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) | 208.17 | -5.72 | 204.8 | -7.48 | 10.17 | -7.8 | 0.4 | -2.44 | 3.87 | 18.35 | 0 | 0 | 0.34 | -15.0 | 0.68 | -18.07 | 0.5 | 92.31 | 7.48 | 0 | 0 | 0 | 0.17 | 6.25 | 4.84 | 26.37 | -1.96 | 0 | 2.66 | 582.05 | 0.28 | 86.67 | 0.00 | 0 | 0.30 | 650.0 | -0.25 | 0 | 0.00 | 0 | 877 | 0.0 | 12.58 | 100.32 |
| 2022 (9) | 220.81 | -19.65 | 221.36 | -11.21 | 11.03 | -2.39 | 0.41 | -4.65 | 3.27 | 22.93 | 0 | 0 | 0.4 | 0.0 | 0.83 | 15.28 | 0.26 | 4.0 | -0.02 | 0 | 10.94 | 0 | 0.16 | 33.33 | 3.83 | 0 | -7.75 | 0 | 0.39 | -95.67 | 0.15 | -92.02 | 0.00 | 0 | 0.04 | -96.12 | -0.40 | 0 | 0.00 | 0 | 877 | 0.46 | 6.28 | -77.01 |
| 2021 (8) | 274.82 | 46.47 | 249.3 | 36.64 | 11.3 | 16.02 | 0.43 | -30.65 | 2.66 | -27.72 | 0 | 0 | 0.4 | 2.56 | 0.72 | 44.0 | 0.25 | -69.51 | 0 | 0 | 0 | 0 | 0.12 | 9.09 | -0.47 | 0 | 13.75 | 0 | 9.0 | 0 | 1.88 | 14.63 | 13.70 | 0 | 1.03 | 0 | 1.10 | 0 | 0.00 | 0 | 873 | 0.11 | 27.32 | 2157.85 |
| 2020 (7) | 187.63 | -16.02 | 182.45 | -18.42 | 9.74 | -1.42 | 0.62 | -22.5 | 3.68 | 5.75 | 0 | 0 | 0.39 | -2.5 | 0.5 | 2.04 | 0.82 | 100.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | -8.51 | 0 | -13.07 | 0 | -10.65 | 0 | 1.64 | 0 | 0.00 | 0 | -1.22 | 0 | -0.25 | 0 | 0.00 | 0 | 872 | 0.0 | 1.21 | -84.12 |
| 2019 (6) | 223.41 | -30.44 | 223.64 | -19.6 | 9.88 | -1.2 | 0.8 | 45.45 | 3.48 | -5.69 | 0 | 0 | 0.4 | -6.98 | 0.49 | 11.36 | 0.41 | -32.79 | 0 | 0 | 0 | 0 | -0.01 | 0 | 3.43 | 0 | -6.68 | 0 | 0.34 | -98.06 | -4.13 | 0 | 0.00 | 0 | 0.04 | -98.0 | -0.36 | 0 | 0.00 | 0 | 872 | 0.0 | 7.62 | -83.55 |
| 2018 (5) | 321.16 | 11.05 | 278.17 | 13.65 | 10.0 | 6.04 | 0.55 | 161.9 | 3.69 | 6.34 | 0 | 0 | 0.43 | 22.86 | 0.44 | 2.33 | 0.61 | -50.0 | 0 | 0 | 0.19 | -88.89 | -0.15 | 0 | -1.19 | 0 | 31.8 | 4.02 | 17.51 | 0.11 | 7.93 | 19.97 | 24.94 | 15.36 | 2.00 | 0.0 | 2.18 | -14.51 | 0.00 | 0 | 872 | 0.0 | 46.31 | 4.3 |
| 2017 (4) | 289.2 | 48.07 | 244.75 | 31.76 | 9.43 | 15.56 | 0.21 | 23.53 | 3.47 | -9.87 | 0 | 0 | 0.35 | 9.38 | 0.43 | -41.1 | 1.22 | -6.15 | 0 | 0 | 1.71 | 0 | 0.6 | 0 | -4.44 | 0 | 30.57 | 0 | 17.49 | 0 | 6.61 | 0 | 21.62 | 0 | 2.00 | 0 | 2.55 | 608.33 | 0.00 | 0 | 872 | 0.0 | 44.4 | 982.93 |
| 2016 (3) | 195.31 | 40.27 | 185.76 | 47.85 | 8.16 | -1.21 | 0.17 | -63.04 | 3.85 | 14.93 | 0 | 0 | 0.32 | 3.23 | 0.73 | -17.98 | 1.3 | 39.78 | 0 | 0 | 0 | 0 | -2.4 | 0 | -8.7 | 0 | -7.3 | 0 | -5.62 | 0 | -0.85 | 0 | 0.00 | 0 | -0.64 | 0 | 0.36 | -59.09 | 0.00 | 0 | 872 | 0.0 | 4.1 | 14.21 |
