 0 | 0 | 0.35 | 12.9 | -0.05 | 0 | 0 | 0 | 0.28 | -93.62 | -13.0 | 0 | -1.73 | 0 | 0.69 | -96.92 | 1.93 | -74.06 | 0.00 | 0 | 0.50 | -96.91 | 9.92 | -24.96 | 0.00 | 0 | 137 | 3.79 | 7.41 | -81.52 |
| 2022 (9) | 214.23 | 26.7 | 170.68 | 24.67 | 16.64 | 14.92 | 0.16 | 300.0 | 0.53 | 140.91 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0.31 | 1450.0 | 0 | 0 | 0 | 0 | 4.39 | 0 | 4.17 | 0 | 32.45 | 78.1 | 22.41 | 66.37 | 7.44 | 101.08 | 22.94 | 13.0 | 16.20 | 63.31 | 13.22 | 23.9 | 0.00 | 0 | 132 | -2.22 | 40.09 | 67.11 |
| 2021 (8) | 169.08 | 40.02 | 136.91 | 38.18 | 14.48 | 26.35 | 0.04 | -77.78 | 0.22 | -24.14 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.08 | 0 | 0 | 0 | -0.99 | 0 | -1.25 | 0 | 18.22 | 94.87 | 13.47 | 97.8 | 3.7 | 67.42 | 20.30 | -13.98 | 9.92 | 99.2 | 10.67 | 66.46 | 0.00 | 0 | 135 | 0.0 | 23.99 | 67.88 |
| 2020 (7) | 120.75 | 2.7 | 99.08 | 1.37 | 11.46 | 0.61 | 0.18 | 28.57 | 0.29 | 383.33 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0 | 0 | -2.71 | 0 | -2.04 | 0 | 9.35 | -1.06 | 6.81 | 10.55 | 2.21 | -19.05 | 23.60 | -18.2 | 4.98 | 10.42 | 6.41 | 42.13 | 0.00 | 0 | 135 | 0.0 | 14.29 | 7.52 |
| 2019 (6) | 117.57 | 5.78 | 97.74 | 2.73 | 11.39 | 10.69 | 0.14 | 55.56 | 0.06 | 500.0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -0.11 | 0 | 0 | 0 | -0.11 | 0 | -0.07 | 0 | 9.45 | 17.68 | 6.16 | 8.26 | 2.73 | 37.19 | 28.85 | 16.61 | 4.51 | 8.41 | 4.51 | 36.67 | 0.00 | 0 | 135 | 0.0 | 13.29 | 17.71 |
| 2018 (5) | 111.15 | 9.06 | 95.14 | 9.9 | 10.29 | 11.36 | 0.09 | 80.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -0.01 | 0 | 0 | 0 | 1.07 | 0 | 1.14 | 0 | 8.03 | 54.42 | 5.69 | 28.73 | 1.99 | 172.6 | 24.74 | 75.71 | 4.16 | 27.22 | 3.30 | -25.51 | 0.00 | 0 | 135 | 0.75 | 11.29 | 30.37 |
| 2017 (4) | 101.92 | 13.85 | 86.57 | 12.79 | 9.24 | 2.1 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -0.06 | 0 | 0 | 0 | -1.75 | 0 | -1.7 | 0 | 5.2 | 5.48 | 4.42 | 28.12 | 0.73 | -25.51 | 14.08 | -29.53 | 3.27 | 27.24 | 4.43 | 111.96 | 0.00 | 0 | 134 | 0.75 | 8.66 | -3.35 |
| 2016 (3) | 89.52 | 1.89 | 76.75 | -2.24 | 9.05 | -1.63 | 0.03 | -70.0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -0.07 | 0 | 0 | 0 | 0.57 | -47.71 | 0.56 | -13.85 | 4.93 | 267.91 | 3.45 | 5650.0 | 0.98 | 38.03 | 19.98 | -62.47 | 2.57 | 5040.0 | 2.09 | 0 | 0.00 | 0 | 133 | -0.75 | 8.96 | 59.71 |
