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) | 98.3 | -19.93 | 82.81 | -21.09 | 16.33 | -0.06 | 1.22 | 130.19 | 2.37 | 25.4 | 0.01 | 0 | 0.3 | -6.25 | 0.09 | -18.18 | 1.15 | 144.68 | 0 | 0 | 0 | 0 | 0.33 | -91.47 | 3.05 | -15.75 | 1.9 | -61.46 | 0.53 | -85.56 | 0.75 | -13.79 | 39.15 | 122.44 | 0.13 | -86.32 | -0.61 | 0 | 0.00 | 0 | 408 | 5.97 | 9.85 | -27.2 |
| 2022 (9) | 122.77 | 17.19 | 104.94 | 18.28 | 16.34 | 27.66 | 0.53 | 152.38 | 1.89 | 26.0 | 0 | 0 | 0.32 | 0.0 | 0.11 | 450.0 | 0.47 | -50.53 | 0 | 0 | -0.27 | 0 | 3.87 | 0 | 3.62 | 0 | 4.93 | 154.12 | 3.67 | 100.55 | 0.87 | 0 | 17.60 | 0 | 0.95 | 97.92 | 0.01 | -98.86 | 0.00 | 0 | 385 | 0.0 | 13.53 | 35.98 |
| 2021 (8) | 104.76 | 21.88 | 88.72 | 20.69 | 12.8 | 3.98 | 0.21 | -51.16 | 1.5 | -14.77 | 0 | 0 | 0.32 | 68.42 | 0.02 | 100.0 | 0.95 | 39.71 | 0 | 0 | 0 | 0 | -0.91 | 0 | -1.77 | 0 | 1.94 | 0 | 1.83 | 0 | -0.02 | 0 | 0.00 | 0 | 0.48 | 0 | 0.88 | 319.05 | 0.00 | 0 | 385 | 0.26 | 9.95 | 97.42 |
| 2020 (7) | 85.95 | -21.29 | 73.51 | -17.08 | 12.31 | -5.89 | 0.43 | -20.37 | 1.76 | -16.98 | 0.01 | -50.0 | 0.19 | 46.15 | 0.01 | -50.0 | 0.68 | -11.69 | 0 | 0 | 0.09 | 0 | -2.2 | 0 | -2.95 | 0 | -2.92 | 0 | -2.07 | 0 | -0.85 | 0 | 0.00 | 0 | -0.54 | 0 | 0.21 | -87.57 | 0.00 | 0 | 384 | 10.66 | 5.04 | -64.46 |
| 2019 (6) | 109.2 | 19.58 | 88.65 | 15.61 | 13.08 | 6.17 | 0.54 | 25.58 | 2.12 | 33.33 | 0.02 | 0 | 0.13 | 225.0 | 0.02 | 0.0 | 0.77 | 45.28 | 0.14 | 0 | 0 | 0 | -0.61 | 0 | -1.35 | 0 | 6.67 | 110.41 | 5.58 | 176.24 | 0.52 | -17.46 | 7.86 | -60.72 | 1.60 | 162.3 | 1.69 | 259.57 | 0.00 | 0 | 347 | 4.2 | 14.18 | 54.13 |
| 2018 (5) | 91.32 | 15.11 | 76.68 | 19.07 | 12.32 | 16.78 | 0.43 | 152.94 | 1.59 | 78.65 | 0 | 0 | 0.04 | 0.0 | 0.02 | -97.65 | 0.53 | 17.78 | 0 | 0 | 0 | 0 | 0.57 | 0 | 0.07 | -50.0 | 3.17 | -29.56 | 2.02 | -45.41 | 0.63 | 75.0 | 20.01 | 151.38 | 0.61 | -49.17 | 0.47 | -45.98 | 0.00 | 0 | 333 | 8.47 | 9.2 | 3.72 |
| 2017 (4) | 79.33 | 5.07 | 64.4 | 5.04 | 10.55 | 12.11 | 0.17 | 41.67 | 0.89 | 78.0 | 0 | 0 | 0.04 | -20.0 | 0.85 | 4150.0 | 0.45 | -41.56 | 0 | 0 | 0.25 | 1150.0 | -1.15 | 0 | 0.14 | 0 | 4.5 | 5.14 | 3.7 | -3.39 | 0.36 | 0 | 7.96 | 0 | 1.20 | -16.08 | 0.87 | -15.53 | 0.00 | 0 | 307 | 16.29 | 8.87 | 6.87 |
| 2016 (3) | 75.5 | 5.92 | 61.31 | 5.4 | 9.41 | 4.79 | 0.12 | 100.0 | 0.5 | 13.64 | 0 | 0 | 0.05 | -28.57 | 0.02 | 0 | 0.77 | 2.67 | 0 | 0 | 0.02 | -92.59 | -0.51 | 0 | -0.42 | 0 | 4.28 | -11.93 | 3.83 | 18.94 | -0.15 | 0 | 0.00 | 0 | 1.43 | 5.93 | 1.03 | 58.46 | 0.00 | 0 | 264 | 14.78 | 8.3 | 3.36 |