| 2015 (2) | 139.24 | -1.43 | 125.64 | -3.06 | 8.26 | 6.03 | 0.46 | -29.23 | 3.35 | 222.12 | 0 | 0 | 0.31 | -18.42 | 0.89 | 18.67 | 0.93 | -9.71 | 0 | 0 | 0.63 | -65.19 | -4.35 | 0 | -8.8 | 0 | -3.45 | 0 | -1.2 | 0 | -0.31 | 0 | 0.00 | 0 | -0.14 | 0 | 0.88 | 62.96 | 0.00 | 0 | 872 | 0.0 | 3.59 | -45.36 |
| 2014 (1) | 141.26 | -8.47 | 129.61 | -1.59 | 7.79 | 22.87 | 0.65 | 195.45 | 1.04 | 0 | 0 | 0 | 0.38 | 18.75 | 0.75 | 13.64 | 1.03 | 49.28 | 0 | 0 | 1.81 | 2485.71 | 0.26 | -74.26 | -3.43 | 0 | 0.44 | -97.14 | 1.17 | -90.75 | -0.2 | 0 | 0.00 | 0 | 0.13 | -91.03 | 0.54 | -65.82 | 0.00 | 0 | 872 | 0.0 | 6.57 | -69.37 |
| 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) | 65.34 | 0.57 | 24.01 | 61.29 | -0.57 | 16.28 | 3.1 | -2.21 | 25.51 | 0.09 | 28.57 | 0.0 | 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 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.51 | 8.93 | -88.89 | 0.45 | 212.5 | 116.36 | 0.52 | 246.67 | 134.9 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | 0.06 | 200.0 | 135.29 | 0.12 | 50.0 | 185.71 | 0.10 | 150.0 | -78.26 | 859 | -2.05 | -2.05 | 4.1 | 26.15 | 393.98 |
| 24Q2 (19) | 64.97 | 26.03 | 24.04 | 61.64 | 25.06 | 20.3 | 3.17 | 26.8 | 24.31 | 0.07 | -22.22 | -46.15 | 0.85 | -2.3 | -17.48 | 0 | 0 | 0 | 0.09 | 0.0 | 28.57 | 0.25 | 0 | 8.7 | 0.06 | -33.33 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -114.29 | -106.25 | -0.56 | 21.13 | -7.69 | -0.4 | 57.89 | 79.38 | 0.15 | -34.78 | 119.74 | -0.08 | 81.82 | -140.0 | 0.00 | 0 | 0 | 0.02 | -33.33 | 122.22 | 0.08 | -27.27 | 366.67 | 0.04 | 33.33 | -93.65 | 877 | 0.0 | 0.0 | 3.25 | 25.0 | 86.78 |
| 24Q1 (18) | 51.55 | 1.36 | -1.34 | 49.29 | -1.38 | -3.12 | 2.5 | 0.81 | -6.72 | 0.09 | 0.0 | -10.0 | 0.87 | 1.16 | -17.92 | 0 | 0 | 0 | 0.09 | 12.5 | -18.18 | 0 | 0 | 0 | 0.09 | -52.63 | -43.75 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.07 | 153.85 | 16.67 | -0.71 | 20.22 | -110.89 | -0.95 | 61.85 | -118.23 | 0.23 | 116.43 | -96.35 | -0.44 | -528.57 | -283.33 | 0.00 | 0 | -100.0 | 0.03 | 118.75 | -95.83 | 0.11 | 283.33 | 466.67 | 0.03 | -90.0 | -95.83 | 877 | 0.0 | 0.0 | 2.6 | 147.62 | -70.98 |
| 23Q4 (17) | 50.86 | -3.47 | -0.68 | 49.98 | -5.18 | -2.91 | 2.48 | 0.4 | 1.22 | 0.09 | 0.0 | -10.0 | 0.86 | -5.49 | -9.47 | 0 | 0 | 0 | 0.08 | 0.0 | -20.0 | 0 | -100.0 | 0 | 0.19 | 18.75 | 280.0 | 0.03 | 200.0 | 250.0 | 0 | 0 | -100.0 | -0.13 | -285.71 | 35.0 | -0.89 | -229.63 | -110.91 | -2.49 | 9.45 | -145.77 | -1.4 | 6.04 | -125.09 | -0.07 | 22.22 | -104.58 | 0.00 | 0 | -100.0 | -0.16 | 5.88 | -125.0 | -0.06 | 57.14 | 80.0 | 0.30 | -34.78 | 650.0 | 877 | 0.0 | 0.0 | 1.05 | 26.51 | -88.4 |
