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) | 77.41 | -16.77 | 78.9 | -13.18 | 3.66 | -20.26 | 0 | 0 | 0.4 | 100.0 | 0.02 | 100.0 | 0.56 | -27.27 | 1.42 | 73.17 | 0.7 | 75.0 | 0 | 0 | -0.06 | 0 | -0.11 | 0 | 2.13 | 0 | -3.02 | 0 | -2.4 | 0 | -0.62 | 0 | 0.00 | 0 | -0.45 | 0 | -0.85 | 0 | 0.00 | 0 | 532 | 0.0 | 1.32 | -17.5 |
| 2022 (9) | 93.01 | -17.1 | 90.88 | -9.09 | 4.59 | -20.03 | 0.01 | 0 | 0.2 | 53.85 | 0.01 | 0.0 | 0.77 | 2.67 | 0.82 | 121.62 | 0.4 | 2.56 | 0.22 | 0 | -0.9 | 0 | 0.65 | 0 | -0.41 | 0 | -2.86 | 0 | -2.82 | 0 | -0.04 | 0 | 0.00 | 0 | -0.53 | 0 | -0.45 | 0 | 0.00 | 0 | 532 | 0.0 | 1.6 | -89.43 |
| 2021 (8) | 112.19 | 46.16 | 99.97 | 31.7 | 5.74 | 57.69 | 0 | 0 | 0.13 | 30.0 | 0.01 | 0.0 | 0.75 | 0.0 | 0.37 | 60.87 | 0.39 | 34.48 | 0 | 0 | 1.9 | 0 | -0.1 | 0 | 3.57 | 45.71 | 10.04 | 0 | 9.2 | 0 | 0.84 | 1580.0 | 8.40 | 0 | 1.73 | 0 | 1.06 | 0 | 0.00 | 0 | 532 | -7.96 | 15.14 | 156.18 |
| 2020 (7) | 76.76 | -35.17 | 75.91 | -35.98 | 3.64 | -14.55 | 0 | 0 | 0.1 | -37.5 | 0.01 | 0.0 | 0.75 | -1.32 | 0.23 | -54.9 | 0.29 | -30.95 | -0.01 | 0 | -0.56 | 0 | -0.13 | 0 | 2.45 | 124.77 | -0.35 | 0 | -0.4 | 0 | 0.05 | 0 | 0.00 | 0 | -0.07 | 0 | -0.54 | 0 | 0.00 | 0 | 578 | -5.56 | 5.91 | 125.57 |
| 2019 (6) | 118.41 | -25.21 | 118.57 | -22.79 | 4.26 | -15.31 | 0 | 0 | 0.16 | -15.79 | 0.01 | 0 | 0.76 | 4.11 | 0.51 | 13.33 | 0.42 | -4.55 | -0.02 | 0 | -0.53 | 0 | 0 | 0 | 1.09 | -18.66 | -3.32 | 0 | -3.03 | 0 | -0.29 | 0 | 0.00 | 0 | -0.49 | 0 | -0.77 | 0 | 0.00 | 0 | 612 | 0.0 | 2.62 | -62.14 |
| 2018 (5) | 158.32 | 5.72 | 153.56 | 8.62 | 5.03 | -2.33 | 0 | 0 | 0.19 | 26.67 | 0 | 0 | 0.73 | 28.07 | 0.45 | 9.76 | 0.44 | -20.0 | 0.05 | 0 | 0.42 | -6.67 | 0.54 | 0 | 1.34 | 52.27 | 1.08 | -73.59 | 0.9 | -75.07 | 0.18 | -62.5 | 16.85 | 45.01 | 0.15 | -74.58 | -0.08 | 0 | 0.00 | 0 | 612 | 0.0 | 6.92 | -36.63 |
| 2017 (4) | 149.75 | 14.79 | 141.38 | 14.38 | 5.15 | 5.97 | 0.01 | 0 | 0.15 | -11.76 | 0 | 0 | 0.57 | 0.0 | 0.41 | -12.77 | 0.55 | 25.0 | -0.04 | 0 | 0.45 | 18.42 | -0.96 | 0 | 0.88 | 57.14 | 4.09 | 60.39 | 3.61 | 73.56 | 0.48 | 2.13 | 11.62 | -36.54 | 0.59 | 73.53 | 0.51 | 75.86 | 0.00 | 0 | 612 | 0.0 | 10.92 | 9.09 |
| 2016 (3) | 130.45 | -12.98 | 123.61 | -15.34 | 4.86 | 4.52 | 0 | 0 | 0.17 | -57.5 | 0 | 0 | 0.57 | 11.76 | 0.47 | 42.42 | 0.44 | -21.43 | 0 | 0 | 0.38 | -41.54 | -0.21 | 0 | 0.56 | -74.19 | 2.55 | 79.58 | 2.08 | 57.58 | 0.47 | 370.0 | 18.31 | 166.13 | 0.34 | 54.55 | 0.29 | 0 | 0.00 | 0 | 612 | 0.0 | 10.01 | 12.6 |
