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) | 67.08 | 47.46 | 55.92 | 27.26 | 6.36 | 8.9 | 0.26 | 333.33 | 0.34 | 30.77 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.33 | 135.71 | -0.08 | 0 | 0 | 0 | -0.59 | 0 | -0.62 | 0 | 4.18 | 0 | 3.09 | 0 | 1.07 | 0 | 25.54 | 0 | 1.69 | 0 | 2.44 | 0 | 0.00 | 0 | 181 | 0.0 | 8.25 | 0 |
| 2022 (9) | 45.49 | -75.23 | 43.94 | -72.28 | 5.84 | -46.57 | 0.06 | 200.0 | 0.26 | 188.89 | 0.01 | 0.0 | 0.06 | 50.0 | 0 | 0 | 0.14 | -61.11 | -0.04 | 0 | 0 | 0 | 0.5 | 0 | 0.29 | 0 | -4.01 | 0 | -2.99 | 0 | -1.01 | 0 | 0.00 | 0 | -1.65 | 0 | -2.16 | 0 | 0.00 | 0 | 181 | 0.0 | -0.12 | 0 |
| 2021 (8) | 183.67 | 61.48 | 158.49 | 68.55 | 10.93 | 34.11 | 0.02 | -60.0 | 0.09 | -25.0 | 0.01 | 0 | 0.04 | 0 | 0 | 0 | 0.36 | 125.0 | -0.05 | 0 | 0 | 0 | -0.89 | 0 | -1.06 | 0 | 13.19 | 24.55 | 10.53 | 28.89 | 2.63 | 10.97 | 19.95 | -10.78 | 5.76 | 28.86 | 7.62 | 26.79 | 0.00 | 0 | 181 | 0.0 | 16.05 | 28.61 |
| 2020 (7) | 113.74 | 43.94 | 94.03 | 48.55 | 8.15 | -7.28 | 0.05 | -16.67 | 0.12 | -53.85 | 0 | 0 | 0 | 0 | 0.1 | -23.08 | 0.16 | 77.78 | -0.03 | 0 | 0 | 0 | -1.56 | 0 | -0.97 | 0 | 10.59 | 42.53 | 8.17 | -35.77 | 2.37 | 28.11 | 22.36 | -10.02 | 4.47 | -35.78 | 6.01 | -25.34 | 0.00 | 0 | 181 | 0.0 | 12.48 | 36.39 |
| 2019 (6) | 79.02 | 27.74 | 63.3 | 27.85 | 8.79 | 27.39 | 0.06 | 50.0 | 0.26 | -31.58 | 0 | 0 | 0 | 0 | 0.13 | 44.44 | 0.09 | 12.5 | -0.13 | 0 | 0 | 0 | -0.4 | 0 | 0.49 | 53.12 | 7.43 | 29.22 | 12.72 | 218.8 | 1.85 | 62.28 | 24.85 | 25.44 | 6.96 | 217.81 | 8.05 | 234.02 | 0.00 | 0 | 181 | 0.0 | 9.15 | 22.98 |
| 2018 (5) | 61.86 | 16.37 | 49.51 | 19.97 | 6.9 | -12.66 | 0.04 | 33.33 | 0.38 | -11.63 | 0 | 0 | 0 | 0 | 0.09 | 50.0 | 0.08 | -77.14 | -0.41 | 0 | 0 | 0 | 0.28 | 0 | 0.32 | 0 | 5.75 | 59.28 | 3.99 | 47.78 | 1.14 | 26.67 | 19.81 | -20.63 | 2.19 | 46.98 | 2.41 | 18.72 | 0.00 | 0 | 181 | 0.0 | 7.44 | 41.18 |
| 2017 (4) | 53.16 | 44.97 | 41.27 | 48.88 | 7.9 | 0.89 | 0.03 | -25.0 | 0.43 | -12.24 | 0 | 0 | 0 | 0 | 0.06 | -45.45 | 0.35 | -18.6 | -0.08 | 0 | 0 | 0 | -0.47 | 0 | -0.38 | 0 | 3.61 | 165.44 | 2.7 | 154.72 | 0.9 | 172.73 | 24.96 | 2.97 | 1.49 | 156.9 | 2.03 | 275.93 | 0.00 | 0 | 181 | 0.0 | 5.27 | 78.04 |
| 2016 (3) | 36.67 | 6.11 | 27.72 | 4.37 | 7.83 | 15.83 | 0.04 | -50.0 | 0.49 | -3.92 | 0 | 0 | 0 | 0 | 0.11 | 10.0 | 0.43 | 0.0 | 0.01 | 0 | 0 | 0 | 0.18 | -47.06 | 0.24 | -29.41 | 1.36 | -13.38 | 1.06 | -17.19 | 0.33 | 13.79 | 24.24 | 29.76 | 0.58 | -17.14 | 0.54 | -12.9 | 0.00 | 0 | 181 | 0.0 | 2.96 | -2.95 |
