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) | 95.41 | -25.77 | 99.53 | -24.49 | 1.99 | -5.24 | 0.08 | 14.29 | 0.18 | 157.14 | 0 | 0 | 0.01 | 0.0 | 0.12 | -42.86 | 0.09 | -70.97 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.27 | -83.02 | -5.83 | 0 | -4.62 | 0 | -1.22 | 0 | 0.00 | 0 | -0.88 | 0 | -0.94 | 0 | 0.00 | 0 | 528 | 0.0 | -2.86 | 0 |
| 2022 (9) | 128.54 | 9.73 | 131.81 | 13.82 | 2.1 | -4.11 | 0.07 | 75.0 | 0.07 | 133.33 | 0 | 0 | 0.01 | 0.0 | 0.21 | 200.0 | 0.31 | 40.91 | 1.33 | 13200.0 | 0 | 0 | 0.24 | 300.0 | 1.59 | 101.27 | -3.79 | 0 | -3.74 | 0 | -0.46 | 0 | 0.00 | 0 | -0.71 | 0 | -1.03 | 0 | 0.00 | 0 | 528 | 0.0 | -0.93 | 0 |
| 2021 (8) | 117.14 | 44.39 | 115.81 | 48.32 | 2.19 | 1.86 | 0.04 | -20.0 | 0.03 | -25.0 | 0 | 0 | 0.01 | -50.0 | 0.07 | 75.0 | 0.22 | -15.38 | 0.01 | -98.75 | -0.02 | 0 | 0.06 | -14.29 | 0.79 | -71.68 | -0.06 | 0 | 1.05 | -63.54 | -1.11 | 0 | 0.00 | 0 | 0.20 | -62.96 | 0.05 | 150.0 | 0.00 | 0 | 528 | 0.19 | 2.47 | -60.61 |
| 2020 (7) | 81.13 | -33.6 | 78.08 | -27.88 | 2.15 | -33.02 | 0.05 | -50.0 | 0.04 | -33.33 | 0 | 0 | 0.02 | 0.0 | 0.04 | 33.33 | 0.26 | 23.81 | 0.8 | 0 | 0.01 | -75.0 | 0.07 | 40.0 | 2.79 | 0 | 3.69 | -64.35 | 2.88 | -67.35 | 0.8 | -47.71 | 21.54 | 45.64 | 0.54 | -67.66 | 0.02 | -98.87 | 0.00 | 0 | 527 | -0.19 | 6.27 | -52.5 |
| 2019 (6) | 122.19 | -20.57 | 108.27 | -19.24 | 3.21 | -27.38 | 0.1 | 25.0 | 0.06 | -68.42 | 0.02 | 0 | 0.02 | -33.33 | 0.03 | -66.67 | 0.21 | 10.53 | -0.2 | 0 | 0.04 | 0 | 0.05 | 0 | -0.36 | 0 | 10.35 | -33.14 | 8.82 | -27.47 | 1.53 | -57.62 | 14.79 | -36.58 | 1.67 | -27.39 | 1.77 | -23.71 | 0.00 | 0 | 528 | 0.0 | 13.2 | -30.96 |
| 2018 (5) | 153.83 | 4.28 | 134.06 | 2.63 | 4.42 | 8.6 | 0.08 | 166.67 | 0.19 | -36.67 | 0 | 0 | 0.03 | -25.0 | 0.09 | 200.0 | 0.19 | -56.82 | 0.09 | 0 | -0.21 | 0 | -0.18 | 0 | 0.13 | 0 | 15.48 | 24.24 | 12.16 | 15.15 | 3.61 | 37.79 | 23.32 | 11.1 | 2.30 | 15.58 | 2.32 | 9.95 | 0.00 | 0 | 528 | 0.0 | 19.12 | 16.16 |
| 2017 (4) | 147.51 | 4.82 | 130.62 | 10.14 | 4.07 | -1.93 | 0.03 | -62.5 | 0.3 | -36.17 | 0 | 0 | 0.04 | 33.33 | 0.03 | -25.0 | 0.44 | 144.44 | 0 | 0 | 0.07 | -46.15 | 0.52 | 0 | -0.37 | 0 | 12.46 | -25.21 | 10.56 | -25.16 | 2.62 | -22.26 | 20.99 | 3.81 | 1.99 | -25.47 | 2.11 | -29.19 | 0.00 | 0 | 528 | 0.0 | 16.46 | -21.84 |