| 2015 (2) | 149.91 | -17.5 | 146.01 | -17.77 | 4.65 | 4.73 | 0 | 0 | 0.4 | -20.0 | 0 | 0 | 0.51 | 2.0 | 0.33 | 6.45 | 0.56 | 1.82 | 0.06 | 500.0 | 0.65 | -13.33 | 0.32 | -31.91 | 2.17 | 90.35 | 1.42 | 65.12 | 1.32 | 131.58 | 0.1 | -64.29 | 6.88 | -79.13 | 0.22 | 144.44 | -0.16 | 0 | 0.00 | 0 | 612 | 0.0 | 8.89 | 5.96 |
| 2014 (1) | 181.72 | -0.56 | 177.57 | 0.44 | 4.44 | 3.26 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.5 | -1.96 | 0.31 | 24.0 | 0.55 | 25.0 | 0.01 | 0 | 0.75 | 7.14 | 0.47 | -4.08 | 1.14 | -52.7 | 0.86 | -78.82 | 0.57 | -84.47 | 0.28 | -28.21 | 32.97 | 244.51 | 0.09 | -85.0 | -0.11 | 0 | 0.00 | 0 | 612 | 0.0 | 8.39 | -27.48 |
| 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) | 23.76 | -11.93 | 23.43 | 23.55 | -10.29 | 16.82 | 0.98 | -20.33 | 0.0 | 0 | 0 | 0 | 0.18 | 12.5 | 80.0 | 0 | 0 | -100.0 | 0.18 | 5.88 | 5.88 | 0.08 | -55.56 | 166.67 | 0.13 | 18.18 | -38.1 | 0 | 0 | 0 | 0.19 | 2000.0 | 0 | -0.21 | -250.0 | -205.0 | 0.02 | -98.18 | -97.3 | -0.75 | -225.0 | 34.78 | -0.6 | -196.77 | 30.23 | -0.15 | -650.0 | 48.28 | 0.00 | 0 | 0 | -0.11 | -191.67 | 31.25 | -0.12 | -33.33 | 60.0 | 0.14 | -46.15 | 126.92 | 532 | 0.0 | 0.0 | 0.27 | -83.93 | 345.45 |
| 24Q2 (19) | 26.98 | 20.23 | 55.5 | 26.25 | 21.47 | 40.37 | 1.23 | 25.51 | 28.12 | 0 | 0 | 0 | 0.16 | 23.08 | 60.0 | 0 | 0 | -100.0 | 0.17 | 0.0 | 88.89 | 0.18 | 80.0 | -86.96 | 0.11 | 22.22 | -59.26 | 0 | 0 | 0 | -0.01 | 96.97 | 75.0 | 0.14 | -58.82 | 7.69 | 1.1 | 12.24 | 54.93 | 0.6 | -27.71 | 137.5 | 0.62 | -16.22 | 141.61 | -0.02 | -122.22 | 81.82 | 0.00 | -100.0 | 0 | 0.12 | -14.29 | 142.86 | -0.09 | -80.0 | 78.05 | 0.26 | 85.71 | 172.22 | 532 | 0.0 | 0.0 | 1.68 | -8.2 | 416.98 |
| 24Q1 (18) | 22.44 | -1.45 | 24.46 | 21.61 | -2.79 | 21.4 | 0.98 | 28.95 | 2.08 | 0 | 0 | 0 | 0.13 | 8.33 | 62.5 | 0 | -100.0 | 0 | 0.17 | 0.0 | 21.43 | 0.1 | 400.0 | 0 | 0.09 | -30.77 | -10.0 | 0 | 0 | 0 | -0.33 | -3200.0 | -3200.0 | 0.34 | 180.95 | 1233.33 | 0.98 | 104.17 | 390.0 | 0.83 | 219.23 | 253.7 | 0.74 | 111.43 | 280.49 | 0.09 | 200.0 | 169.23 | 11.27 | 0 | 0 | 0.14 | 100.0 | 275.0 | -0.05 | -150.0 | 54.55 | 0.14 | 131.11 | 275.0 | 532 | 0.0 | 0.0 | 1.83 | 33.58 | 210.17 |
| 23Q4 (17) | 22.77 | 18.29 | 28.21 | 22.23 | 10.27 | 16.02 | 0.76 | -22.45 | -7.32 | 0 | 0 | 0 | 0.12 | 20.0 | 100.0 | 0.01 | 0.0 | 0 | 0.17 | 0.0 | -10.53 | 0.02 | -33.33 | 0 | 0.13 | -38.1 | 30.0 | 0 | 0 | -100.0 | -0.01 | 0 | 96.3 | -0.42 | -310.0 | -425.0 | 0.48 | -35.14 | -36.0 | 0.26 | 122.61 | 117.69 | 0.35 | 140.7 | 133.65 | -0.09 | 68.97 | 79.07 | 0.00 | 0 | 0 | 0.07 | 143.75 | 135.0 | -0.02 | 93.33 | 94.12 | -0.45 | 13.46 | 15.09 | 532 | 0.0 | 0.0 | 1.37 | 1345.45 | 460.53 |
