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) | 65.08 | -13.57 | 53.45 | -15.31 | 8.77 | -10.87 | 0.41 | 64.0 | 0.13 | -23.53 | 0.03 | -25.0 | 0.03 | 0.0 | 0 | 0 | 0.11 | 37.5 | 0.01 | 0 | 0 | 0 | 0.23 | -81.89 | 0.74 | -33.93 | 3.6 | 3.75 | 3.11 | 3.32 | 0.49 | 6.52 | 13.53 | 1.58 | 2.13 | 3.4 | 1.61 | 24.81 | 0.00 | 0 | 146 | 0.0 | 5.19 | 0.97 |
| 2022 (9) | 75.3 | 30.71 | 63.11 | 26.6 | 9.84 | 5.47 | 0.25 | 4.17 | 0.17 | 112.5 | 0.04 | -20.0 | 0.03 | 0.0 | 0 | 0 | 0.08 | -20.0 | 0 | 0 | 0 | 0 | 1.27 | 6250.0 | 1.12 | 273.33 | 3.47 | 0 | 3.01 | 0 | 0.46 | 475.0 | 13.32 | 0 | 2.06 | 0 | 1.29 | 0 | 0.00 | 0 | 146 | 0.0 | 5.14 | 2134.78 |
| 2021 (8) | 57.61 | -3.52 | 49.85 | -5.94 | 9.33 | -6.61 | 0.24 | -36.84 | 0.08 | -57.89 | 0.05 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0.1 | -56.52 | 0.01 | -96.97 | -0.01 | 0 | 0.02 | 0 | 0.3 | 0 | -1.27 | 0 | -1.35 | 0 | 0.08 | 0 | 0.00 | 0 | -0.92 | 0 | -1.12 | 0 | 0.00 | 0 | 146 | 0.0 | 0.23 | 0 |
| 2020 (7) | 59.71 | -22.06 | 53.0 | -19.64 | 9.99 | 0.81 | 0.38 | -46.48 | 0.19 | -50.0 | 0.05 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0.23 | 43.75 | 0.33 | 0 | -0.27 | 0 | -0.37 | 0 | -0.53 | 0 | -3.81 | 0 | -3.59 | 0 | -0.26 | 0 | 0.00 | 0 | -2.45 | 0 | -2.08 | 0 | 0.00 | 0 | 146 | 0.0 | -2.12 | 0 |
| 2019 (6) | 76.61 | -7.99 | 65.95 | -9.15 | 9.91 | -6.69 | 0.71 | -7.79 | 0.38 | -17.39 | 0.05 | 0 | 0.03 | 50.0 | 0 | 0 | 0.16 | 60.0 | 0 | 0 | -0.12 | 0 | -0.16 | 0 | -0.08 | 0 | 0.67 | -39.09 | 0.8 | 0.0 | -0.14 | 0 | 0.00 | 0 | 0.55 | 1.85 | 0.60 | 0 | 0.00 | 0 | 146 | 0.0 | 2.66 | -11.33 |
| 2018 (5) | 83.26 | -0.04 | 72.59 | -0.32 | 10.62 | 2.91 | 0.77 | -3.75 | 0.46 | 53.33 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.1 | -37.5 | -0.06 | 0 | 0.53 | 0 | 0.27 | 0 | 1.05 | 38.16 | 1.1 | 22.22 | 0.8 | -14.89 | 0.45 | 9.76 | 41.02 | -10.55 | 0.54 | -14.29 | -0.17 | 0 | 0.00 | 0 | 146 | 0.0 | 3.0 | 17.65 |
| 2017 (4) | 83.29 | -10.76 | 72.82 | -6.72 | 10.32 | -16.23 | 0.8 | -14.89 | 0.3 | -3.23 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.16 | -42.86 | 0.53 | 960.0 | -0.02 | 0 | -0.01 | 0 | 0.76 | 0 | 0.9 | -65.38 | 0.94 | -58.04 | 0.41 | -48.1 | 45.86 | 51.85 | 0.63 | -58.82 | 0.12 | -93.14 | 0.00 | 0 | 146 | 0.0 | 2.55 | -40.0 |
| 2016 (3) | 93.33 | -2.42 | 78.07 | -2.42 | 12.32 | -34.61 | 0.94 | 1.08 | 0.31 | -24.39 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.28 | -76.47 | 0.05 | 0 | -0.05 | 0 | 0.21 | 0 | -0.33 | 0 | 2.6 | 0 | 2.24 | 138.3 | 0.79 | -7.06 | 30.20 | 0 | 1.53 | 135.38 | 1.75 | 0 | 0.00 | 0 | 146 | 0.69 | 4.25 | 507.14 |