| 2016 (3) | 140.73 | 7.25 | 118.59 | 0.31 | 4.15 | 16.25 | 0.08 | 14.29 | 0.47 | -21.67 | 0 | 0 | 0.03 | 0.0 | 0.04 | -50.0 | 0.18 | 200.0 | 0.1 | 0 | 0.13 | 0 | -0.21 | 0 | -1.34 | 0 | 16.66 | 123.03 | 14.11 | 103.31 | 3.37 | 93.68 | 20.22 | -13.03 | 2.67 | 103.82 | 2.98 | 74.27 | 0.00 | 0 | 528 | 0.0 | 21.06 | 93.57 |
| 2015 (2) | 131.22 | -22.94 | 118.22 | -31.17 | 3.57 | 4.69 | 0.07 | -30.0 | 0.6 | 50.0 | 0 | 0 | 0.03 | 0.0 | 0.08 | -33.33 | 0.06 | -85.71 | -0.03 | 0 | -0.02 | 0 | -0.2 | 0 | -1.96 | 0 | 7.47 | 0 | 6.94 | 0 | 1.74 | 0 | 23.25 | 0 | 1.31 | 0 | 1.71 | 0 | 0.00 | 0 | 528 | 0.0 | 10.88 | 0 |
| 2014 (1) | 170.28 | -16.33 | 171.75 | -9.29 | 3.41 | -6.06 | 0.1 | -28.57 | 0.4 | 0 | 0 | 0 | 0.03 | -25.0 | 0.12 | 50.0 | 0.42 | 162.5 | 0.01 | 0 | 0.27 | 42.11 | 0.01 | 0 | 0.83 | 0 | -4.05 | 0 | -0.38 | 0 | -0.65 | 0 | 0.00 | 0 | -0.07 | 0 | -0.23 | 0 | 0.00 | 0 | 528 | 4.97 | -0.86 | 0 |
| 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) | 30.33 | -11.65 | 31.3 | 31.87 | -7.86 | 42.98 | 0.47 | -4.08 | -9.62 | 0.05 | 25.0 | 150.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | -100.0 | -0.16 | -121.92 | -77.78 | -2.17 | -10750.0 | -1242.11 | -1.76 | -3620.0 | -5966.67 | -0.41 | -925.0 | -373.33 | 0.00 | 0 | -100.0 | -0.34 | -3500.0 | -3500.0 | -0.31 | -138.46 | -1650.0 | -0.39 | -680.0 | 31.58 | 519 | -1.7 | -1.7 | -1.42 | -297.22 | -249.47 |
| 24Q2 (19) | 34.33 | 54.22 | 48.17 | 34.59 | 53.94 | 30.28 | 0.49 | -15.52 | 6.52 | 0.04 | 100.0 | 300.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 16.67 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | -0.03 | 0 | 0 | -0.03 | 25.0 | 70.0 | 0.73 | 108.57 | 7400.0 | -0.02 | 95.35 | 99.48 | 0.05 | 115.15 | 101.67 | -0.04 | 55.56 | 95.18 | 0.00 | 0 | 0 | 0.01 | 116.67 | 101.75 | -0.13 | 0.0 | 77.19 | -0.05 | 16.67 | 91.23 | 528 | 0.0 | 0.0 | 0.72 | 125.0 | 123.08 |
| 24Q1 (18) | 22.26 | -14.25 | -3.97 | 22.47 | -18.5 | -2.77 | 0.58 | 0.0 | 34.88 | 0.02 | -33.33 | 0.0 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 500.0 | 0.01 | -80.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | -300.0 | 0.35 | 400.0 | 12.9 | -0.43 | 79.72 | -975.0 | -0.33 | 79.88 | -1550.0 | -0.09 | 82.35 | -125.0 | 0.00 | 0 | 0 | -0.06 | 80.65 | 0 | -0.13 | 60.61 | -116.67 | -0.06 | 93.18 | 0 | 528 | 0.0 | 0.0 | 0.32 | 123.36 | -52.94 |
| 23Q4 (17) | 25.96 | 12.38 | 5.74 | 27.57 | 23.69 | 6.49 | 0.58 | 11.54 | 7.41 | 0.03 | 50.0 | 0.0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | 400.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -114.29 | -200.0 | 0.07 | 177.78 | -36.36 | -2.12 | -1215.79 | -20.45 | -1.64 | -5566.67 | -12.33 | -0.51 | -440.0 | -50.0 | 0.00 | -100.0 | 0 | -0.31 | -3200.0 | -10.71 | -0.33 | -1750.0 | -10.0 | -0.88 | -54.39 | -23.94 | 528 | 0.0 | 0.0 | -1.37 | -244.21 | -31.73 |