| 2015 (2) | 34.56 | -4.16 | 26.56 | -8.16 | 6.76 | 13.8 | 0.08 | 100.0 | 0.51 | 13.33 | 0 | 0 | 0 | 0 | 0.1 | -9.09 | 0.43 | 4200.0 | 0 | 0 | 0.04 | -85.19 | 0.34 | -5.56 | 0.34 | -35.85 | 1.57 | -9.77 | 1.28 | -13.51 | 0.29 | 7.41 | 18.68 | 18.08 | 0.70 | -13.58 | 0.62 | 0.0 | 0.00 | 0 | 181 | 0.0 | 3.05 | 0.66 |
| 2014 (1) | 36.06 | 9.7 | 28.92 | 9.3 | 5.94 | 0.51 | 0.04 | 0.0 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | 0.01 | -97.3 | -0.02 | 0 | 0.27 | -20.59 | 0.36 | 0 | 0.53 | -68.07 | 1.74 | -19.44 | 1.48 | -28.5 | 0.27 | 170.0 | 15.82 | 228.9 | 0.81 | -28.95 | 0.62 | 129.63 | 0.00 | 0 | 181 | 0.0 | 3.03 | -11.14 |
| 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) | 14.52 | -0.89 | -37.84 | 12.46 | 0.81 | -35.07 | 1.79 | 5.92 | -6.28 | 0.14 | -48.15 | 1300.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.18 | -129.51 | -142.86 | 0.08 | -93.33 | -97.01 | 0.08 | -91.75 | -96.21 | 0.01 | -95.83 | -98.21 | 14.31 | -27.14 | -31.04 | 0.05 | -90.57 | -95.69 | 0.17 | -29.17 | -84.68 | 1.92 | 2.67 | 143.04 | 152 | -16.02 | -16.02 | 0.97 | -54.46 | -73.85 |
| 24Q2 (19) | 14.65 | -33.01 | 43.35 | 12.36 | -31.22 | 34.93 | 1.69 | -11.98 | 37.4 | 0.27 | 92.86 | 285.71 | 0.06 | -14.29 | -33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 11.11 | 0.0 | -0.01 | 90.91 | 0.0 | 0 | 0 | 0 | 0.3 | -70.0 | 30.43 | 0.61 | -42.99 | 103.33 | 1.2 | -60.78 | 757.14 | 0.97 | -60.08 | 977.78 | 0.24 | -61.29 | 700.0 | 19.64 | -2.58 | -20.13 | 0.53 | -60.45 | 960.0 | 0.24 | -73.03 | 271.43 | 1.87 | 39.55 | 605.41 | 181 | 0.0 | 0.0 | 2.13 | -46.75 | 82.05 |
| 24Q1 (18) | 21.87 | -20.82 | 271.31 | 17.97 | -18.58 | 226.13 | 1.92 | -7.25 | 65.52 | 0.14 | -22.22 | 1300.0 | 0.07 | -12.5 | -12.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 125.0 | -25.0 | -0.11 | -266.67 | -1000.0 | 0 | 0 | 0 | 1.0 | 176.92 | 576.19 | 1.07 | 189.17 | 813.33 | 3.06 | 34.21 | 432.61 | 2.43 | 47.27 | 419.74 | 0.62 | -3.12 | 487.5 | 20.16 | -28.0 | 0 | 1.34 | 47.25 | 419.05 | 0.89 | -52.66 | 322.5 | 1.34 | -21.18 | 419.05 | 181 | 0.0 | 0.0 | 4.0 | 21.58 | 4900.0 |
| 23Q4 (17) | 27.62 | 18.24 | 207.92 | 22.07 | 15.01 | 150.8 | 2.07 | 8.38 | 64.29 | 0.18 | 1700.0 | 350.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -42.86 | -42.86 | -0.03 | -50.0 | -200.0 | 0 | 0 | 0 | -1.3 | -288.41 | -217.07 | -1.2 | -385.71 | -126.42 | 2.28 | -14.93 | 239.88 | 1.65 | -21.8 | 242.24 | 0.64 | 14.29 | 236.17 | 28.00 | 34.94 | 0 | 0.91 | -21.55 | 242.19 | 1.88 | 69.37 | 558.54 | 1.70 | 115.19 | 203.03 | 181 | 0.0 | 0.0 | 3.29 | -11.32 | 630.65 |