| 2015 (2) | 95.64 | 4.67 | 80.01 | 6.85 | 18.84 | -12.74 | 0.93 | 38.81 | 0.41 | -18.0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 1.19 | 147.92 | -0.12 | 0 | -0.1 | 0 | -0.09 | 0 | 2.14 | -55.04 | -1.07 | 0 | 0.94 | -33.33 | 0.85 | -19.05 | 0.00 | 0 | 0.65 | -32.99 | -0.82 | 0 | 0.00 | 0 | 145 | 0.0 | 0.7 | -44.44 |
| 2014 (1) | 91.37 | -2.11 | 74.88 | 7.77 | 21.59 | -8.05 | 0.67 | 67.5 | 0.5 | 0 | 0 | 0 | 0.04 | -20.0 | 0.01 | 0 | 0.48 | 41.18 | 3.16 | 0 | 0.08 | 0 | 0.44 | -10.2 | 4.76 | 2700.0 | -0.33 | 0 | 1.41 | -40.0 | 1.05 | -18.6 | 0.00 | 0 | 0.97 | -39.75 | -2.28 | 0 | 0.00 | 0 | 145 | 0.0 | 1.26 | -40.57 |
| 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) | 18.26 | 11.68 | 8.05 | 14.85 | 12.33 | 7.92 | 2.47 | 0.82 | 10.27 | 0.13 | -13.33 | 30.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | -0.12 | -127.91 | -122.22 | 0.82 | -26.13 | -43.45 | 0.72 | -19.1 | -41.94 | 0.09 | -57.14 | -55.0 | 11.63 | -40.02 | -16.99 | 0.49 | -19.67 | -42.35 | 0.57 | 83.87 | 18.75 | 2.55 | 24.39 | 42.46 | 147 | 0.68 | 0.68 | 1.19 | -20.67 | -34.97 |
| 24Q2 (19) | 16.35 | -29.34 | 9.36 | 13.22 | -29.46 | 6.87 | 2.45 | -5.41 | 12.9 | 0.15 | 36.36 | 36.36 | 0.04 | -42.86 | 33.33 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 50.0 | 20.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.26 | -44.68 | 23.81 | 0.43 | -25.86 | 22.86 | 1.11 | -53.36 | 48.0 | 0.89 | -57.82 | 45.9 | 0.21 | -22.22 | 50.0 | 19.39 | 70.54 | 1.95 | 0.61 | -57.64 | 45.24 | 0.31 | -70.19 | 72.22 | 2.05 | 42.36 | 118.09 | 146 | 0.0 | 0.0 | 1.5 | -46.43 | 31.58 |
| 24Q1 (18) | 23.14 | 46.73 | 32.46 | 18.74 | 45.5 | 29.78 | 2.59 | 18.81 | 18.81 | 0.11 | -8.33 | 37.5 | 0.07 | 250.0 | 40.0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.47 | 223.68 | 687.5 | 0.58 | 405.26 | 1350.0 | 2.38 | 357.69 | 167.42 | 2.11 | 330.61 | 174.03 | 0.27 | 800.0 | 145.45 | 11.37 | 113.32 | -11.93 | 1.44 | 323.53 | 171.7 | 1.04 | 126.09 | 108.0 | 1.44 | -32.39 | 171.7 | 146 | 0.0 | 0.0 | 2.8 | 207.69 | 113.74 |
| 23Q4 (17) | 15.77 | -6.69 | -3.67 | 12.88 | -6.4 | -4.87 | 2.18 | -2.68 | -2.24 | 0.12 | 20.0 | 50.0 | 0.02 | -33.33 | -50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.38 | -179.17 | -1800.0 | -0.19 | -135.19 | -26.67 | 0.52 | -64.14 | 15.56 | 0.49 | -60.48 | 25.64 | 0.03 | -85.0 | -50.0 | 5.33 | -61.96 | -61.12 | 0.34 | -60.0 | 25.93 | 0.46 | -4.17 | 24.32 | 2.13 | 18.99 | 3.4 | 146 | 0.0 | 0.0 | 0.91 | -50.27 | 2.25 |