| 2015 (2) | 71.28 | 25.38 | 58.17 | 19.25 | 8.98 | 15.42 | 0.06 | 200.0 | 0.44 | 22.22 | 0 | 0 | 0.07 | 16.67 | 0 | 0 | 0.75 | 167.86 | 0 | 0 | 0.27 | -96.82 | 0.06 | -40.0 | 0.56 | -93.76 | 4.86 | -45.94 | 3.22 | -64.02 | 0.88 | 1157.14 | 18.06 | 2075.9 | 1.35 | -67.15 | 0.65 | 0 | 0.00 | 0 | 230 | 6.48 | 8.03 | -29.81 |
| 2014 (1) | 56.85 | 23.88 | 48.78 | 20.47 | 7.78 | 30.1 | 0.02 | 100.0 | 0.36 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0.28 | 16.67 | 0 | 0 | 8.5 | 0 | 0.1 | 42.86 | 8.98 | 1895.56 | 8.99 | 0 | 8.95 | 0 | 0.07 | 16.67 | 0.83 | 0 | 4.11 | 0 | -0.01 | 0 | 0.00 | 0 | 216 | -0.46 | 11.44 | 589.16 |
| 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) | 32.25 | 16.17 | 27.12 | 25.3 | 16.27 | 15.79 | 4.91 | -20.68 | 26.55 | 0.04 | -33.33 | -88.57 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.59 | -742.86 | -160.2 | 1.51 | -2.58 | 164.91 | 1.11 | 7.77 | 236.36 | 0.33 | 37.5 | 200.0 | 21.61 | 40.69 | 10.48 | 0.27 | 8.0 | 237.5 | 0.41 | 51.85 | 356.25 | 0.66 | 73.68 | 560.0 | 411 | 0.74 | 0.74 | 3.77 | 9.91 | 47.84 |
| 24Q2 (19) | 27.76 | 7.31 | 32.95 | 21.76 | 2.06 | 17.75 | 6.19 | 50.98 | 80.99 | 0.06 | -64.71 | -82.86 | 0.55 | 1.85 | -12.7 | 0 | 0 | 0 | 0.03 | -50.0 | -57.14 | 0.01 | 0 | -50.0 | 0.23 | 130.0 | 109.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -68.49 | -70.89 | -0.07 | -113.73 | -109.09 | 1.55 | 40.91 | 745.83 | 1.03 | 94.34 | 386.11 | 0.24 | -31.43 | 242.86 | 15.36 | -51.67 | 0 | 0.25 | 92.31 | 377.78 | 0.27 | 0 | 200.0 | 0.38 | 192.31 | 1800.0 | 408 | 0.0 | 5.97 | 3.43 | 33.98 | 91.62 |
| 24Q1 (18) | 25.87 | 0.15 | -1.3 | 21.32 | 2.06 | -1.25 | 4.1 | -22.35 | 9.33 | 0.17 | 30.77 | -56.41 | 0.54 | 12.5 | -14.29 | 0 | 0 | -100.0 | 0.06 | -14.29 | -33.33 | 0 | 0 | 0 | 0.1 | -60.0 | -76.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 190.12 | 328.12 | 0.51 | -68.71 | 254.55 | 1.1 | 6.8 | 103.7 | 0.53 | 430.0 | 17.78 | 0.35 | -50.0 | 350.0 | 31.78 | -53.52 | 0 | 0.13 | 550.0 | 8.33 | 0.00 | 100.0 | -100.0 | 0.13 | 0.0 | 8.33 | 408 | 0.0 | 5.97 | 2.56 | -11.72 | -2.29 |
| 23Q4 (17) | 25.83 | 1.81 | -13.35 | 20.89 | -4.39 | -13.18 | 5.28 | 36.08 | 45.86 | 0.13 | -62.86 | -45.83 | 0.48 | -23.81 | -18.64 | 0 | 0 | 0 | 0.07 | 0.0 | -12.5 | 0 | -100.0 | -100.0 | 0.25 | -32.43 | 1150.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.81 | -222.73 | 39.1 | 1.63 | 66.33 | 186.7 | 1.03 | 80.7 | 505.88 | 0.1 | -69.7 | 158.82 | 0.7 | 536.36 | 89.19 | 68.38 | 249.59 | 0 | 0.02 | -75.0 | 150.0 | -0.37 | -131.25 | -188.1 | 0.13 | 30.0 | -86.32 | 408 | 0.0 | 5.97 | 2.9 | 13.73 | 25.0 |