| 23Q3 (16) | 23.36 | 128.57 | 117.71 | 19.19 | 109.5 | 83.99 | 1.91 | 55.28 | 29.93 | 0.01 | -85.71 | 0 | 0.08 | -11.11 | 14.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | -30.0 | 133.33 | -0.02 | -100.0 | -100.0 | 0 | 0 | 0 | 0.69 | 200.0 | 7.81 | 0.42 | 40.0 | -32.26 | 2.68 | 1814.29 | 596.3 | 2.11 | 2244.44 | 590.7 | 0.56 | 1766.67 | 609.09 | 20.75 | -15.62 | 0 | 1.16 | 2220.0 | 583.33 | 1.11 | 892.86 | 260.87 | 0.79 | 313.51 | 178.22 | 181 | 0.0 | 0.0 | 3.71 | 217.09 | 783.33 |
| 23Q2 (15) | 10.22 | 73.51 | 8.26 | 9.16 | 66.24 | -0.54 | 1.23 | 6.03 | -18.54 | 0.07 | 600.0 | 600.0 | 0.09 | 12.5 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | -16.67 | 400.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.23 | 209.52 | 64.29 | 0.3 | 300.0 | 275.0 | 0.14 | 115.22 | 111.76 | 0.09 | 111.84 | 110.23 | 0.03 | 118.75 | 109.68 | 24.59 | 0 | 0 | 0.05 | 111.9 | 110.2 | -0.14 | 65.0 | 77.78 | -0.37 | 11.9 | 51.95 | 181 | 0.0 | 0.0 | 1.17 | 1362.5 | 631.82 |
| 23Q1 (14) | 5.89 | -34.34 | -63.98 | 5.51 | -37.39 | -64.45 | 1.16 | -7.94 | -27.95 | 0.01 | -75.0 | 0 | 0.08 | 0.0 | 60.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 71.43 | 300.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.21 | 48.78 | -275.0 | -0.15 | 71.7 | -236.36 | -0.92 | 43.56 | -43.75 | -0.76 | 34.48 | -49.02 | -0.16 | 65.96 | -23.08 | 0.00 | 0 | 0 | -0.42 | 34.38 | -50.0 | -0.40 | 2.44 | 2.44 | -0.42 | 74.55 | -50.0 | 181 | 0.0 | 0.0 | 0.08 | 112.9 | -72.41 |
| 22Q4 (13) | 8.97 | -16.4 | -82.37 | 8.8 | -15.63 | -80.01 | 1.26 | -14.29 | -63.05 | 0.04 | 0 | 300.0 | 0.08 | 14.29 | 300.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 133.33 | -75.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.41 | -164.06 | -241.67 | -0.53 | -185.48 | -39.47 | -1.63 | -201.85 | -153.44 | -1.16 | -169.77 | -147.35 | -0.47 | -327.27 | -175.81 | 0.00 | 0 | -100.0 | -0.64 | -166.67 | -147.41 | -0.41 | 40.58 | -122.04 | -1.65 | -63.37 | -128.45 | 181 | 0.0 | 0.0 | -0.62 | -247.62 | -115.98 |
| 22Q3 (12) | 10.73 | 13.67 | -74.79 | 10.43 | 13.25 | -71.95 | 1.47 | -2.65 | -38.49 | 0 | -100.0 | 0 | 0.07 | 16.67 | 133.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.64 | 357.14 | 433.33 | 0.62 | 675.0 | 376.92 | -0.54 | 54.62 | -117.36 | -0.43 | 51.14 | -117.27 | -0.11 | 64.52 | -117.74 | 0.00 | 0 | -100.0 | -0.24 | 51.02 | -117.52 | -0.69 | -9.52 | -144.52 | -1.01 | -31.17 | -122.7 | 181 | 0.0 | 0.0 | 0.42 | 290.91 | -89.15 |