| 23Q3 (16) | 16.9 | 13.04 | -10.39 | 13.76 | 11.24 | -13.68 | 2.24 | 3.23 | -8.94 | 0.1 | -9.09 | 42.86 | 0.03 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 200.0 | 0 | 0 | 0 | 0.48 | 128.57 | -29.41 | 0.54 | 54.29 | -5.26 | 1.45 | 93.33 | 40.78 | 1.24 | 103.28 | 37.78 | 0.2 | 42.86 | 53.85 | 14.01 | -26.34 | 11.01 | 0.85 | 102.38 | 39.34 | 0.48 | 166.67 | 118.18 | 1.79 | 90.43 | 0.0 | 146 | 0.0 | 0.0 | 1.83 | 60.53 | 25.34 |
| 23Q2 (15) | 14.95 | -14.42 | -11.17 | 12.37 | -14.34 | -12.64 | 2.17 | -0.46 | -8.82 | 0.11 | 37.5 | 83.33 | 0.03 | -40.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 66.67 | 66.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.21 | 362.5 | -32.26 | 0.35 | 775.0 | -7.89 | 0.75 | -15.73 | 11.94 | 0.61 | -20.78 | 3.39 | 0.14 | 27.27 | 100.0 | 19.02 | 47.33 | 73.54 | 0.42 | -20.75 | 2.44 | 0.18 | -64.0 | 28.57 | 0.94 | 77.36 | -20.34 | 146 | 0.0 | 0.0 | 1.14 | -12.98 | 5.56 |
| 23Q1 (14) | 17.47 | 6.72 | -24.83 | 14.44 | 6.65 | -25.83 | 2.18 | -2.24 | -21.01 | 0.08 | 0.0 | 60.0 | 0.05 | 25.0 | 66.67 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -300.0 | -127.59 | 0.04 | 126.67 | -87.1 | 0.89 | 97.78 | -32.58 | 0.77 | 97.44 | -31.86 | 0.11 | 83.33 | -45.0 | 12.91 | -5.84 | -13.47 | 0.53 | 96.3 | -31.17 | 0.50 | 35.14 | -10.71 | 0.53 | -74.27 | -31.17 | 146 | 0.0 | 0.0 | 1.31 | 47.19 | -23.39 |
| 22Q4 (13) | 16.37 | -13.2 | 10.16 | 13.54 | -15.06 | 5.45 | 2.23 | -9.35 | -8.61 | 0.08 | 14.29 | 33.33 | 0.04 | -33.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | -102.94 | -150.0 | -0.15 | -126.32 | -250.0 | 0.45 | -56.31 | 240.62 | 0.39 | -56.67 | 250.0 | 0.06 | -53.85 | 200.0 | 13.71 | 8.64 | 0 | 0.27 | -55.74 | 250.0 | 0.37 | 68.18 | 254.17 | 2.06 | 15.08 | 323.91 | 146 | 0.0 | 0.0 | 0.89 | -39.04 | 1383.33 |
| 22Q3 (12) | 18.86 | 12.06 | 14.1 | 15.94 | 12.57 | 11.47 | 2.46 | 3.36 | -7.52 | 0.07 | 16.67 | 16.67 | 0.06 | 50.0 | 200.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.68 | 119.35 | 655.56 | 0.57 | 50.0 | 235.29 | 1.03 | 53.73 | 496.15 | 0.9 | 52.54 | 390.32 | 0.13 | 85.71 | 160.0 | 12.62 | 15.15 | 0 | 0.61 | 48.78 | 390.48 | 0.22 | 57.14 | 166.67 | 1.79 | 51.69 | 338.67 | 146 | 0.0 | 0.0 | 1.46 | 35.19 | 1227.27 |
