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) | 93.54 | -3.92 | 70.15 | -7.43 | 13.95 | 8.31 | 0.26 | 225.0 | 0 | 0 | 0.01 | 0.0 | 0.1 | 11.11 | 0.12 | -40.0 | 0.46 | 187.5 | 0 | 0 | 0 | 0 | 0.06 | -91.67 | 0.98 | -42.35 | 10.43 | 0.29 | 8.31 | 2.09 | 2.11 | -6.22 | 20.28 | -6.46 | 5.12 | 1.99 | 4.52 | 13.57 | 0.00 | 0 | 162 | 0.0 | 12.58 | 2.28 |
| 2022 (9) | 97.36 | 9.81 | 75.78 | 14.33 | 12.88 | 4.29 | 0.08 | -33.33 | 0.02 | 100.0 | 0.01 | 0 | 0.09 | 0.0 | 0.2 | 17.65 | 0.16 | -54.29 | 0.39 | 0 | 0 | 0 | 0.72 | 0 | 1.7 | 178.69 | 10.4 | -2.26 | 8.14 | -7.71 | 2.25 | 23.63 | 21.68 | 26.86 | 5.02 | -7.55 | 3.98 | -21.5 | 0.00 | 0 | 162 | 0.0 | 12.3 | 0.57 |
| 2021 (8) | 88.66 | 10.99 | 66.28 | 12.91 | 12.35 | 8.33 | 0.12 | -25.0 | 0.01 | 0 | 0 | 0 | 0.09 | -40.0 | 0.17 | 240.0 | 0.35 | 45.83 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0.61 | -4.69 | 10.64 | 2.11 | 8.82 | 6.14 | 1.82 | -13.74 | 17.09 | -15.77 | 5.43 | 6.05 | 5.07 | 7.19 | 0.00 | 0 | 162 | 0.0 | 12.23 | 2.6 |
| 2020 (7) | 79.88 | 0.6 | 58.7 | -1.72 | 11.4 | -3.39 | 0.16 | -65.96 | 0 | 0 | 0 | 0 | 0.15 | 66.67 | 0.05 | 66.67 | 0.24 | 140.0 | -0.01 | 0 | 0 | 0 | -0.3 | 0 | 0.64 | -3.03 | 10.42 | 22.16 | 8.31 | 21.67 | 2.11 | 23.39 | 20.29 | 1.45 | 5.12 | 21.62 | 4.73 | 24.15 | 0.00 | 0 | 162 | 0.0 | 11.92 | 18.73 |
| 2019 (6) | 79.4 | -1.27 | 59.73 | -2.45 | 11.8 | 0.43 | 0.47 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | -30.77 | 0.03 | -62.5 | 0.1 | -23.08 | 0.02 | -84.62 | -0.09 | 0 | 0.08 | -85.71 | 0.66 | -53.52 | 8.53 | -3.62 | 6.83 | -8.45 | 1.71 | 23.02 | 20.00 | 27.15 | 4.21 | -8.48 | 3.81 | 2.14 | 0.00 | 0 | 162 | 0.0 | 10.04 | 0.6 |
| 2018 (5) | 80.42 | 5.01 | 61.23 | 10.05 | 11.75 | 10.12 | 0.47 | 17.5 | 0 | 0 | 0 | 0 | 0.13 | -23.53 | 0.08 | -38.46 | 0.13 | 30.0 | 0.13 | 1200.0 | 0 | 0 | 0.56 | 0 | 1.42 | 1190.91 | 8.85 | -16.35 | 7.46 | -5.57 | 1.39 | -48.13 | 15.73 | -37.9 | 4.60 | -5.54 | 3.73 | -22.45 | 0.00 | 0 | 162 | 0.0 | 9.98 | -12.69 |
| 2017 (4) | 76.58 | 0.39 | 55.64 | 2.81 | 10.67 | 0.66 | 0.4 | 11.11 | 0 | 0 | 0 | 0 | 0.17 | -5.56 | 0.13 | 62.5 | 0.1 | -16.67 | 0.01 | 0.0 | 0.11 | 0 | -0.58 | 0 | 0.11 | -89.62 | 10.58 | -16.16 | 7.9 | -25.19 | 2.68 | 29.47 | 25.33 | 54.73 | 4.87 | -25.19 | 4.81 | -17.92 | 0.00 | 0 | 162 | 0.0 | 11.43 | -14.32 |