| 23Q3 (16) | 19.25 | 10.95 | -10.47 | 20.16 | 7.81 | -10.95 | 0.98 | 2.08 | -13.27 | 0 | 0 | 0 | 0.1 | 0.0 | 100.0 | 0.01 | 0.0 | 0 | 0.17 | 88.89 | -10.53 | 0.03 | -97.83 | -87.5 | 0.21 | -22.22 | 90.91 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.2 | 53.85 | -44.44 | 0.74 | 4.23 | 331.25 | -1.15 | 28.12 | 55.6 | -0.86 | 42.28 | 61.61 | -0.29 | -163.64 | 14.71 | 0.00 | 0 | 0 | -0.16 | 42.86 | 61.9 | -0.30 | 26.83 | 16.67 | -0.52 | -44.44 | -57.58 | 532 | 0.0 | 0.0 | -0.11 | 79.25 | 92.81 |
| 23Q2 (15) | 17.35 | -3.77 | -32.07 | 18.7 | 5.06 | -20.22 | 0.96 | 0.0 | -18.64 | 0 | 0 | 0 | 0.1 | 25.0 | 11.11 | 0.01 | 0 | 0 | 0.09 | -35.71 | -52.63 | 1.38 | 0 | 137.93 | 0.27 | 170.0 | 200.0 | 0 | 0 | 0 | -0.04 | -300.0 | 0 | 0.13 | 533.33 | -27.78 | 0.71 | 255.0 | 180.68 | -1.6 | -196.3 | -5433.33 | -1.49 | -263.41 | -338.24 | -0.11 | 15.38 | -129.73 | 0.00 | 0 | 0 | -0.28 | -250.0 | -366.67 | -0.41 | -272.73 | -510.0 | -0.36 | -350.0 | -500.0 | 532 | 0.0 | 0.0 | -0.53 | -189.83 | -146.09 |
| 23Q1 (14) | 18.03 | 1.52 | -36.11 | 17.8 | -7.1 | -30.58 | 0.96 | 17.07 | -33.79 | 0 | 0 | 0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0.14 | -26.32 | -26.32 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | -0.01 | 96.3 | 75.0 | -0.03 | 62.5 | -116.67 | 0.2 | -73.33 | 566.67 | -0.54 | 63.27 | -146.55 | -0.41 | 60.58 | -151.25 | -0.13 | 69.77 | -137.14 | 0.00 | 0 | -100.0 | -0.08 | 60.0 | -153.33 | -0.11 | 67.65 | -178.57 | -0.08 | 84.91 | -153.33 | 532 | 0.0 | 0.0 | 0.59 | 255.26 | -74.89 |
| 22Q4 (13) | 17.76 | -17.4 | -43.1 | 19.16 | -15.37 | -34.67 | 0.82 | -27.43 | -48.43 | 0 | 0 | 0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.1 | -9.09 | -37.5 | 0.02 | 0 | 0 | -0.27 | 55.0 | -307.69 | -0.08 | -122.22 | -500.0 | 0.75 | 334.38 | 36.36 | -1.47 | 43.24 | -275.0 | -1.04 | 53.57 | -233.33 | -0.43 | -26.47 | -960.0 | 0.00 | 0 | -100.0 | -0.20 | 52.38 | -233.33 | -0.34 | 5.56 | -950.0 | -0.53 | -60.61 | -130.64 | 532 | 0.0 | 0.0 | -0.38 | 75.16 | -118.36 |
| 22Q3 (12) | 21.5 | -15.82 | -28.09 | 22.64 | -3.41 | -16.33 | 1.13 | -4.24 | -8.87 | 0 | 0 | 0 | 0.05 | -44.44 | 25.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0.24 | -58.62 | 166.67 | 0.11 | 22.22 | 37.5 | 0 | 0 | 0 | -0.6 | 0 | -177.92 | 0.36 | 100.0 | 1700.0 | -0.32 | 63.64 | 85.05 | -2.59 | -8733.33 | -388.68 | -2.24 | -558.82 | -169.88 | -0.34 | -191.89 | -213.33 | 0.00 | 0 | 0 | -0.42 | -600.0 | -162.5 | -0.36 | -460.0 | -244.0 | -0.33 | -466.67 | -120.89 | 532 | 0.0 | 0.0 | -1.53 | -233.04 | -346.77 |