| 23Q3 (16) | 25.37 | 21.5 | -17.52 | 21.85 | 18.24 | -17.39 | 3.88 | 13.45 | -12.02 | 0.35 | 0.0 | 105.88 | 0.63 | 0.0 | 26.0 | 0 | 0 | 0 | 0.07 | 0.0 | -12.5 | 0.07 | 250.0 | 0.0 | 0.37 | 236.36 | 825.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.66 | -16.46 | -69.16 | 0.98 | 27.27 | -58.3 | 0.57 | 337.5 | -73.73 | 0.33 | 191.67 | -80.7 | 0.11 | 57.14 | -38.89 | 19.56 | 0 | 135.38 | 0.08 | 188.89 | -82.22 | -0.16 | 40.74 | 0.0 | 0.10 | 400.0 | -90.0 | 408 | 5.97 | 5.97 | 2.55 | 42.46 | -41.24 |
| 23Q2 (15) | 20.88 | -20.34 | -34.85 | 18.48 | -14.4 | -34.33 | 3.42 | -8.8 | -21.38 | 0.35 | -10.26 | 483.33 | 0.63 | 0.0 | 53.66 | 0 | -100.0 | 0 | 0.07 | -22.22 | -12.5 | 0.02 | 0 | -33.33 | 0.11 | -73.81 | -63.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.79 | 346.88 | -44.37 | 0.77 | 333.33 | -52.17 | -0.24 | -144.44 | -122.02 | -0.36 | -180.0 | -137.5 | 0.07 | 150.0 | 16.67 | 0.00 | 0 | -100.0 | -0.09 | -175.0 | -136.0 | -0.27 | -242.11 | -68.75 | 0.02 | -83.33 | -96.36 | 385 | 0.0 | 0.0 | 1.79 | -31.68 | -44.92 |
| 23Q1 (14) | 26.21 | -12.08 | -13.07 | 21.59 | -10.27 | -17.91 | 3.75 | 3.59 | -5.06 | 0.39 | 62.5 | 457.14 | 0.63 | 6.78 | 61.54 | 0.01 | 0 | 0 | 0.09 | 12.5 | 12.5 | 0 | -100.0 | 0 | 0.42 | 2000.0 | 320.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.32 | 75.94 | -119.39 | -0.33 | 82.45 | -121.43 | 0.54 | 217.65 | -64.0 | 0.45 | 364.71 | -61.54 | -0.14 | -137.84 | -156.0 | 0.00 | 0 | -100.0 | 0.12 | 400.0 | -60.0 | 0.19 | -54.76 | 311.11 | 0.12 | -87.37 | -60.0 | 385 | 0.0 | 0.0 | 2.62 | 12.93 | -27.62 |
| 22Q4 (13) | 29.81 | -3.09 | -0.33 | 24.06 | -9.04 | -6.6 | 3.62 | -17.91 | -2.95 | 0.24 | 41.18 | 500.0 | 0.59 | 18.0 | 51.28 | 0 | 0 | 0 | 0.08 | 0.0 | 0.0 | 0.01 | -85.71 | 0.0 | 0.02 | -50.0 | -93.55 | 0 | 0 | 0 | -0.11 | 31.25 | 0 | -1.33 | -162.15 | -786.67 | -1.88 | -180.0 | -754.55 | 0.17 | -92.17 | 6.25 | -0.17 | -109.94 | -147.22 | 0.37 | 105.56 | 285.0 | 0.00 | -100.0 | 0 | -0.04 | -108.89 | -144.44 | 0.42 | 362.5 | 200.0 | 0.95 | -5.0 | 97.92 | 385 | 0.0 | 0.0 | 2.32 | -46.54 | 3.57 |
| 22Q3 (12) | 30.76 | -4.02 | 27.53 | 26.45 | -6.01 | 28.03 | 4.41 | 1.38 | 36.11 | 0.17 | 183.33 | 142.86 | 0.5 | 21.95 | 38.89 | 0 | 0 | 0 | 0.08 | 0.0 | -11.11 | 0.07 | 133.33 | 600.0 | 0.04 | -86.67 | -20.0 | 0 | 0 | 0 | -0.16 | 0 | 0 | 2.14 | 50.7 | 970.0 | 2.35 | 45.96 | 4016.67 | 2.17 | 99.08 | 287.5 | 1.71 | 78.12 | 256.25 | 0.18 | 200.0 | 260.0 | 8.31 | 43.77 | 0.85 | 0.45 | 80.0 | 275.0 | -0.16 | 0.0 | -223.08 | 1.00 | 81.82 | 163.16 | 385 | 0.0 | 0.0 | 4.34 | 33.54 | 70.2 |