| 2015 (2) | 87.86 | -7.84 | 78.51 | -10.91 | 9.2 | 1.77 | 0.1 | -44.44 | 0.07 | -56.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | -0.24 | 0 | 0 | 0 | 1.09 | -2.68 | 0.65 | -2.99 | 1.34 | 0 | 0.06 | 0 | 0.71 | 44.9 | 53.24 | 0 | 0.05 | 0 | -0.43 | 0 | 0.00 | 0 | 134 | 0.0 | 5.61 | 21.96 |
| 2014 (1) | 95.33 | -16.95 | 88.12 | -17.61 | 9.04 | -6.8 | 0.18 | -14.29 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | -0.27 | 0 | 0 | 0 | 1.12 | 386.96 | 0.67 | 509.09 | -0.19 | 0 | -0.78 | 0 | 0.49 | 1533.33 | 0.00 | 0 | -0.58 | 0 | -1.05 | 0 | 0.00 | 0 | 134 | 0.0 | 4.6 | 6.24 |
| 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) | 28.76 | -8.41 | 11.47 | 25.18 | -5.05 | 20.19 | 4.43 | 11.59 | 65.92 | 0.31 | 0.0 | 24.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -1.06 | -126.04 | 90.84 | -1.34 | -125.28 | 84.86 | -0.69 | -121.63 | 82.08 | -0.59 | -184.29 | -59.46 | 0.00 | -100.0 | 0 | -0.50 | -121.55 | 82.14 | 0.27 | 142.19 | -95.17 | 4.84 | -9.36 | 2588.89 | 138 | 0.0 | 0.0 | 0.82 | -88.69 | 112.42 |
| 24Q2 (19) | 31.4 | -17.02 | 1.03 | 26.52 | -15.27 | -0.75 | 3.97 | 11.83 | 26.03 | 0.31 | 40.91 | 40.91 | 0.2 | -9.09 | -16.67 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | 133.33 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.98 | -47.31 | -23.44 | 4.07 | 84.16 | 247.86 | 5.3 | -5.53 | 88.61 | 3.19 | -23.32 | 104.49 | 0.7 | -59.06 | 40.0 | 13.13 | -56.91 | -25.69 | 2.32 | -23.18 | 103.51 | -0.64 | -145.39 | -328.57 | 5.34 | 76.82 | 78.0 | 138 | 0.0 | 0.73 | 7.25 | -4.48 | 41.33 |
| 24Q1 (18) | 37.84 | 4.33 | -24.08 | 31.3 | 1.76 | -24.54 | 3.55 | -12.99 | -8.97 | 0.22 | -29.03 | 83.33 | 0.22 | 10.0 | -18.52 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -76.47 | 300.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 1.86 | 198.41 | 377.61 | 2.21 | 227.75 | 354.02 | 5.61 | 2339.13 | 37.5 | 4.16 | 845.45 | 63.78 | 1.71 | 76.29 | 106.02 | 30.47 | 0 | 49.07 | 3.02 | 843.75 | 61.5 | 1.41 | -10.19 | -42.91 | 3.02 | 504.0 | 61.5 | 138 | 0.73 | 1.47 | 7.59 | 212.35 | 17.67 |
| 23Q4 (17) | 36.27 | 40.58 | -38.94 | 30.76 | 46.83 | -32.31 | 4.08 | 52.81 | -10.53 | 0.31 | 24.0 | 210.0 | 0.2 | -4.76 | -16.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 30.77 | 142.86 | 0 | 0 | 0 | 0 | 0 | 0 | -1.89 | -221.15 | 0.0 | -1.73 | 85.05 | 13.5 | 0.23 | 102.6 | -97.02 | 0.44 | 111.43 | -91.62 | 0.97 | 362.16 | -41.57 | 0.00 | 0 | -100.0 | 0.32 | 111.43 | -91.92 | 1.57 | -71.91 | -70.1 | 0.50 | 177.78 | -97.04 | 137 | -0.72 | 3.79 | 2.43 | 136.82 | -75.55 |