| 23Q3 (16) | 23.1 | -0.3 | -24.04 | 22.29 | -16.05 | -31.14 | 0.52 | 13.04 | -3.7 | 0.02 | 100.0 | 0.0 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0.0 | 0.01 | 0.0 | -95.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 170.0 | -58.82 | -0.09 | -800.0 | -129.03 | 0.19 | 104.92 | 108.68 | 0.03 | 101.0 | 101.7 | 0.15 | 118.07 | 134.09 | 78.13 | 0 | 0 | 0.01 | 101.75 | 103.03 | 0.02 | 103.51 | 105.0 | -0.57 | 0.0 | -32.56 | 528 | 0.0 | 0.0 | 0.95 | 130.45 | 164.63 |
| 23Q2 (15) | 23.17 | -0.04 | -39.38 | 26.55 | 14.89 | -32.25 | 0.46 | 6.98 | 6.98 | 0.01 | -50.0 | 0.0 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | -60.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -600.0 | -350.0 | -0.01 | -103.23 | 95.65 | -3.86 | -9550.0 | -138.27 | -2.99 | -14850.0 | -103.4 | -0.83 | -1975.0 | -591.67 | 0.00 | 0 | 0 | -0.57 | 0 | -103.57 | -0.57 | -850.0 | -137.5 | -0.57 | 0 | -470.0 | 528 | 0.0 | 0.0 | -3.12 | -558.82 | -242.86 |
| 23Q1 (14) | 23.18 | -5.58 | -34.45 | 23.11 | -10.74 | -32.74 | 0.43 | -20.37 | -28.33 | 0.02 | -33.33 | 100.0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | -50.0 | -80.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 100.0 | -33.33 | 0.31 | 181.82 | -77.7 | -0.04 | 97.73 | -102.23 | -0.02 | 98.63 | -102.11 | -0.04 | 88.24 | -109.3 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.06 | 80.0 | 25.0 | 0.00 | 100.0 | -100.0 | 528 | 0.0 | 0.0 | 0.68 | 165.38 | -72.8 |
| 22Q4 (13) | 24.55 | -19.27 | -14.1 | 25.89 | -20.02 | -16.08 | 0.54 | 0.0 | 10.2 | 0.03 | 50.0 | 200.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -91.3 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0.01 | -94.12 | 0 | 0.11 | -64.52 | 222.22 | -1.76 | 19.63 | 38.46 | -1.46 | 17.05 | 38.4 | -0.34 | 22.73 | 33.33 | 0.00 | 0 | 0 | -0.28 | 15.15 | 37.78 | -0.30 | 25.0 | 31.82 | -0.71 | -65.12 | -455.0 | 528 | 0.0 | 0.0 | -1.04 | 29.25 | 52.94 |
| 22Q3 (12) | 30.41 | -20.43 | -7.51 | 32.37 | -17.4 | -5.32 | 0.54 | 25.58 | 25.58 | 0.02 | 100.0 | 100.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -66.67 | 150.0 | 0.23 | 1050.0 | 2200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 325.0 | 0 | 0.31 | 234.78 | 444.44 | -2.19 | -35.19 | -19.67 | -1.76 | -19.73 | -18.92 | -0.44 | -266.67 | -33.33 | 0.00 | 0 | 0 | -0.33 | -17.86 | -17.86 | -0.40 | -66.67 | -48.15 | -0.43 | -330.0 | -166.15 | 528 | 0.0 | 0.0 | -1.47 | -61.54 | -23.53 |