| 22Q2 (11) | 32.05 | 6.3 | 20.9 | 28.14 | 7.0 | 25.85 | 4.35 | 10.13 | 45.48 | 0.06 | -14.29 | 0.0 | 0.41 | 5.13 | 10.81 | 0 | 0 | 0 | 0.08 | 0.0 | 0.0 | 0.03 | 0 | 0 | 0.3 | 200.0 | -43.4 | 0 | 0 | 0 | 0 | 0 | 0 | 1.42 | -13.94 | 242.0 | 1.61 | 4.55 | 261.0 | 1.09 | -27.33 | 473.68 | 0.96 | -17.95 | 2300.0 | 0.06 | -76.0 | 0.0 | 5.78 | -65.22 | -82.23 | 0.25 | -16.67 | 2400.0 | -0.16 | -77.78 | -164.0 | 0.55 | 83.33 | 111.54 | 385 | 0.0 | 0.0 | 3.25 | -10.22 | 49.08 |
| 22Q1 (10) | 30.15 | 0.8 | 24.48 | 26.3 | 2.1 | 31.96 | 3.95 | 5.9 | 39.08 | 0.07 | 75.0 | 40.0 | 0.39 | 0.0 | 5.41 | 0 | 0 | 0 | 0.08 | 0.0 | 14.29 | 0 | -100.0 | 0 | 0.1 | -67.74 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 1.65 | 1200.0 | 4025.0 | 1.54 | 800.0 | 420.83 | 1.5 | 837.5 | 45.63 | 1.17 | 225.0 | 24.47 | 0.25 | 225.0 | 257.14 | 16.62 | 0 | 149.55 | 0.30 | 233.33 | 20.0 | -0.09 | -164.29 | -125.71 | 0.30 | -37.5 | 20.0 | 385 | 0.0 | 0.0 | 3.62 | 61.61 | 21.07 |
| 21Q4 (9) | 29.91 | 24.0 | 16.65 | 25.76 | 24.69 | 18.55 | 3.73 | 15.12 | 14.07 | 0.04 | -42.86 | 0.0 | 0.39 | 8.33 | -7.14 | 0 | 0 | 0 | 0.08 | -11.11 | 33.33 | 0.01 | 0.0 | 0 | 0.31 | 520.0 | 1133.33 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.15 | -175.0 | 83.33 | -0.22 | -266.67 | 88.11 | 0.16 | -71.43 | 113.33 | 0.36 | -25.0 | 143.9 | -0.2 | -500.0 | 20.0 | 0.00 | -100.0 | 0 | 0.09 | -25.0 | 142.86 | 0.14 | 7.69 | -44.0 | 0.48 | 26.32 | 188.89 | 385 | 0.0 | 0.26 | 2.24 | -12.16 | 190.91 |
| 21Q3 (8) | 24.12 | -9.02 | 22.37 | 20.66 | -7.6 | 20.68 | 3.24 | 8.36 | 55.02 | 0.07 | 16.67 | -30.0 | 0.36 | -2.7 | -10.0 | 0 | 0 | 0 | 0.09 | 12.5 | 50.0 | 0.01 | 0 | 0.0 | 0.05 | -90.57 | -91.23 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.2 | 120.0 | 123.81 | -0.06 | 94.0 | 80.65 | 0.56 | 194.74 | 194.74 | 0.48 | 1100.0 | 23.08 | 0.05 | -16.67 | 133.33 | 8.24 | -74.67 | 0 | 0.12 | 1100.0 | 20.0 | 0.13 | -48.0 | -23.53 | 0.38 | 46.15 | 215.15 | 385 | 0.0 | 0.26 | 2.55 | 16.97 | 18.06 |
| 21Q2 (7) | 26.51 | 9.45 | 77.8 | 22.36 | 12.19 | 63.09 | 2.99 | 5.28 | -12.06 | 0.06 | 20.0 | 0 | 0.37 | 0.0 | -17.78 | 0 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0.53 | 783.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.0 | -2600.0 | 0 | -1.0 | -108.33 | -257.14 | 0.19 | -81.55 | 107.31 | 0.04 | -95.74 | 101.75 | 0.06 | -14.29 | 111.76 | 32.53 | 388.44 | 0 | 0.01 | -96.0 | 101.67 | 0.25 | -28.57 | 151.02 | 0.26 | 4.0 | 160.47 | 385 | 0.0 | 1.05 | 2.18 | -27.09 | 463.33 |