| 2016 (3) | 76.28 | -5.55 | 54.12 | -5.19 | 10.6 | -7.18 | 0.36 | 2.86 | 0 | 0 | 0 | 0 | 0.18 | 12.5 | 0.08 | -38.46 | 0.12 | 140.0 | 0.01 | 0 | 0 | 0 | -0.12 | 0 | 1.06 | 5200.0 | 12.62 | 2.69 | 10.56 | 12.34 | 2.07 | -28.37 | 16.37 | -30.43 | 6.51 | 12.44 | 5.86 | 1.21 | 0.00 | 0 | 162 | 0.0 | 13.34 | 2.38 |
| 2015 (2) | 80.76 | -2.73 | 57.08 | -4.18 | 11.42 | 9.7 | 0.35 | -14.63 | 0 | 0 | 0 | 0 | 0.16 | 0.0 | 0.13 | 30.0 | 0.05 | -50.0 | 0 | 0 | 0 | 0 | 0.05 | -73.68 | 0.02 | 0 | 12.29 | -0.97 | 9.4 | -9.18 | 2.89 | 40.29 | 23.53 | 41.49 | 5.79 | -9.25 | 5.79 | -14.6 | 0.00 | 0 | 162 | 0.0 | 13.03 | -1.44 |
| 2014 (1) | 83.03 | 1.91 | 59.57 | 0.02 | 10.41 | -1.05 | 0.41 | 32.26 | 0.01 | 0 | 0 | 0 | 0.16 | -5.88 | 0.1 | -16.67 | 0.1 | -56.52 | 0 | 0 | 0.07 | -91.86 | 0.19 | 58.33 | -0.63 | 0 | 12.41 | -1.51 | 10.35 | 0.98 | 2.06 | -15.57 | 16.63 | -14.19 | 6.38 | 0.95 | 6.78 | 21.29 | 0.00 | 0 | 162 | 0.0 | 13.22 | -1.42 |
| 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) | 23.55 | 5.65 | 7.49 | 17.82 | 7.48 | 7.87 | 3.72 | 5.98 | 12.73 | 0.06 | -25.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.33 | 26.92 | -45.9 | 2.34 | -4.49 | -13.01 | 1.88 | -2.08 | -14.16 | 0.46 | -14.81 | -8.0 | 19.61 | -10.33 | 5.15 | 1.16 | -1.69 | -14.07 | 0.96 | -5.88 | -2.04 | 3.82 | 43.61 | 0.0 | 162 | 0.0 | 0.0 | 2.92 | -3.95 | -10.98 |
| 24Q2 (19) | 22.29 | -2.45 | 2.53 | 16.58 | -1.66 | 0.97 | 3.51 | 5.41 | 11.78 | 0.08 | 33.33 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | -64.71 | -45.45 | 0.26 | -21.21 | 0.0 | 2.45 | -18.06 | 0.41 | 1.92 | -20.0 | 1.05 | 0.54 | -10.0 | 0.0 | 21.87 | 9.9 | -1.22 | 1.18 | -20.27 | 0.85 | 1.02 | -20.31 | 0.99 | 2.66 | 79.73 | 7.69 | 162 | 0.0 | 0.0 | 3.04 | -14.61 | 2.36 |
| 24Q1 (18) | 22.85 | -9.54 | -7.23 | 16.86 | -8.22 | -10.51 | 3.33 | -23.09 | 5.05 | 0.06 | -25.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.04 | -77.78 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 177.27 | 950.0 | 0.33 | 450.0 | 560.0 | 2.99 | 14.12 | 11.57 | 2.4 | 13.21 | 13.74 | 0.6 | 20.0 | 5.26 | 19.90 | 3.38 | -6.31 | 1.48 | 12.98 | 13.85 | 1.28 | 0.79 | 0.79 | 1.48 | -71.15 | 13.85 | 162 | 0.0 | 0.0 | 3.56 | 11.6 | 13.02 |