| 22Q2 (11) | 38.22 | 8.09 | 11.43 | 39.19 | 14.06 | 21.44 | 0.43 | -28.33 | -25.86 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 1400.0 | 275.0 | 0.02 | -60.0 | -60.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 233.33 | -0.23 | -116.55 | -169.7 | -1.62 | -190.5 | -191.01 | -1.47 | -254.74 | -158.8 | -0.12 | -127.91 | 82.86 | 0.00 | -100.0 | 0 | -0.28 | -255.56 | -159.57 | -0.24 | -200.0 | -157.14 | -0.10 | -155.56 | -110.75 | 528 | 0.0 | 0.19 | -0.91 | -136.4 | -137.76 |
| 22Q1 (10) | 35.36 | 23.72 | 65.39 | 34.36 | 11.38 | 85.73 | 0.6 | 22.45 | -11.76 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.05 | 400.0 | -64.29 | 1.33 | 13200.0 | 0 | 0 | 100.0 | 0 | 0.03 | 0 | -66.67 | 1.39 | 1644.44 | 117.19 | 1.79 | 162.59 | -36.97 | 0.95 | 140.08 | -60.25 | 0.43 | 184.31 | 2.38 | 24.25 | 0 | 62.75 | 0.18 | 140.0 | -60.0 | -0.08 | 81.82 | -123.53 | 0.18 | -10.0 | -60.0 | 528 | 0.0 | 0.19 | 2.5 | 213.12 | -27.75 |
| 21Q4 (9) | 28.58 | -13.08 | 11.9 | 30.85 | -9.77 | 48.25 | 0.49 | 13.95 | -26.87 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 107.14 | 0.01 | 0 | -66.67 | -0.02 | 0 | 0 | 0 | 0 | -100.0 | -0.09 | 0.0 | -107.56 | -2.86 | -56.28 | -154.37 | -2.37 | -60.14 | -153.5 | -0.51 | -54.55 | -162.96 | 0.00 | 0 | -100.0 | -0.45 | -60.71 | -153.57 | -0.44 | -62.96 | -170.97 | 0.20 | -69.23 | -63.64 | 528 | 0.0 | 0.19 | -2.21 | -85.71 | -137.46 |
| 21Q3 (8) | 32.88 | -4.14 | 65.73 | 34.19 | 5.95 | 74.88 | 0.43 | -25.86 | -12.24 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 100.0 | 0.01 | -80.0 | -94.12 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.09 | -127.27 | -129.03 | -1.83 | -202.81 | -1625.0 | -1.48 | -159.2 | -1445.45 | -0.33 | 52.86 | 0 | 0.00 | 0 | -100.0 | -0.28 | -159.57 | -1500.0 | -0.27 | -164.29 | -575.0 | 0.65 | -30.11 | 324.14 | 528 | 0.19 | 0.19 | -1.19 | -149.38 | -260.81 |
| 21Q2 (7) | 34.3 | 60.43 | 82.93 | 32.27 | 74.43 | 82.11 | 0.58 | -14.71 | 11.54 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.04 | 0 | 33.33 | 0.05 | -64.29 | -76.19 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -0.03 | -133.33 | -400.0 | 0.33 | -48.44 | -77.7 | 1.78 | -37.32 | -11.0 | 2.5 | 4.6 | 72.41 | -0.7 | -266.67 | -225.0 | 0.00 | -100.0 | -100.0 | 0.47 | 4.44 | 67.86 | 0.42 | 23.53 | 4300.0 | 0.93 | 106.67 | 390.62 | 527 | 0.0 | 0.0 | 2.41 | -30.35 | -9.4 |
