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) | 8.64 | 7.73 | 3.26 | 3.16 | 0.93 | 32.86 | 0.37 | 164.29 | 0.88 | 33.33 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 0.12 | -7.69 | 2.05 | 294.23 | 6.5 | 38.89 | 5.74 | 41.03 | 0.76 | 24.59 | 11.67 | -11.05 | 2.81 | 40.5 | 1.83 | 3.98 | 0.00 | 0 | 203 | 0.0 | 8.46 | 32.39 |
| 2022 (9) | 8.02 | 14.9 | 3.16 | 42.34 | 0.7 | -35.19 | 0.14 | 600.0 | 0.66 | 29.41 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0.02 | 100.0 | 0 | 0 | 0.03 | -91.67 | 0.13 | 0 | 0.52 | -66.45 | 4.68 | -10.52 | 4.07 | -11.14 | 0.61 | -6.15 | 13.12 | 6.23 | 2.00 | -11.11 | 1.76 | 17.33 | 0.00 | 0 | 203 | 0.0 | 6.39 | -5.61 |
| 2021 (8) | 6.98 | 15.37 | 2.22 | 42.31 | 1.08 | 24.14 | 0.02 | -75.0 | 0.51 | 2.0 | 0 | 0 | 0.01 | 0.0 | 0.05 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.36 | 89.47 | -0.04 | 0 | 1.55 | 131.34 | 5.23 | 22.2 | 4.58 | 27.93 | 0.65 | -8.45 | 12.35 | -25.78 | 2.25 | 28.57 | 1.50 | 4.17 | 0.00 | 0 | 203 | 0.0 | 6.77 | 19.19 |
| 2020 (7) | 6.05 | 4.13 | 1.56 | -20.0 | 0.87 | -41.22 | 0.08 | -63.64 | 0.5 | -9.09 | 0 | 0 | 0.01 | -50.0 | 0.05 | -88.1 | 0.01 | 0 | -0.01 | 0 | 0.19 | 850.0 | -0.08 | 0 | 0.67 | -10.67 | 4.28 | 36.74 | 3.58 | -59.36 | 0.71 | 273.68 | 16.64 | 175.5 | 1.75 | -59.4 | 1.44 | -63.91 | 0.00 | 0 | 203 | 0.0 | 5.68 | 25.66 |
| 2019 (6) | 5.81 | -0.34 | 1.95 | 12.07 | 1.48 | 48.0 | 0.22 | 37.5 | 0.55 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0.42 | 10.53 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -0.01 | 0 | 0.75 | 0 | 3.13 | 3.99 | 8.81 | 253.82 | 0.19 | -65.45 | 6.04 | -66.76 | 4.31 | 253.28 | 3.99 | 214.17 | 0.00 | 0 | 203 | 0.0 | 4.52 | 6.1 |
| 2018 (5) | 5.83 | 6.39 | 1.74 | 5.45 | 1.0 | 0.0 | 0.16 | -5.88 | 0.55 | -17.91 | 0 | 0 | 0.02 | 0 | 0.38 | 35.71 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.18 | 0 | -0.07 | 0 | 3.01 | -14.73 | 2.49 | -19.94 | 0.55 | 27.91 | 18.17 | 50.54 | 1.22 | -23.27 | 1.27 | 5.83 | 0.00 | 0 | 203 | 4.64 | 4.26 | -11.62 |
| 2017 (4) | 5.48 | -5.19 | 1.65 | -20.29 | 1.0 | -15.97 | 0.17 | 6.25 | 0.67 | -10.67 | 0 | 0 | 0 | 0 | 0.28 | 7.69 | 0.05 | -66.67 | 0.68 | -72.13 | 0.01 | -75.0 | -0.21 | 0 | 0.69 | -69.2 | 3.53 | -26.0 | 3.11 | -27.84 | 0.43 | -6.52 | 12.07 | 24.05 | 1.59 | -27.4 | 1.20 | 17.65 | 0.00 | 0 | 194 | -1.02 | 4.82 | -21.75 |