| 23Q3 (16) | 25.8 | -16.99 | -48.21 | 20.95 | -21.59 | -47.43 | 2.67 | -15.24 | -37.76 | 0.25 | 13.64 | 525.0 | 0.21 | -12.5 | 40.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 333.33 | -18.75 | 0 | 100.0 | 0 | 0 | 0 | 0 | 1.56 | 21.88 | -51.55 | -11.57 | -1088.89 | -458.2 | -8.85 | -414.95 | -195.57 | -3.85 | -346.79 | -161.4 | -0.37 | -174.0 | -116.3 | 0.00 | -100.0 | -100.0 | -2.80 | -345.61 | -159.07 | 5.59 | 1896.43 | 154.09 | 0.18 | -94.0 | -98.61 | 138 | 0.73 | 4.55 | -6.6 | -228.65 | -158.72 |
| 23Q2 (15) | 31.08 | -37.64 | -43.7 | 26.72 | -35.58 | -40.26 | 3.15 | -19.23 | -22.22 | 0.22 | 83.33 | 2100.0 | 0.24 | -11.11 | 242.86 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | -40.0 | -0.06 | 0 | 0 | 0 | 0 | 0 | 1.28 | 291.04 | -34.69 | 1.17 | 234.48 | -38.74 | 2.81 | -31.13 | -68.0 | 1.56 | -38.58 | -74.3 | 0.5 | -39.76 | -75.61 | 17.67 | -13.55 | -24.36 | 1.14 | -39.04 | -75.16 | 0.28 | -88.66 | -90.7 | 3.00 | 60.43 | -63.55 | 137 | 0.74 | 3.79 | 5.13 | -20.47 | -51.47 |
| 23Q1 (14) | 49.84 | -16.09 | 0.06 | 41.48 | -8.71 | 2.02 | 3.9 | -14.47 | 4.28 | 0.12 | 20.0 | 1100.0 | 0.27 | 12.5 | 285.71 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -85.71 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.67 | 64.55 | -160.91 | -0.87 | 56.5 | -183.65 | 4.08 | -47.22 | -38.92 | 2.54 | -51.62 | -47.3 | 0.83 | -50.0 | -43.54 | 20.44 | -4.66 | -6.96 | 1.87 | -52.78 | -48.63 | 2.47 | -52.95 | -9.85 | 1.87 | -88.95 | -48.63 | 136 | 3.03 | 3.03 | 6.45 | -35.11 | -22.66 |
| 22Q4 (13) | 59.4 | 19.23 | 22.15 | 45.44 | 14.03 | 15.59 | 4.56 | 6.29 | 12.32 | 0.1 | 150.0 | 900.0 | 0.24 | 60.0 | 380.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -56.25 | 600.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -1.89 | -158.7 | -626.92 | -2.0 | -161.92 | -194.12 | 7.73 | -16.52 | 44.49 | 5.25 | -16.27 | 25.6 | 1.66 | -26.87 | 100.0 | 21.44 | -12.49 | 38.59 | 3.96 | -16.46 | 27.74 | 5.25 | 138.64 | 49.15 | 16.92 | 30.45 | 69.03 | 132 | 0.0 | -2.22 | 9.94 | -11.57 | 45.11 |
| 22Q3 (12) | 49.82 | -9.75 | 35.34 | 39.85 | -10.91 | 32.04 | 4.29 | 5.93 | 19.5 | 0.04 | 300.0 | 300.0 | 0.15 | 114.29 | 200.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 220.0 | 1500.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 3.22 | 64.29 | 1188.0 | 3.23 | 69.11 | 1304.35 | 9.26 | 5.47 | 157.22 | 6.27 | 3.29 | 147.83 | 2.27 | 10.73 | 215.28 | 24.50 | 4.88 | 21.53 | 4.74 | 3.27 | 153.48 | 2.20 | -26.91 | 31.74 | 12.97 | 57.59 | 88.79 | 132 | 0.0 | -2.22 | 11.24 | 6.34 | 123.46 |