| 23Q4 (17) | 25.26 | 15.29 | -4.43 | 18.37 | 11.2 | -9.46 | 4.33 | 31.21 | 28.87 | 0.08 | 14.29 | 300.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | -100.0 | 0 | 0.18 | -10.0 | 260.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | -222.22 | -175.0 | 0.06 | -90.16 | 500.0 | 2.62 | -2.6 | -6.09 | 2.12 | -3.2 | -2.75 | 0.5 | 0.0 | -18.03 | 19.25 | 3.22 | -11.41 | 1.31 | -2.96 | -2.96 | 1.27 | 29.59 | -5.22 | 5.13 | 34.29 | 1.99 | 162 | 0.0 | 0.0 | 3.19 | -2.74 | -2.15 |
| 23Q3 (16) | 21.91 | 0.78 | -6.53 | 16.52 | 0.61 | -10.7 | 3.3 | 5.1 | -0.3 | 0.07 | 0.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.12 | 0 | -36.84 | 0.2 | 300.0 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 63.64 | -33.33 | 0.61 | 134.62 | 3.39 | 2.69 | 10.25 | 21.72 | 2.19 | 15.26 | 26.59 | 0.5 | -7.41 | 4.17 | 18.65 | -15.76 | -14.68 | 1.35 | 15.38 | 26.17 | 0.98 | -2.97 | 40.0 | 3.82 | 54.66 | 3.8 | 162 | 0.0 | 0.0 | 3.28 | 10.44 | 21.93 |
| 23Q2 (15) | 21.74 | -11.73 | -4.98 | 16.42 | -12.85 | -8.98 | 3.14 | -0.95 | 3.29 | 0.07 | 75.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 66.67 | 25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | 650.0 | -65.62 | 0.26 | 420.0 | -68.29 | 2.44 | -8.96 | -6.87 | 1.9 | -9.95 | -7.32 | 0.54 | -5.26 | -5.26 | 22.14 | 4.24 | 2.36 | 1.17 | -10.0 | -7.87 | 1.01 | -20.47 | 32.89 | 2.47 | 90.0 | -5.36 | 162 | 0.0 | 0.0 | 2.97 | -5.71 | -5.41 |
| 23Q1 (14) | 24.63 | -6.81 | 0.08 | 18.84 | -7.15 | -0.58 | 3.17 | -5.65 | 0.0 | 0.04 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -40.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 75.0 | -109.09 | 0.05 | 400.0 | -82.76 | 2.68 | -3.94 | -3.6 | 2.11 | -3.21 | -3.21 | 0.57 | -6.56 | -5.0 | 21.24 | -2.25 | -1.26 | 1.30 | -3.7 | -3.7 | 1.27 | -5.22 | 8.55 | 1.30 | -74.16 | -3.7 | 162 | 0.0 | 0.0 | 3.15 | -3.37 | -1.87 |
| 22Q4 (13) | 26.43 | 12.76 | 9.08 | 20.29 | 9.68 | 9.44 | 3.36 | 1.51 | -12.27 | 0.02 | 0.0 | -33.33 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.05 | -16.67 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -129.63 | -60.0 | 0.01 | -98.31 | -96.0 | 2.79 | 26.24 | 32.23 | 2.18 | 26.01 | 26.01 | 0.61 | 27.08 | 60.53 | 21.73 | -0.59 | 19.46 | 1.35 | 26.17 | 26.17 | 1.34 | 91.43 | 47.25 | 5.03 | 36.68 | -7.71 | 162 | 0.0 | 0.0 | 3.26 | 21.19 | 27.84 |
| 22Q3 (12) | 23.44 | 2.45 | 7.62 | 18.5 | 2.55 | 13.85 | 3.31 | 8.88 | 10.7 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 0.0 | 0.19 | 0 | 11.76 | 0.06 | 50.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.27 | -15.62 | 2600.0 | 0.59 | -28.05 | 145.83 | 2.21 | -15.65 | -20.5 | 1.73 | -15.61 | -21.36 | 0.48 | -15.79 | -18.64 | 21.86 | 1.06 | 3.6 | 1.07 | -15.75 | -21.32 | 0.70 | -7.89 | -42.15 | 3.68 | 41.0 | -15.98 | 162 | 0.0 | 0.0 | 2.69 | -14.33 | -15.14 |