| 2016 (3) | 5.78 | -26.74 | 2.07 | -64.92 | 1.19 | 8.18 | 0.16 | -11.11 | 0.75 | -6.25 | 0 | 0 | 0 | 0 | 0.26 | -3.7 | 0.15 | 400.0 | 2.44 | 6000.0 | 0.04 | 300.0 | -0.04 | 0 | 2.24 | 0 | 4.77 | 736.84 | 4.31 | 745.1 | 0.46 | 820.0 | 9.73 | 14.2 | 2.19 | 742.31 | 1.02 | 148.78 | 0.00 | 0 | 196 | -1.51 | 6.16 | 120.79 |
| 2015 (2) | 7.89 | -27.75 | 5.9 | -31.48 | 1.1 | -18.52 | 0.18 | 63.64 | 0.8 | -1.23 | 0 | 0 | 0 | 0 | 0.27 | 8.0 | 0.03 | -57.14 | 0.04 | -97.59 | 0.01 | 0 | 0.03 | 50.0 | -0.32 | 0 | 0.57 | -75.95 | 0.51 | -76.28 | 0.05 | -76.19 | 8.52 | -3.4 | 0.26 | -75.47 | 0.41 | 13.89 | 0.00 | 0 | 199 | -1.97 | 2.79 | -38.95 |
| 2014 (1) | 10.92 | -19.29 | 8.61 | -35.12 | 1.35 | -16.67 | 0.11 | 175.0 | 0.81 | 0 | 0 | 0 | 0 | 0 | 0.25 | -3.85 | 0.07 | 600.0 | 1.66 | 0 | 0 | 0 | 0.02 | 0 | 1.42 | 0 | 2.37 | 0 | 2.15 | 0 | 0.21 | -72.0 | 8.82 | 0 | 1.06 | 0 | 0.36 | 0 | 0.00 | 0 | 203 | -0.49 | 4.57 | 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) | 2.69 | 40.1 | -19.7 | 0.94 | 11.9 | -24.19 | 0.32 | -30.43 | 45.45 | 0.08 | 0.0 | -20.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.41 | -57.29 | 17.14 | 1.85 | 17.83 | -17.04 | 1.78 | -17.97 | -11.88 | 0.06 | 110.0 | -71.43 | 3.47 | 0 | -62.49 | 0.88 | -17.76 | -11.11 | 0.68 | 13.33 | -18.07 | 2.75 | 47.06 | 22.22 | 202 | -0.49 | -0.49 | 2.48 | 17.54 | -9.16 |
| 24Q2 (19) | 1.92 | 8.47 | 13.61 | 0.84 | 29.23 | 33.33 | 0.46 | 100.0 | 100.0 | 0.08 | -11.11 | -11.11 | 0.22 | 4.76 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.29 | 0 | 2800.0 | 0.12 | -50.0 | -20.0 | 0.96 | 2.13 | 43.28 | 1.57 | -14.21 | 5.37 | 2.17 | 32.32 | 68.22 | -0.6 | -415.79 | -400.0 | 0.00 | -100.0 | -100.0 | 1.07 | 32.1 | 67.19 | 0.60 | 71.43 | 93.55 | 1.87 | 130.86 | 49.6 | 203 | 0.0 | 0.0 | 2.11 | -9.44 | 6.03 |
| 24Q1 (18) | 1.77 | -5.35 | 2.31 | 0.65 | -9.72 | -1.52 | 0.23 | -8.0 | 0.0 | 0.09 | -10.0 | 12.5 | 0.21 | -4.55 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0.24 | 200.0 | 500.0 | 0.94 | 104.35 | 64.91 | 1.83 | 34.56 | 28.87 | 1.64 | 40.17 | 31.2 | 0.19 | 0.0 | 18.75 | 10.62 | -22.48 | -7.89 | 0.81 | 39.66 | 30.65 | 0.35 | 0.0 | 2.94 | 0.81 | -71.28 | 30.65 | 203 | 0.0 | 0.0 | 2.33 | 25.27 | 22.63 |