| 22Q2 (11) | 55.2 | 10.82 | 26.66 | 44.73 | 10.01 | 28.39 | 4.05 | 8.29 | 12.81 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 16.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.96 | 78.18 | 437.93 | 1.91 | 83.65 | 678.79 | 8.78 | 31.44 | 65.97 | 6.07 | 25.93 | 61.87 | 2.05 | 39.46 | 60.16 | 23.36 | 6.33 | -3.55 | 4.59 | 26.1 | 65.7 | 3.01 | 9.85 | 1.69 | 8.23 | 126.1 | 64.6 | 132 | 0.0 | -2.22 | 10.57 | 26.74 | 57.29 |
| 22Q1 (10) | 49.81 | 2.43 | 24.34 | 40.66 | 3.43 | 24.76 | 3.74 | -7.88 | 15.43 | 0.01 | 0.0 | 0.0 | 0.07 | 40.0 | 16.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 1.1 | 523.08 | 375.0 | 1.04 | 252.94 | 321.28 | 6.68 | 24.86 | 67.84 | 4.82 | 15.31 | 59.6 | 1.47 | 77.11 | 70.93 | 21.97 | 42.02 | 1.24 | 3.64 | 17.42 | 63.23 | 2.74 | -22.16 | 8.3 | 3.64 | -63.64 | 63.23 | 132 | -2.22 | -2.22 | 8.34 | 21.75 | 54.73 |
| 21Q4 (9) | 48.63 | 32.11 | 19.37 | 39.31 | 30.25 | 22.27 | 4.06 | 13.09 | 7.12 | 0.01 | 0.0 | -50.0 | 0.05 | 0.0 | -28.57 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.02 | 60.0 | 80.0 | 0 | 0 | 100.0 | -0.26 | -204.0 | 82.67 | -0.68 | -395.65 | 54.05 | 5.35 | 48.61 | 40.79 | 4.18 | 65.22 | 45.64 | 0.83 | 15.28 | 10.67 | 15.47 | -23.26 | -21.63 | 3.10 | 65.78 | 46.23 | 3.52 | 110.78 | 11.75 | 10.01 | 45.71 | 99.01 | 135 | 0.0 | 0.0 | 6.85 | 36.18 | 31.98 |
| 21Q3 (8) | 36.81 | -15.53 | 13.75 | 30.18 | -13.38 | 18.91 | 3.59 | 0.0 | 30.55 | 0.01 | 0.0 | -75.0 | 0.05 | -16.67 | -44.44 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | -100.0 | 0.25 | 143.1 | 126.32 | 0.23 | 169.7 | 131.94 | 3.6 | -31.95 | -4.26 | 2.53 | -32.53 | 0.8 | 0.72 | -43.75 | -33.33 | 20.16 | -16.76 | -30.17 | 1.87 | -32.49 | 0.54 | 1.67 | -43.58 | -28.63 | 6.87 | 37.4 | 136.08 | 135 | 0.0 | 0.0 | 5.03 | -25.15 | 0.0 |
| 21Q2 (7) | 43.58 | 8.79 | 109.42 | 34.84 | 6.9 | 88.63 | 3.59 | 10.8 | 58.85 | 0.01 | 0.0 | -87.5 | 0.06 | 0.0 | -25.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.58 | -45.0 | 3.33 | -0.33 | 29.79 | -312.5 | 5.29 | 32.91 | 2419.05 | 3.75 | 24.17 | 971.43 | 1.28 | 48.84 | 1380.0 | 24.22 | 11.61 | 0 | 2.77 | 24.22 | 965.38 | 2.96 | 17.0 | 854.84 | 5.00 | 124.22 | 376.19 | 135 | 0.0 | 0.0 | 6.72 | 24.68 | 386.96 |