| 21Q1 (6) | 24.22 | -5.54 | -5.72 | 19.93 | -8.28 | -4.87 | 2.84 | -13.15 | -20.0 | 0.05 | 25.0 | 0 | 0.37 | -11.9 | -24.49 | 0 | 0 | 0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.06 | 300.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | 104.44 | 0 | -0.48 | 74.05 | 5.88 | 1.03 | 185.83 | 51.47 | 0.94 | 214.63 | 46.88 | 0.07 | 128.0 | 40.0 | 6.66 | 0 | -12.71 | 0.25 | 219.05 | 47.06 | 0.35 | 40.0 | 25.0 | 0.25 | 146.3 | 47.06 | 385 | 0.26 | 0.52 | 2.99 | 288.31 | 10.33 |
| 20Q4 (5) | 25.64 | 30.09 | -21.01 | 21.73 | 26.93 | -16.07 | 3.27 | 56.46 | -2.1 | 0.04 | -60.0 | -63.64 | 0.42 | 5.0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 100.0 | 0 | -100.0 | 0 | -0.03 | -105.26 | -125.0 | 0 | 0 | 0 | -0.15 | -162.5 | 0 | -0.9 | -7.14 | 24.37 | -1.85 | -496.77 | -43.41 | -1.2 | -731.58 | -170.59 | -0.82 | -310.26 | -156.94 | -0.25 | -66.67 | -600.0 | 0.00 | 0 | -100.0 | -0.21 | -310.0 | -151.22 | 0.25 | 47.06 | -62.12 | -0.54 | -63.64 | -133.54 | 384 | 0.0 | 10.66 | 0.77 | -64.35 | -78.96 |
| 20Q3 (4) | 19.71 | 32.19 | 0.0 | 17.12 | 24.87 | 0.0 | 2.09 | -38.53 | 0.0 | 0.1 | 0 | 0.0 | 0.4 | -11.11 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.57 | 0 | 0.0 | 0 | 0 | 0.0 | 0.24 | 0 | 0.0 | -0.84 | 0 | 0.0 | -0.31 | -10.71 | 0.0 | 0.19 | 107.31 | 0.0 | 0.39 | 117.03 | 0.0 | -0.15 | 70.59 | 0.0 | 0.00 | 0 | 0.0 | 0.10 | 116.67 | 0.0 | 0.17 | 134.69 | 0.0 | -0.33 | 23.26 | 0.0 | 384 | 0.79 | 0.0 | 2.16 | 460.0 | 0.0 |
| 20Q2 (3) | 14.91 | -41.96 | 0.0 | 13.71 | -34.56 | 0.0 | 3.4 | -4.23 | 0.0 | 0 | 0 | 0.0 | 0.45 | -8.16 | 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 | -0.28 | 45.1 | 0.0 | -2.6 | -482.35 | 0.0 | -2.29 | -457.81 | 0.0 | -0.51 | -1120.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.60 | -452.94 | 0.0 | -0.49 | -275.0 | 0.0 | -0.43 | -352.94 | 0.0 | 381 | -0.52 | 0.0 | -0.6 | -122.14 | 0.0 |
| 20Q1 (2) | 25.69 | -20.86 | 0.0 | 20.95 | -19.08 | 0.0 | 3.55 | 6.29 | 0.0 | 0 | -100.0 | 0.0 | 0.49 | 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 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.51 | 60.47 | 0.0 | 0.68 | -60.0 | 0.0 | 0.64 | -55.56 | 0.0 | 0.05 | 0.0 | 0.0 | 7.63 | 173.48 | 0.0 | 0.17 | -58.54 | 0.0 | 0.28 | -57.58 | 0.0 | 0.17 | -89.44 | 0.0 | 383 | 10.37 | 0.0 | 2.71 | -25.96 | 0.0 |
| 19Q4 (1) | 32.46 | 0.0 | 0.0 | 25.89 | 0.0 | 0.0 | 3.34 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.19 | 0.0 | 0.0 | -1.29 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 2.79 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 1.61 | 0.0 | 0.0 | 347 | 0.0 | 0.0 | 3.66 | 0.0 | 0.0 |