| 22Q2 (11) | 22.88 | -7.03 | 5.2 | 18.04 | -4.8 | 9.27 | 3.04 | -4.1 | 13.01 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0.32 | 45.45 | 328.57 | 0.82 | 182.76 | 2833.33 | 2.62 | -5.76 | 3.97 | 2.05 | -5.96 | 0.49 | 0.57 | -5.0 | 18.75 | 21.63 | 0.56 | 13.9 | 1.27 | -5.93 | 0.79 | 0.76 | -35.04 | -40.62 | 2.61 | 93.33 | -13.58 | 162 | 0.0 | 0.0 | 3.14 | -2.18 | 8.65 |
| 22Q1 (10) | 24.61 | 1.57 | 17.75 | 18.95 | 2.21 | 26.59 | 3.17 | -17.23 | 11.23 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -92.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 540.0 | 633.33 | 0.29 | 16.0 | 107.14 | 2.78 | 31.75 | -13.93 | 2.18 | 26.01 | -23.78 | 0.6 | 57.89 | 62.16 | 21.51 | 18.25 | 88.02 | 1.35 | 26.17 | -23.3 | 1.17 | 28.57 | -30.36 | 1.35 | -75.23 | -23.3 | 162 | 0.0 | 0.0 | 3.21 | 25.88 | -11.08 |
| 21Q4 (9) | 24.23 | 11.25 | 8.51 | 18.54 | 14.09 | 15.37 | 3.83 | 28.09 | 7.89 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0.25 | 733.33 | 47.06 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.05 | -600.0 | 61.54 | 0.25 | 4.17 | 92.31 | 2.11 | -24.1 | -25.7 | 1.73 | -21.36 | -23.79 | 0.38 | -35.59 | -33.33 | 18.19 | -13.79 | -9.55 | 1.07 | -21.32 | -23.57 | 0.91 | -24.79 | -31.06 | 5.45 | 24.43 | 6.24 | 162 | 0.0 | 0.0 | 2.55 | -19.56 | -20.81 |
| 21Q3 (8) | 21.78 | 0.14 | 9.72 | 16.25 | -1.57 | 12.46 | 2.99 | 11.15 | 9.52 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0.17 | 0 | 240.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 107.14 | 108.33 | 0.24 | 900.0 | 166.67 | 2.78 | 10.32 | 0.72 | 2.2 | 7.84 | -1.79 | 0.59 | 22.92 | 13.46 | 21.10 | 11.11 | 12.11 | 1.36 | 7.94 | -1.45 | 1.21 | -5.47 | -9.02 | 4.38 | 45.03 | 17.43 | 162 | 0.0 | 0.0 | 3.17 | 9.69 | 0.96 |
| 21Q2 (7) | 21.75 | 4.07 | 17.0 | 16.51 | 10.29 | 19.99 | 2.69 | -5.61 | 8.03 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -566.67 | -55.56 | -0.03 | -121.43 | -150.0 | 2.52 | -21.98 | 5.0 | 2.04 | -28.67 | 4.08 | 0.48 | 29.73 | 6.67 | 18.99 | 66.0 | 2.37 | 1.26 | -28.41 | 4.13 | 1.28 | -23.81 | 9.4 | 3.02 | 71.59 | 29.06 | 162 | 0.0 | 0.0 | 2.89 | -19.94 | 3.96 |