| 21Q1 (6) | 40.06 | -1.67 | 49.25 | 32.59 | 1.37 | 41.27 | 3.24 | -14.51 | 21.8 | 0.01 | -50.0 | -75.0 | 0.06 | -14.29 | 20.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 0 | -0.4 | 73.33 | -217.65 | -0.47 | 68.24 | -295.83 | 3.98 | 4.74 | 151.9 | 3.02 | 5.23 | 182.24 | 0.86 | 14.67 | 82.98 | 21.70 | 9.93 | -27.16 | 2.23 | 5.19 | 182.28 | 2.53 | -19.68 | 321.67 | 2.23 | -55.67 | 182.28 | 135 | 0.0 | 0.0 | 5.39 | 3.85 | 100.37 |
| 20Q4 (5) | 40.74 | 25.9 | 22.78 | 32.15 | 26.67 | 19.43 | 3.79 | 37.82 | 19.18 | 0.02 | -50.0 | -60.0 | 0.07 | -22.22 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.1 | 0 | -400.0 | -0.09 | -200.0 | 0 | -1.5 | -57.89 | -56.25 | -1.48 | -105.56 | -64.44 | 3.8 | 1.06 | 52.61 | 2.87 | 14.34 | 52.66 | 0.75 | -30.56 | 41.51 | 19.74 | -31.62 | -6.93 | 2.12 | 13.98 | 52.52 | 3.15 | 34.62 | 56.72 | 5.03 | 72.85 | 10.55 | 135 | 0.0 | 0.0 | 5.19 | 3.18 | 47.86 |
| 20Q3 (4) | 32.36 | 55.5 | 0.0 | 25.38 | 37.41 | 0.0 | 2.75 | 21.68 | 0.0 | 0.04 | -50.0 | 0.0 | 0.09 | 12.5 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | 0 | 0.0 | -0.95 | -58.33 | 0.0 | -0.72 | -800.0 | 0.0 | 3.76 | 1690.48 | 0.0 | 2.51 | 617.14 | 0.0 | 1.08 | 1180.0 | 0.0 | 28.87 | 0 | 0.0 | 1.86 | 615.38 | 0.0 | 2.34 | 654.84 | 0.0 | 2.91 | 177.14 | 0.0 | 135 | 0.0 | 0.0 | 5.03 | 264.49 | 0.0 |
| 20Q2 (3) | 20.81 | -22.47 | 0.0 | 18.47 | -19.94 | 0.0 | 2.26 | -15.04 | 0.0 | 0.08 | 100.0 | 0.0 | 0.08 | 60.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.48 | 4700.0 | 0.0 | 0.01 | 107.69 | 0.0 | 0 | 0 | 0.0 | -0.6 | -276.47 | 0.0 | -0.08 | -133.33 | 0.0 | 0.21 | -86.71 | 0.0 | 0.35 | -67.29 | 0.0 | -0.1 | -121.28 | 0.0 | 0.00 | -100.0 | 0.0 | 0.26 | -67.09 | 0.0 | 0.31 | -48.33 | 0.0 | 1.05 | 32.91 | 0.0 | 135 | 0.0 | 0.0 | 1.38 | -48.7 | 0.0 |
| 20Q1 (2) | 26.84 | -19.11 | 0.0 | 23.07 | -14.3 | 0.0 | 2.66 | -16.35 | 0.0 | 0.04 | -20.0 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | -0.13 | -550.0 | 0.0 | 0 | 0 | 0.0 | 0.34 | 135.42 | 0.0 | 0.24 | 126.67 | 0.0 | 1.58 | -36.55 | 0.0 | 1.07 | -43.09 | 0.0 | 0.47 | -11.32 | 0.0 | 29.79 | 40.45 | 0.0 | 0.79 | -43.17 | 0.0 | 0.60 | -70.15 | 0.0 | 0.79 | -82.64 | 0.0 | 135 | 0.0 | 0.0 | 2.69 | -23.36 | 0.0 |
| 19Q4 (1) | 33.18 | 0.0 | 0.0 | 26.92 | 0.0 | 0.0 | 3.18 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.96 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | 2.49 | 0.0 | 0.0 | 1.88 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 21.21 | 0.0 | 0.0 | 1.39 | 0.0 | 0.0 | 2.01 | 0.0 | 0.0 | 4.55 | 0.0 | 0.0 | 135 | 0.0 | 0.0 | 3.51 | 0.0 | 0.0 |