| 23Q4 (17) | 1.87 | -44.18 | -4.59 | 0.72 | -41.94 | -17.24 | 0.25 | 13.64 | 108.33 | 0.1 | 0.0 | 25.0 | 0.22 | -4.35 | 15.79 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | -0.06 | -200.0 | 0 | 0.04 | 300.0 | 0 | -0.24 | -233.33 | -380.0 | 0.46 | 31.43 | 58.62 | 1.36 | -39.01 | 7.94 | 1.17 | -42.08 | 1.74 | 0.19 | -9.52 | 72.73 | 13.70 | 48.11 | 52.9 | 0.58 | -41.41 | 3.57 | 0.35 | -57.83 | -18.6 | 2.82 | 25.33 | 41.0 | 203 | 0.0 | 0.0 | 1.86 | -31.87 | 8.14 |
| 23Q3 (16) | 3.35 | 98.22 | 32.41 | 1.24 | 96.83 | 29.17 | 0.22 | -4.35 | -4.35 | 0.1 | 11.11 | 150.0 | 0.23 | 4.55 | 27.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | -80.0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0.18 | 20.0 | 100.0 | 0.35 | -47.76 | 1266.67 | 2.23 | 49.66 | 71.54 | 2.02 | 56.59 | 74.14 | 0.21 | 5.0 | 40.0 | 9.25 | -31.78 | -20.19 | 0.99 | 54.69 | 73.68 | 0.83 | 167.74 | 40.68 | 2.25 | 80.0 | 56.25 | 203 | 0.0 | 0.0 | 2.73 | 37.19 | 56.0 |
| 23Q2 (15) | 1.69 | -2.31 | -1.74 | 0.63 | -4.55 | -11.27 | 0.23 | 0.0 | 15.0 | 0.09 | 12.5 | 350.0 | 0.22 | 4.76 | 57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.15 | 275.0 | 200.0 | 0.67 | 17.54 | 97.06 | 1.49 | 4.93 | 29.57 | 1.29 | 3.2 | 38.71 | 0.2 | 25.0 | -9.09 | 13.56 | 17.61 | -30.25 | 0.64 | 3.23 | 39.13 | 0.31 | -8.82 | 6.9 | 1.25 | 101.61 | 43.68 | 203 | 0.0 | 0.0 | 1.99 | 4.74 | 27.56 |
| 23Q1 (14) | 1.73 | -11.73 | -4.42 | 0.66 | -24.14 | 6.45 | 0.23 | 91.67 | 53.33 | 0.08 | 0.0 | 700.0 | 0.21 | 10.53 | 50.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 180.0 | 0.0 | 0.57 | 96.55 | 812.5 | 1.42 | 12.7 | 47.92 | 1.25 | 8.7 | 48.81 | 0.16 | 45.45 | 23.08 | 11.53 | 28.68 | -11.72 | 0.62 | 10.71 | 51.22 | 0.34 | -20.93 | -26.09 | 0.62 | -69.0 | 51.22 | 203 | 0.0 | 0.0 | 1.9 | 10.47 | 39.71 |
| 22Q4 (13) | 1.96 | -22.53 | -1.01 | 0.87 | -9.38 | -4.4 | 0.12 | -47.83 | -63.64 | 0.08 | 100.0 | 700.0 | 0.19 | 5.56 | 46.15 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.05 | -155.56 | -400.0 | 0.29 | 1066.67 | -44.23 | 1.26 | -3.08 | 0.8 | 1.15 | -0.86 | -4.96 | 0.11 | -26.67 | 266.67 | 8.96 | -22.69 | 230.63 | 0.56 | -1.75 | -6.67 | 0.43 | -27.12 | 26.47 | 2.00 | 38.89 | -11.11 | 203 | 0.0 | 0.0 | 1.72 | -1.71 | 4.88 |