| 23Q3 (16) | 52.69 | 0.59 | 7.18 | 52.71 | 2.87 | 4.01 | 2.47 | -3.14 | -8.52 | 0.09 | -30.77 | -10.0 | 0.91 | -11.65 | 4.6 | 0 | 0 | 0 | 0.08 | 14.29 | -20.0 | 0.45 | 95.65 | -13.46 | 0.16 | 1700.0 | 700.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | -56.25 | -69.57 | -0.27 | 48.08 | 80.85 | -2.75 | -41.75 | 51.15 | -1.49 | -96.05 | 42.25 | -0.09 | -145.0 | 85.25 | 0.00 | 0 | 0 | -0.17 | -88.89 | 41.38 | -0.14 | -366.67 | 0.0 | 0.46 | -26.98 | 177.97 | 877 | 0.0 | 0.0 | 0.83 | -52.3 | 139.71 |
| 23Q2 (15) | 52.38 | 0.25 | -5.09 | 51.24 | 0.71 | -8.06 | 2.55 | -4.85 | -6.93 | 0.13 | 30.0 | 30.0 | 1.03 | -2.83 | 27.16 | 0 | 0 | 0 | 0.07 | -36.36 | -30.0 | 0.23 | 0 | -25.81 | -0.01 | -106.25 | -106.25 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.16 | 166.67 | 45.45 | -0.52 | -107.98 | 62.86 | -1.94 | -137.24 | 58.46 | -0.76 | -112.06 | 59.57 | 0.2 | -16.67 | 141.67 | 0.00 | -100.0 | 0 | -0.09 | -112.5 | 57.14 | -0.03 | 0.0 | 50.0 | 0.63 | -12.5 | 310.0 | 877 | 0.0 | 0.0 | 1.74 | -80.58 | 248.72 |
| 23Q1 (14) | 52.25 | 2.03 | -19.92 | 50.88 | -1.17 | -19.84 | 2.68 | 9.39 | -14.65 | 0.1 | 0.0 | 0.0 | 1.06 | 11.58 | 65.62 | 0 | 0 | 0 | 0.11 | 10.0 | 10.0 | 0 | 0 | 0 | 0.16 | 220.0 | 433.33 | 7.43 | 37250.0 | 74400.0 | 0 | -100.0 | 0 | 0.06 | 130.0 | 200.0 | 6.52 | -20.1 | 526.14 | 5.21 | -4.23 | 280.28 | 6.3 | 12.9 | 963.01 | 0.24 | -84.31 | 182.76 | 4.69 | -83.27 | 0 | 0.72 | 12.5 | 1000.0 | -0.03 | 90.0 | -133.33 | 0.72 | 1700.0 | 1000.0 | 877 | 0.0 | 0.0 | 8.96 | -0.99 | 1766.67 |
| 22Q4 (13) | 51.21 | 4.17 | -22.97 | 51.48 | 1.58 | -16.42 | 2.45 | -9.26 | -16.67 | 0.1 | 0.0 | -16.67 | 0.95 | 9.2 | 61.02 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.05 | 150.0 | -64.29 | -0.02 | 0 | 0 | 10.94 | 0 | 0 | -0.2 | -186.96 | -385.71 | 8.16 | 678.72 | 503.96 | 5.44 | 196.63 | 7871.43 | 5.58 | 316.28 | 771.88 | 1.53 | 350.82 | 5000.0 | 28.04 | 0 | 0 | 0.64 | 320.69 | 814.29 | -0.30 | -114.29 | -196.77 | 0.04 | 106.78 | -96.12 | 877 | 0.0 | 0.46 | 9.05 | 533.01 | 178.46 |
| 22Q3 (12) | 49.16 | -10.93 | -29.6 | 50.68 | -9.06 | -19.86 | 2.7 | -1.46 | -3.91 | 0.1 | 0.0 | -16.67 | 0.87 | 7.41 | 42.62 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0.52 | 67.74 | -26.76 | 0.02 | -87.5 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 109.09 | 666.67 | -1.41 | -0.71 | -63.95 | -5.63 | -20.56 | -292.81 | -2.58 | -37.23 | -212.66 | -0.61 | -27.08 | -248.78 | 0.00 | 0 | -100.0 | -0.29 | -38.1 | -211.54 | -0.14 | -133.33 | -137.84 | -0.59 | -96.67 | -161.46 | 877 | 0.0 | 0.57 | -2.09 | -78.63 | -133.44 |