| 22Q2 (11) | 16.83 | -27.58 | 83.33 | 14.16 | -27.27 | 66.98 | 2.38 | -13.77 | 24.61 | 0.06 | 20.0 | 20.0 | 0.04 | 33.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | -40.0 | 0.01 | 0 | 0.0 | 0 | 0 | 100.0 | 0.31 | 6.9 | 293.75 | 0.38 | 22.58 | 522.22 | 0.67 | -49.24 | 151.94 | 0.59 | -47.79 | 147.97 | 0.07 | -65.0 | 216.67 | 10.96 | -26.54 | 0 | 0.41 | -46.75 | 148.81 | 0.14 | -75.0 | 117.95 | 1.18 | 53.25 | 318.52 | 146 | 0.0 | 0.0 | 1.08 | -36.84 | 213.68 |
| 22Q1 (10) | 23.24 | 56.39 | 36.47 | 19.47 | 51.64 | 36.82 | 2.76 | 13.11 | 18.97 | 0.05 | -16.67 | -16.67 | 0.03 | 50.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.29 | 625.0 | 480.0 | 0.31 | 210.0 | 138.46 | 1.32 | 512.5 | 116.39 | 1.13 | 534.62 | 151.11 | 0.2 | 433.33 | 25.0 | 14.92 | 0 | -44.16 | 0.77 | 527.78 | 148.39 | 0.56 | 333.33 | 154.55 | 0.77 | 183.7 | 148.39 | 146 | 0.0 | 0.0 | 1.71 | 2750.0 | 67.65 |
| 21Q4 (9) | 14.86 | -10.1 | 20.23 | 12.84 | -10.21 | 12.93 | 2.44 | -8.27 | -8.61 | 0.06 | 0.0 | -14.29 | 0.02 | 0.0 | -33.33 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -83.33 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0.04 | -55.56 | 118.18 | 0.1 | -41.18 | 122.22 | -0.32 | -23.08 | 84.98 | -0.26 | 16.13 | 86.73 | -0.06 | -220.0 | 64.71 | 0.00 | 0 | 0 | -0.18 | 14.29 | 86.57 | -0.24 | 27.27 | 76.7 | -0.92 | -22.67 | 62.45 | 146 | 0.0 | 0.0 | 0.06 | -45.45 | 103.47 |
| 21Q3 (8) | 16.53 | 80.07 | -2.19 | 14.3 | 68.63 | -3.7 | 2.66 | 39.27 | 7.69 | 0.06 | 20.0 | -25.0 | 0.02 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -60.0 | -71.43 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0.09 | 156.25 | 160.0 | 0.17 | 288.89 | 270.0 | -0.26 | 79.84 | 50.0 | -0.31 | 74.8 | 32.61 | 0.05 | 183.33 | 171.43 | 0.00 | 0 | 0 | -0.21 | 75.0 | 34.38 | -0.33 | 57.69 | -37.5 | -0.75 | -38.89 | 33.04 | 146 | 0.0 | 0.0 | 0.11 | 111.58 | 184.62 |
| 21Q2 (7) | 9.18 | -46.1 | -13.64 | 8.48 | -40.41 | -12.12 | 1.91 | -17.67 | -16.23 | 0.05 | -16.67 | 0 | 0.02 | 0.0 | -66.67 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0 | 0.01 | 0 | 0 | -0.01 | 0.0 | 0 | -0.16 | -420.0 | 0 | -0.09 | -169.23 | 18.18 | -1.29 | -311.48 | 8.51 | -1.23 | -373.33 | 3.15 | -0.06 | -137.5 | 64.71 | 0.00 | -100.0 | 0 | -0.84 | -370.97 | 3.45 | -0.78 | -454.55 | 1.27 | -0.54 | -274.19 | 32.5 | 146 | 0.0 | 0.0 | -0.95 | -193.14 | 1.04 |