| 22Q3 (12) | 2.53 | 47.09 | 39.78 | 0.96 | 35.21 | 104.26 | 0.23 | 15.0 | -14.81 | 0.04 | 100.0 | 0 | 0.18 | 28.57 | 38.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.09 | 80.0 | 0 | -0.03 | -108.82 | -160.0 | 1.3 | 13.04 | 16.07 | 1.16 | 24.73 | 13.73 | 0.15 | -31.82 | 36.36 | 11.59 | -40.38 | 22.39 | 0.57 | 23.91 | 14.0 | 0.59 | 103.45 | 22.92 | 1.44 | 65.52 | -13.25 | 203 | 0.0 | 0.0 | 1.75 | 12.18 | 15.89 |
| 22Q2 (11) | 1.72 | -4.97 | 22.86 | 0.71 | 14.52 | 65.12 | 0.2 | 33.33 | -16.67 | 0.02 | 100.0 | 100.0 | 0.14 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 266.67 | 0.34 | 525.0 | -30.61 | 1.15 | 19.79 | -5.74 | 0.93 | 10.71 | -7.0 | 0.22 | 69.23 | -4.35 | 19.44 | 48.85 | 5.19 | 0.46 | 12.2 | -6.12 | 0.29 | -36.96 | 16.0 | 0.87 | 112.2 | -25.0 | 203 | 0.0 | 0.0 | 1.56 | 14.71 | -2.5 |
| 22Q1 (10) | 1.81 | -8.59 | 1.12 | 0.62 | -31.87 | 51.22 | 0.15 | -54.55 | -34.78 | 0.01 | 0.0 | 0 | 0.14 | 7.69 | 7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | 500.0 | 500.0 | -0.08 | -115.38 | -116.33 | 0.96 | -23.2 | -41.46 | 0.84 | -30.58 | -38.24 | 0.13 | 333.33 | -53.57 | 13.06 | 381.92 | -23.58 | 0.41 | -31.67 | -38.81 | 0.46 | 35.29 | 6.98 | 0.41 | -81.78 | -38.81 | 203 | 0.0 | 0.0 | 1.36 | -17.07 | -32.67 |
| 21Q4 (9) | 1.98 | 9.39 | 10.61 | 0.91 | 93.62 | 89.58 | 0.33 | 22.22 | 26.92 | 0.01 | 0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.01 | 0 | -95.0 | -0.01 | 0 | 66.67 | 0.52 | 940.0 | 160.0 | 1.25 | 11.61 | 0.0 | 1.21 | 18.63 | 0.0 | 0.03 | -72.73 | -25.0 | 2.71 | -71.38 | -15.58 | 0.60 | 20.0 | 0.0 | 0.34 | -29.17 | -32.0 | 2.25 | 35.54 | 27.84 | 203 | 0.0 | 0.0 | 1.64 | 8.61 | 0.0 |
| 21Q3 (8) | 1.81 | 29.29 | 43.65 | 0.47 | 9.3 | 23.68 | 0.27 | 12.5 | 17.39 | 0 | -100.0 | -100.0 | 0.13 | 8.33 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | -88.37 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 100.0 | 0.05 | -89.8 | -90.0 | 1.12 | -8.2 | -2.61 | 1.02 | 2.0 | 3.03 | 0.11 | -52.17 | -26.67 | 9.47 | -48.76 | -28.47 | 0.50 | 2.04 | 2.04 | 0.48 | 92.0 | 100.0 | 1.66 | 43.1 | 43.1 | 203 | 0.0 | 0.0 | 1.51 | -5.62 | 1.34 |
| 21Q2 (7) | 1.4 | -21.79 | 12.9 | 0.43 | 4.88 | 19.44 | 0.24 | 4.35 | 9.09 | 0.01 | 0 | -66.67 | 0.12 | -7.69 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.03 | -200.0 | 0.0 | 0.49 | 0.0 | -28.99 | 1.22 | -25.61 | -8.96 | 1.0 | -26.47 | -2.91 | 0.23 | -17.86 | -28.12 | 18.48 | 8.13 | -21.53 | 0.49 | -26.87 | -2.0 | 0.25 | -41.86 | 47.06 | 1.16 | 73.13 | 73.13 | 203 | 0.0 | 0.0 | 1.6 | -20.79 | -3.61 |