| 22Q2 (11) | 9.44 | -42.26 | -81.06 | 9.21 | -40.58 | -78.85 | 1.51 | -6.21 | -41.92 | 0.01 | 0 | 0.0 | 0.06 | 20.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | -0.01 | 0.0 | 50.0 | 0 | 0 | 0 | 0.14 | 16.67 | 117.72 | 0.08 | -27.27 | 110.53 | -1.19 | -85.94 | -140.48 | -0.88 | -72.55 | -137.61 | -0.31 | -138.46 | -153.45 | 0.00 | 0 | -100.0 | -0.49 | -75.0 | -137.98 | -0.63 | -53.66 | -130.88 | -0.77 | -175.0 | -125.0 | 181 | 0.0 | 0.0 | -0.22 | -175.86 | -106.06 |
| 22Q1 (10) | 16.35 | -67.86 | -59.52 | 15.5 | -64.8 | -54.06 | 1.61 | -52.79 | -36.11 | 0 | -100.0 | 0 | 0.05 | 150.0 | 150.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -89.29 | -40.0 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 220.0 | 0.11 | 128.95 | 375.0 | -0.64 | -120.98 | -115.69 | -0.51 | -120.82 | -115.74 | -0.13 | -120.97 | -116.05 | 0.00 | -100.0 | -100.0 | -0.28 | -120.74 | -115.64 | -0.41 | -122.04 | -118.98 | -0.28 | -104.83 | -115.64 | 181 | 0.0 | 0.0 | 0.29 | -92.53 | -93.79 |
| 21Q4 (9) | 50.87 | 19.53 | 12.54 | 44.03 | 18.42 | 18.39 | 3.41 | 42.68 | 21.79 | 0.01 | 0 | 0.0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.28 | 1300.0 | 1300.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.12 | -200.0 | 87.5 | -0.38 | -392.31 | 33.33 | 3.05 | -1.93 | -34.27 | 2.45 | -1.61 | -28.99 | 0.62 | 0.0 | -47.46 | 20.25 | 1.1 | -20.65 | 1.35 | -1.46 | -28.95 | 1.86 | 20.0 | -29.55 | 5.80 | 30.34 | 28.89 | 181 | 0.0 | 0.0 | 3.88 | 0.26 | -24.51 |
| 21Q3 (8) | 42.56 | -14.62 | 19.62 | 37.18 | -14.61 | 25.1 | 2.39 | -8.08 | 0.42 | 0 | -100.0 | -100.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.02 | 100.0 | -80.0 | -0.01 | 50.0 | 0.0 | 0 | 0 | 0 | 0.12 | 115.19 | 123.08 | 0.13 | 117.11 | 146.43 | 3.11 | 5.78 | -2.81 | 2.49 | 6.41 | -1.97 | 0.62 | 6.9 | -3.12 | 20.03 | 1.78 | 0.5 | 1.37 | 6.2 | -2.14 | 1.55 | -24.02 | -16.67 | 4.45 | 44.48 | 71.15 | 181 | 0.0 | 0.0 | 3.87 | 6.61 | 5.74 |
| 21Q2 (7) | 49.85 | 23.42 | 164.88 | 43.54 | 29.05 | 184.02 | 2.6 | 3.17 | 66.67 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -50.0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | -0.79 | -690.0 | -163.33 | -0.76 | -1800.0 | -171.43 | 2.94 | -27.94 | 79.27 | 2.34 | -27.78 | 80.0 | 0.58 | -28.4 | 81.25 | 19.68 | -0.91 | -0.35 | 1.29 | -27.93 | 81.69 | 2.04 | -5.56 | 96.15 | 3.08 | 72.07 | 154.55 | 181 | 0.0 | 0.0 | 3.63 | -22.27 | 72.86 |