| 21Q1 (6) | 21.38 | -16.29 | 25.76 | 18.5 | -11.1 | -7.5 | 0.68 | 1.49 | 41.67 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.14 | 200.0 | 600.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.09 | 50.0 | 550.0 | 0.64 | -46.22 | 420.0 | 2.84 | -46.01 | 177.17 | 2.39 | -46.05 | 176.85 | 0.42 | -48.15 | 173.68 | 14.90 | -3.18 | 0 | 0.45 | -46.43 | 176.27 | 0.34 | -45.16 | 160.71 | 0.45 | -18.18 | 176.27 | 527 | 0.0 | -0.19 | 3.46 | -41.36 | 214.19 |
| 20Q4 (5) | 25.54 | 28.73 | -7.43 | 20.81 | 6.45 | -23.32 | 0.67 | 36.73 | 52.27 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | -0.14 | -182.35 | -1300.0 | 0.03 | -25.0 | 175.0 | 0 | 0 | 0 | 0.06 | 200.0 | -25.0 | 1.19 | 283.87 | 213.16 | 5.26 | 4283.33 | 1284.21 | 4.43 | 3927.27 | 1202.94 | 0.81 | 0 | 8200.0 | 15.39 | 1379.81 | 0 | 0.84 | 4100.0 | 1300.0 | 0.62 | 1650.0 | 6300.0 | 0.55 | 289.66 | -67.07 | 527 | 0.0 | -0.19 | 5.9 | 697.3 | 456.6 |
| 20Q3 (4) | 19.84 | 5.81 | 0.0 | 19.55 | 10.33 | 0.0 | 0.49 | -5.77 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0.17 | -19.05 | 0.0 | 0.04 | -94.44 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.31 | -79.05 | 0.0 | 0.12 | -94.0 | 0.0 | 0.11 | -92.41 | 0.0 | 0 | -100.0 | 0.0 | 1.04 | -96.28 | 0.0 | 0.02 | -92.86 | 0.0 | -0.04 | -300.0 | 0.0 | -0.29 | 9.38 | 0.0 | 527 | 0.0 | 0.0 | 0.74 | -72.18 | 0.0 |
| 20Q2 (3) | 18.75 | 10.29 | 0.0 | 17.72 | -11.4 | 0.0 | 0.52 | 8.33 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0.21 | 950.0 | 0.0 | 0.72 | 7100.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 150.0 | 0.0 | 1.48 | 840.0 | 0.0 | 2.0 | 154.35 | 0.0 | 1.45 | 146.62 | 0.0 | 0.56 | 198.25 | 0.0 | 27.95 | 0 | 0.0 | 0.28 | 147.46 | 0.0 | -0.01 | 98.21 | 0.0 | -0.32 | 45.76 | 0.0 | 527 | -0.19 | 0.0 | 2.66 | 187.79 | 0.0 |
| 20Q1 (2) | 17.0 | -38.38 | 0.0 | 20.0 | -26.31 | 0.0 | 0.48 | 9.09 | 0.0 | 0.02 | -33.33 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 300.0 | 0.0 | 0.01 | 125.0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -125.0 | 0.0 | -0.2 | -152.63 | 0.0 | -3.68 | -1068.42 | 0.0 | -3.11 | -1014.71 | 0.0 | -0.57 | -5600.0 | 0.0 | 0.00 | 0 | 0.0 | -0.59 | -1083.33 | 0.0 | -0.56 | -5500.0 | 0.0 | -0.59 | -135.33 | 0.0 | 528 | 0.0 | 0.0 | -3.03 | -385.85 | 0.0 |
| 19Q4 (1) | 27.59 | 0.0 | 0.0 | 27.14 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 1.67 | 0.0 | 0.0 | 528 | 0.0 | 0.0 | 1.06 | 0.0 | 0.0 |