| 21Q1 (6) | 1.79 | 0.0 | 1.7 | 0.41 | -14.58 | 20.59 | 0.23 | -11.54 | 43.75 | 0 | -100.0 | -100.0 | 0.13 | 0.0 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.35 | 75.0 | 1850.0 | -0.01 | 66.67 | -200.0 | 0.49 | 145.0 | 168.06 | 1.64 | 31.2 | 198.18 | 1.36 | 12.4 | 288.57 | 0.28 | 600.0 | 40.0 | 17.09 | 432.4 | -54.45 | 0.67 | 11.67 | 294.12 | 0.43 | -14.0 | -18.87 | 0.67 | -61.93 | 294.12 | 203 | 0.0 | 0.0 | 2.02 | 23.17 | 126.97 |
| 20Q4 (5) | 1.79 | 42.06 | 36.64 | 0.48 | 26.32 | -29.41 | 0.26 | 13.04 | -52.73 | 0.01 | 0.0 | 0 | 0.13 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.41 | -195.35 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.2 | 1900.0 | 0 | -0.03 | 0.0 | 0 | 0.2 | -60.0 | 81.82 | 1.25 | 8.7 | 525.0 | 1.21 | 22.22 | 105.08 | 0.04 | -73.33 | 110.53 | 3.21 | -75.76 | 0 | 0.60 | 22.45 | 106.9 | 0.50 | 108.33 | 108.33 | 1.76 | 51.72 | -59.35 | 203 | 0.0 | 0.0 | 1.64 | 10.07 | 198.18 |
| 20Q3 (4) | 1.26 | 1.61 | 0.0 | 0.38 | 5.56 | 0.0 | 0.23 | 4.55 | 0.0 | 0.01 | -66.67 | 0.0 | 0.12 | 9.09 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.43 | 2050.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.5 | -27.54 | 0.0 | 1.15 | -14.18 | 0.0 | 0.99 | -3.88 | 0.0 | 0.15 | -53.12 | 0.0 | 13.24 | -43.78 | 0.0 | 0.49 | -2.0 | 0.0 | 0.24 | 41.18 | 0.0 | 1.16 | 73.13 | 0.0 | 203 | 0.0 | 0.0 | 1.49 | -10.24 | 0.0 |
| 20Q2 (3) | 1.24 | -29.55 | 0.0 | 0.36 | 5.88 | 0.0 | 0.22 | 37.5 | 0.0 | 0.03 | -25.0 | 0.0 | 0.11 | -21.43 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.03 | -400.0 | 0.0 | 0.69 | 195.83 | 0.0 | 1.34 | 143.64 | 0.0 | 1.03 | 194.29 | 0.0 | 0.32 | 60.0 | 0.0 | 23.55 | -37.23 | 0.0 | 0.50 | 194.12 | 0.0 | 0.17 | -67.92 | 0.0 | 0.67 | 294.12 | 0.0 | 203 | 0.0 | 0.0 | 1.66 | 86.52 | 0.0 |
| 20Q1 (2) | 1.76 | 34.35 | 0.0 | 0.34 | -50.0 | 0.0 | 0.16 | -70.91 | 0.0 | 0.04 | 0 | 0.0 | 0.14 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.72 | -754.55 | 0.0 | 0.55 | 175.0 | 0.0 | 0.35 | -40.68 | 0.0 | 0.2 | 152.63 | 0.0 | 37.52 | 0 | 0.0 | 0.17 | -41.38 | 0.0 | 0.53 | 120.83 | 0.0 | 0.17 | -96.07 | 0.0 | 203 | 0.0 | 0.0 | 0.89 | 61.82 | 0.0 |
| 19Q4 (1) | 1.31 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 0.55 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 4.33 | 0.0 | 0.0 | 203 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 |