| 22Q2 (11) | 25.54 | -9.5 | -6.92 | 23.44 | -8.58 | 0.39 | 1.18 | -18.62 | -18.62 | 0 | 0 | 0 | 0.09 | 0 | 200.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0.58 | 0 | 107.14 | 0.09 | -10.0 | 28.57 | 0 | -100.0 | 0 | 0 | 100.0 | -100.0 | 0.18 | 0.0 | 250.0 | -0.88 | -3033.33 | -128.12 | 0.03 | -97.41 | -99.48 | -0.34 | -142.5 | -106.27 | 0.37 | 5.71 | 8.82 | 0.00 | -100.0 | -100.0 | -0.06 | -140.0 | -105.88 | 0.10 | -28.57 | -76.74 | 0.09 | -40.0 | -94.83 | 532 | 0.0 | 0.0 | 1.15 | -51.06 | -83.76 |
| 22Q1 (10) | 28.22 | -9.58 | 19.42 | 25.64 | -12.58 | 26.74 | 1.45 | -8.81 | -0.68 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | -37.5 | 42.86 | 0.21 | 0 | 0 | -0.04 | -130.77 | -121.05 | 0.18 | 800.0 | 1000.0 | 0.03 | -94.55 | -98.51 | 1.16 | 38.1 | -70.78 | 0.8 | 2.56 | -79.06 | 0.35 | 600.0 | 133.33 | 30.50 | 381.83 | 698.43 | 0.15 | 0.0 | -79.17 | 0.14 | 250.0 | -58.82 | 0.15 | -91.33 | -79.17 | 532 | 0.0 | 0.0 | 2.35 | 13.53 | -56.24 |
| 21Q4 (9) | 31.21 | 4.38 | 37.01 | 29.33 | 8.39 | 45.49 | 1.59 | 28.23 | 57.43 | 0 | 0 | 0 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.16 | 100.0 | 128.57 | 0 | 0 | 0 | 0.13 | -83.12 | 62.5 | 0.02 | 0.0 | 120.0 | 0.55 | 125.7 | -59.26 | 0.84 | 258.49 | -71.62 | 0.78 | 193.98 | -72.82 | 0.05 | -83.33 | -44.44 | 6.33 | 0 | 111.0 | 0.15 | 193.75 | -70.0 | 0.04 | -84.0 | -86.21 | 1.73 | 9.49 | 2571.43 | 532 | 0.0 | -7.96 | 2.07 | 233.87 | -54.0 |
| 21Q3 (8) | 29.9 | 8.97 | 51.85 | 27.06 | 15.89 | 41.01 | 1.24 | -14.48 | 34.78 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0.09 | -67.86 | -25.0 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0.77 | -4.94 | 7600.0 | 0.02 | 116.67 | 133.33 | -2.14 | -168.37 | -354.76 | -0.53 | -109.19 | -223.26 | -0.83 | -115.31 | -302.44 | 0.3 | -11.76 | 1400.0 | 0.00 | -100.0 | -100.0 | -0.16 | -115.69 | -328.57 | 0.25 | -41.86 | 412.5 | 1.58 | -9.2 | 382.14 | 532 | 0.0 | -6.83 | 0.62 | -91.24 | -68.37 |
| 21Q2 (7) | 27.44 | 16.12 | 113.71 | 23.35 | 15.42 | 53.01 | 1.45 | -0.68 | 93.33 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0 | 0.28 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.81 | 326.32 | 0 | -0.12 | -500.0 | 0 | 3.13 | 54.95 | 101.94 | 5.77 | 45.34 | 453.99 | 5.42 | 41.88 | 426.51 | 0.34 | 126.67 | 1033.33 | 5.96 | 56.02 | 0 | 1.02 | 41.67 | 464.29 | 0.43 | 26.47 | 171.67 | 1.74 | 141.67 | 385.25 | 532 | 0.0 | -10.14 | 7.08 | 31.84 | 14260.0 |