| 22Q2 (11) | 55.19 | -15.42 | -24.14 | 55.73 | -12.19 | -17.58 | 2.74 | -12.74 | 0.0 | 0.1 | 0.0 | 25.0 | 0.81 | 26.56 | 20.9 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0.31 | 0 | 3000.0 | 0.16 | 433.33 | 220.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.11 | 450.0 | 83.33 | -1.4 | 8.5 | 28.93 | -4.67 | -61.59 | -1211.9 | -1.88 | -157.53 | -500.0 | -0.48 | -65.52 | -1060.0 | 0.00 | 0 | -100.0 | -0.21 | -162.5 | -520.0 | -0.06 | -166.67 | -121.43 | -0.30 | -275.0 | -142.86 | 877 | 0.0 | 0.57 | -1.17 | -343.75 | -130.55 |
| 22Q1 (10) | 65.25 | -1.85 | -0.76 | 63.47 | 3.05 | 11.64 | 3.14 | 6.8 | 11.74 | 0.1 | -16.67 | 0.0 | 0.64 | 8.47 | -17.95 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -78.57 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 140.0 | -1.53 | 24.26 | -134.85 | -2.89 | -4028.57 | -127.58 | -0.73 | -214.06 | -113.06 | -0.29 | -1066.67 | -120.86 | 0.00 | 0 | -100.0 | -0.08 | -214.29 | -112.5 | 0.09 | -70.97 | -35.71 | -0.08 | -107.77 | -112.5 | 877 | 0.46 | 0.57 | 0.48 | -85.23 | -96.57 |
| 21Q4 (9) | 66.48 | -4.8 | 25.08 | 61.59 | -2.61 | 13.45 | 2.94 | 4.63 | 11.79 | 0.12 | 0.0 | -50.0 | 0.59 | -3.28 | -31.4 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.14 | 366.67 | -80.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | -12.5 | -2.02 | -134.88 | 0.49 | -0.07 | -102.4 | 98.79 | 0.64 | -72.05 | 113.47 | 0.03 | -92.68 | -98.12 | 0.00 | -100.0 | 0 | 0.07 | -73.08 | 112.96 | 0.31 | -16.22 | 196.88 | 1.03 | 7.29 | 184.43 | 873 | 0.11 | 0.11 | 3.25 | -48.0 | 244.44 |
| 21Q3 (8) | 69.83 | -4.01 | 64.46 | 63.24 | -6.48 | 55.53 | 2.81 | 2.55 | 19.07 | 0.12 | 50.0 | 0.0 | 0.61 | -8.96 | -32.22 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0.71 | 7000.0 | 42.0 | 0.03 | -40.0 | 110.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | -40.0 | -0.86 | 56.35 | 50.0 | 2.92 | 595.24 | 228.07 | 2.29 | 387.23 | 234.71 | 0.41 | 720.0 | 412.5 | 14.19 | 26.36 | 0 | 0.26 | 420.0 | 230.0 | 0.37 | 32.14 | 0 | 0.96 | 37.14 | 241.18 | 872 | 0.0 | 0.0 | 6.25 | 63.19 | 392.13 |
| 21Q2 (7) | 72.75 | 10.65 | 48.74 | 67.62 | 18.94 | 50.13 | 2.74 | -2.49 | 10.48 | 0.08 | -20.0 | 0 | 0.67 | -14.1 | -28.72 | 0 | 0 | 0 | 0.1 | 0.0 | 0 | 0.01 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 220.0 | 0 | -1.97 | -144.87 | 0.0 | 0.42 | -95.99 | 171.19 | 0.47 | -91.59 | 132.19 | 0.05 | -96.4 | -90.91 | 11.23 | -15.44 | 0 | 0.05 | -92.19 | 129.41 | 0.28 | 100.0 | 366.67 | 0.70 | 9.37 | 245.83 | 872 | 0.0 | 1.87 | 3.83 | -72.6 | 28.52 |