| 21Q1 (6) | 40.39 | -10.64 | 185.44 | 33.74 | -9.28 | 186.17 | 2.52 | -10.0 | 78.72 | 0 | -100.0 | -100.0 | 0.02 | 100.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 150.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.1 | 89.58 | -145.45 | -0.04 | 92.98 | -125.0 | 4.08 | -12.07 | 267.57 | 3.24 | -6.09 | 264.04 | 0.81 | -31.36 | 268.18 | 19.86 | -22.18 | -0.7 | 1.79 | -5.79 | 265.31 | 2.16 | -18.18 | 350.0 | 1.79 | -60.22 | 265.31 | 181 | 0.0 | 0.0 | 4.67 | -9.14 | 195.57 |
| 20Q4 (5) | 45.2 | 27.04 | 115.14 | 37.19 | 25.13 | 129.0 | 2.8 | 17.65 | 26.13 | 0.01 | 0.0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -80.0 | 0 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.96 | -84.62 | 0 | -0.57 | -103.57 | -32.56 | 4.64 | 45.0 | 118.87 | 3.45 | 35.83 | 88.52 | 1.18 | 84.38 | 306.9 | 25.52 | 28.05 | 87.1 | 1.90 | 35.71 | 88.12 | 2.64 | 41.94 | 77.18 | 4.50 | 73.08 | -35.81 | 181 | 0.0 | 0.0 | 5.14 | 40.44 | 99.22 |
| 20Q3 (4) | 35.58 | 89.05 | 0.0 | 29.72 | 93.87 | 0.0 | 2.38 | 52.56 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.1 | 400.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | -0.52 | -73.33 | 0.0 | -0.28 | 0.0 | 0.0 | 3.2 | 95.12 | 0.0 | 2.54 | 95.38 | 0.0 | 0.64 | 100.0 | 0.0 | 19.93 | 0.91 | 0.0 | 1.40 | 97.18 | 0.0 | 1.86 | 78.85 | 0.0 | 2.60 | 114.88 | 0.0 | 181 | 0.0 | 0.0 | 3.66 | 74.29 | 0.0 |
| 20Q2 (3) | 18.82 | 33.0 | 0.0 | 15.33 | 30.03 | 0.0 | 1.56 | 10.64 | 0.0 | 0.01 | -50.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.3 | -236.36 | 0.0 | -0.28 | -275.0 | 0.0 | 1.64 | 47.75 | 0.0 | 1.3 | 46.07 | 0.0 | 0.32 | 45.45 | 0.0 | 19.75 | -1.25 | 0.0 | 0.71 | 44.9 | 0.0 | 1.04 | 116.67 | 0.0 | 1.21 | 146.94 | 0.0 | 181 | 0.0 | 0.0 | 2.1 | 32.91 | 0.0 |
| 20Q1 (2) | 14.15 | -32.65 | 0.0 | 11.79 | -27.4 | 0.0 | 1.41 | -36.49 | 0.0 | 0.02 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.22 | 0 | 0.0 | 0.16 | 137.21 | 0.0 | 1.11 | -47.64 | 0.0 | 0.89 | -51.37 | 0.0 | 0.22 | -24.14 | 0.0 | 20.00 | 46.63 | 0.0 | 0.49 | -51.49 | 0.0 | 0.48 | -67.79 | 0.0 | 0.49 | -93.01 | 0.0 | 181 | 0.0 | 0.0 | 1.58 | -38.76 | 0.0 |
| 19Q4 (1) | 21.01 | 0.0 | 0.0 | 16.24 | 0.0 | 0.0 | 2.22 | 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 | -0.43 | 0.0 | 0.0 | 2.12 | 0.0 | 0.0 | 1.83 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 13.64 | 0.0 | 0.0 | 1.01 | 0.0 | 0.0 | 1.49 | 0.0 | 0.0 | 7.01 | 0.0 | 0.0 | 181 | 0.0 | 0.0 | 2.58 | 0.0 | 0.0 |