| 21Q1 (6) | 17.03 | 37.78 | -14.03 | 14.23 | 25.15 | -16.93 | 2.32 | -13.11 | -9.73 | 0.06 | -14.29 | 0 | 0.02 | -33.33 | -71.43 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -91.67 | 0 | 0 | -100.0 | 0 | -0.01 | 92.31 | 0 | 0.05 | 122.73 | 0 | 0.13 | 128.89 | -7.14 | 0.61 | 128.64 | 144.0 | 0.45 | 122.96 | 350.0 | 0.16 | 194.12 | 0.0 | 26.72 | 0 | -57.89 | 0.31 | 123.13 | 342.86 | 0.22 | 121.36 | 833.33 | 0.31 | 112.65 | 342.86 | 146 | 0.0 | 0.0 | 1.02 | 158.96 | 43.66 |
| 20Q4 (5) | 12.36 | -26.86 | -22.7 | 11.37 | -23.43 | -19.59 | 2.67 | 8.1 | 13.14 | 0.07 | -12.5 | -56.25 | 0.03 | -25.0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 71.43 | 71.43 | 0.2 | 0 | 0 | -0.13 | 0 | 0 | -0.22 | -46.67 | 4.35 | -0.45 | -350.0 | -150.0 | -2.13 | -309.62 | -208.7 | -1.96 | -326.09 | -2077.78 | -0.17 | -142.86 | 70.69 | 0.00 | 0 | 0 | -1.34 | -318.75 | -2133.33 | -1.03 | -329.17 | -1816.67 | -2.45 | -118.75 | -545.45 | 146 | 0.0 | 0.0 | -1.73 | -1230.77 | -686.36 |
| 20Q3 (4) | 16.9 | 58.98 | 0.0 | 14.85 | 53.89 | 0.0 | 2.47 | 8.33 | 0.0 | 0.08 | 0 | 0.0 | 0.04 | -33.33 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.15 | 0 | 0.0 | -0.1 | 9.09 | 0.0 | -0.52 | 63.12 | 0.0 | -0.46 | 63.78 | 0.0 | -0.07 | 58.82 | 0.0 | 0.00 | 0 | 0.0 | -0.32 | 63.22 | 0.0 | -0.24 | 69.62 | 0.0 | -1.12 | -40.0 | 0.0 | 146 | 0.0 | 0.0 | -0.13 | 86.46 | 0.0 |
| 20Q2 (3) | 10.63 | -46.34 | 0.0 | 9.65 | -43.67 | 0.0 | 2.28 | -11.28 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0.02 | 100.0 | 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 | -178.57 | 0.0 | -1.41 | -664.0 | 0.0 | -1.27 | -1370.0 | 0.0 | -0.17 | -206.25 | 0.0 | 0.00 | -100.0 | 0.0 | -0.87 | -1342.86 | 0.0 | -0.79 | -2533.33 | 0.0 | -0.80 | -1242.86 | 0.0 | 146 | 0.0 | 0.0 | -0.96 | -235.21 | 0.0 |
| 20Q1 (2) | 19.81 | 23.89 | 0.0 | 17.13 | 21.15 | 0.0 | 2.57 | 8.9 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | 0 | 0.0 | 0.01 | 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 | 0.14 | 177.78 | 0.0 | 0.25 | 136.23 | 0.0 | 0.1 | 211.11 | 0.0 | 0.16 | 127.59 | 0.0 | 63.46 | 0 | 0.0 | 0.07 | 216.67 | 0.0 | -0.03 | -150.0 | 0.0 | 0.07 | -87.27 | 0.0 | 146 | 0.0 | 0.0 | 0.71 | 422.73 | 0.0 |
| 19Q4 (1) | 15.99 | 0.0 | 0.0 | 14.14 | 0.0 | 0.0 | 2.36 | 0.0 | 0.0 | 0.16 | 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 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | -0.69 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.58 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 146 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 |