| 21Q1 (6) | 23.63 | 3.73 | 10.21 | 20.23 | 0.35 | -5.02 | 1.46 | 44.55 | 52.08 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.19 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | 137.5 | 151.35 | -0.02 | 80.0 | -128.57 | 2.02 | 49.63 | 256.59 | 3.97 | 34.12 | 288.15 | 3.82 | 33.1 | 289.11 | 0.15 | 66.67 | 266.67 | 3.82 | 27.33 | 0 | 0.72 | 44.0 | 318.18 | 0.34 | 17.24 | 342.86 | 0.72 | 1128.57 | 318.18 | 532 | -7.96 | -13.07 | 5.37 | 19.33 | 1152.94 |
| 20Q4 (5) | 22.78 | 15.69 | -8.07 | 20.16 | 5.05 | -23.29 | 1.01 | 9.78 | 20.24 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.19 | 0.0 | 0 | 0 | -100.0 | 0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.08 | 700.0 | 0 | -0.1 | -66.67 | 0 | 1.35 | 60.71 | 6650.0 | 2.96 | 588.37 | 227.59 | 2.87 | 600.0 | 240.69 | 0.09 | 350.0 | 132.14 | 3.00 | -44.55 | 0 | 0.50 | 614.29 | 251.52 | 0.29 | 462.5 | 174.36 | -0.07 | 87.5 | 85.71 | 578 | 1.23 | -5.56 | 4.5 | 129.59 | 669.62 |
| 20Q3 (4) | 19.69 | 53.35 | 0.0 | 19.19 | 25.75 | 0.0 | 0.92 | 22.67 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.19 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.06 | 0 | 0.0 | 0.84 | -45.81 | 0.0 | 0.43 | 126.38 | 0.0 | 0.41 | 124.7 | 0.0 | 0.02 | -33.33 | 0.0 | 5.41 | 0 | 0.0 | 0.07 | 125.0 | 0.0 | -0.08 | 86.67 | 0.0 | -0.56 | 8.2 | 0.0 | 571 | -3.55 | 0.0 | 1.96 | 4020.0 | 0.0 |
| 20Q2 (3) | 12.84 | -40.11 | 0.0 | 15.26 | -28.36 | 0.0 | 0.75 | -21.88 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | 1.55 | 220.16 | 0.0 | -1.63 | 22.75 | 0.0 | -1.66 | 17.82 | 0.0 | 0.03 | 133.33 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | 15.15 | 0.0 | -0.60 | -328.57 | 0.0 | -0.61 | -84.85 | 0.0 | 592 | -3.27 | 0.0 | -0.05 | 90.2 | 0.0 |
| 20Q1 (2) | 21.44 | -13.48 | 0.0 | 21.3 | -18.95 | 0.0 | 0.96 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.19 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | -0.37 | 0 | 0.0 | 0.07 | 0 | 0.0 | -1.29 | -6550.0 | 0.0 | -2.11 | 9.05 | 0.0 | -2.02 | 0.98 | 0.0 | -0.09 | 67.86 | 0.0 | 0.00 | 0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.14 | 64.1 | 0.0 | -0.33 | 32.65 | 0.0 | 612 | 0.0 | 0.0 | -0.51 | 35.44 | 0.0 |
| 19Q4 (1) | 24.78 | 0.0 | 0.0 | 26.28 | 0.0 | 0.0 | 0.84 | 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 | 0.02 | 0.0 | 0.0 | -2.32 | 0.0 | 0.0 | -2.04 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.39 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | 612 | 0.0 | 0.0 | -0.79 | 0.0 | 0.0 |