| 21Q1 (6) | 20.9 | -6.4 | 9.31 | 14.97 | -6.85 | 3.74 | 2.85 | -19.72 | 8.37 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -50.0 | 0 | 0 | 0 | 0.04 | -76.47 | 300.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 123.08 | -25.0 | 0.14 | 7.69 | -61.11 | 3.23 | 13.73 | 34.02 | 2.86 | 25.99 | 56.28 | 0.37 | -35.09 | -36.21 | 11.44 | -43.11 | -52.17 | 1.76 | 25.71 | 55.75 | 1.68 | 27.27 | 84.62 | 1.76 | -65.69 | 55.75 | 162 | 0.0 | 0.0 | 3.61 | 12.11 | 29.86 |
| 20Q4 (5) | 22.33 | 12.49 | 0.09 | 16.07 | 11.21 | -3.19 | 3.55 | 30.04 | 7.25 | 0.03 | -25.0 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | -100.0 | 0 | 0.17 | 325.0 | 750.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.13 | -8.33 | 13.33 | 0.13 | 44.44 | 750.0 | 2.84 | 2.9 | 19.33 | 2.27 | 1.34 | 2.71 | 0.57 | 9.62 | 235.29 | 20.11 | 6.85 | 175.48 | 1.40 | 1.45 | 2.94 | 1.32 | -0.75 | -4.35 | 5.13 | 37.53 | 21.85 | 162 | 0.0 | 0.0 | 3.22 | 2.55 | 17.09 |
| 20Q3 (4) | 19.85 | 6.78 | 0.0 | 14.45 | 5.01 | 0.0 | 2.73 | 9.64 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.05 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.12 | -33.33 | 0.0 | 0.09 | 50.0 | 0.0 | 2.76 | 15.0 | 0.0 | 2.24 | 14.29 | 0.0 | 0.52 | 15.56 | 0.0 | 18.82 | 1.46 | 0.0 | 1.38 | 14.05 | 0.0 | 1.33 | 13.68 | 0.0 | 3.73 | 59.4 | 0.0 | 162 | 0.0 | 0.0 | 3.14 | 12.95 | 0.0 |
| 20Q2 (3) | 18.59 | -2.77 | 0.0 | 13.76 | -4.64 | 0.0 | 2.49 | -5.32 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.09 | -325.0 | 0.0 | 0.06 | -83.33 | 0.0 | 2.4 | -0.41 | 0.0 | 1.96 | 7.1 | 0.0 | 0.45 | -22.41 | 0.0 | 18.55 | -22.45 | 0.0 | 1.21 | 7.08 | 0.0 | 1.17 | 28.57 | 0.0 | 2.34 | 107.08 | 0.0 | 162 | 0.0 | 0.0 | 2.78 | 0.0 | 0.0 |
| 20Q1 (2) | 19.12 | -14.3 | 0.0 | 14.43 | -13.07 | 0.0 | 2.63 | -20.54 | 0.0 | 0.05 | -37.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 126.67 | 0.0 | 0.36 | 1900.0 | 0.0 | 2.41 | 1.26 | 0.0 | 1.83 | -17.19 | 0.0 | 0.58 | 241.18 | 0.0 | 23.92 | 227.67 | 0.0 | 1.13 | -16.91 | 0.0 | 0.91 | -34.06 | 0.0 | 1.13 | -73.16 | 0.0 | 162 | 0.0 | 0.0 | 2.78 | 1.09 | 0.0 |
| 19Q4 (1) | 22.31 | 0.0 | 0.0 | 16.6 | 0.0 | 0.0 | 3.31 | 0.0 | 0.0 | 0.08 | 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 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 2.38 | 0.0 | 0.0 | 2.21 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 7.30 | 0.0 | 0.0 | 1.36 | 0.0 | 0.0 | 1.38 | 0.0 | 0.0 | 4.21 | 0.0 | 0.0 | 162 | 0.0 | 0.0 | 2.75 | 0.0 | 0.0 |