| 21Q1 (6) | 65.75 | 23.71 | 52.48 | 56.85 | 4.72 | 33.86 | 2.81 | 6.84 | 23.79 | 0.1 | -58.33 | -16.67 | 0.78 | -9.3 | -19.59 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -95.77 | -92.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -162.5 | -600.0 | 4.39 | 316.26 | 257.35 | 10.48 | 281.0 | 337.64 | 5.59 | 217.68 | 304.01 | 1.39 | -13.12 | 335.59 | 13.28 | 0 | 0 | 0.64 | 218.52 | 306.45 | 0.14 | 143.75 | 1300.0 | 0.64 | 152.46 | 306.45 | 872 | 0.0 | 0.0 | 13.98 | 721.33 | 1869.62 |
| 20Q4 (5) | 53.15 | 25.18 | 30.46 | 54.29 | 33.52 | 19.48 | 2.63 | 11.44 | -1.87 | 0.24 | 100.0 | 20.0 | 0.86 | -4.44 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.71 | 336.67 | 446.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 900.0 | -2.03 | -18.02 | -278.07 | -5.79 | -153.95 | 7.21 | -4.75 | -179.41 | -1030.95 | 1.6 | 1900.0 | 135.01 | 0.00 | 0 | 0 | -0.54 | -170.0 | -980.0 | -0.32 | 0 | -77.78 | -1.22 | -79.41 | -3150.0 | 872 | 0.0 | 0.0 | -2.25 | -277.17 | 18.48 |
| 20Q3 (4) | 42.46 | -13.19 | 0.0 | 40.66 | -9.72 | 0.0 | 2.36 | -4.84 | 0.0 | 0.12 | 0 | 0.0 | 0.9 | -4.26 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.5 | 0 | 0.0 | -0.3 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | -1.72 | 12.69 | 0.0 | -2.28 | -286.44 | 0.0 | -1.7 | -16.44 | 0.0 | 0.08 | -85.45 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | -17.65 | 0.0 | 0.00 | -100.0 | 0.0 | -0.68 | -41.67 | 0.0 | 872 | 1.87 | 0.0 | 1.27 | -57.38 | 0.0 |
| 20Q2 (3) | 48.91 | 13.43 | 0.0 | 45.04 | 6.05 | 0.0 | 2.48 | 9.25 | 0.0 | 0 | -100.0 | 0.0 | 0.94 | -3.09 | 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 | -1.97 | 29.39 | 0.0 | -0.59 | 86.62 | 0.0 | -1.46 | 46.72 | 0.0 | 0.55 | 193.22 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | 45.16 | 0.0 | 0.06 | 500.0 | 0.0 | -0.48 | -54.84 | 0.0 | 856 | -1.83 | 0.0 | 2.98 | 477.22 | 0.0 |
| 20Q1 (2) | 43.12 | 5.84 | 0.0 | 42.47 | -6.54 | 0.0 | 2.27 | -15.3 | 0.0 | 0.12 | -40.0 | 0.0 | 0.97 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.4 | 207.69 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | -2.79 | -344.74 | 0.0 | -4.41 | 29.33 | 0.0 | -2.74 | -552.38 | 0.0 | -0.59 | 87.09 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -520.0 | 0.0 | 0.01 | 105.56 | 0.0 | -0.31 | -875.0 | 0.0 | 872 | 0.0 | 0.0 | -0.79 | 71.38 | 0.0 |
| 19Q4 (1) | 40.74 | 0.0 | 0.0 | 45.44 | 0.0 | 0.0 | 2.68 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | -6.24 | 0.0 | 0.0 | -0.42 | 0.0 | 0.0 | -4.57 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 872 | 0.0 | 0.0 | -2.76 | 0.0 | 0.0 |
