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) | 380.7 | 13.26 | 196.42 | 3.34 | 171.85 | 15.95 | 1.94 | 17.58 | 3.18 | 46.54 | 0.59 | 51.28 | 0 | 0 | 0 | 0 | 0.4 | 17.65 | -0.09 | 0 | -0.15 | 0 | 3.76 | -61.28 | 0.92 | -82.27 | 13.34 | 338.82 | 7.1 | 65.5 | 6.25 | 691.14 | 46.84 | 80.78 | 2.34 | 64.79 | 2.05 | 0 | 0.00 | 0 | 303 | 0.0 | 31.1 | 76.1 |
| 2022 (9) | 336.13 | 9.21 | 190.07 | 12.65 | 148.21 | 7.77 | 1.65 | 8.55 | 2.17 | 73.6 | 0.39 | 0.0 | 0 | 0 | 0 | 0 | 0.34 | -53.42 | -0.02 | 0 | -2.26 | 0 | 9.71 | 0 | 5.19 | 5090.0 | 3.04 | 85.37 | 4.29 | 1028.95 | 0.79 | 23.44 | 25.91 | -34.07 | 1.42 | 992.31 | -0.30 | 0 | 0.00 | 0 | 303 | 0.0 | 17.66 | 29.19 |
| 2021 (8) | 307.79 | 8.5 | 168.73 | 12.72 | 137.52 | 10.31 | 1.52 | -15.56 | 1.25 | 9.65 | 0.39 | -22.0 | 0 | 0 | 0 | 0 | 0.73 | -18.89 | 0.03 | 0 | 0.23 | 0 | -0.91 | 0 | 0.1 | -77.78 | 1.64 | -83.18 | 0.38 | -94.4 | 0.64 | -71.93 | 39.30 | 68.16 | 0.13 | -94.2 | 0.09 | -95.71 | 0.00 | 0 | 303 | 0.0 | 13.67 | -35.61 |
| 2020 (7) | 283.67 | 11.8 | 149.69 | 16.71 | 124.67 | 12.78 | 1.8 | -35.25 | 1.14 | -0.87 | 0.5 | 16.28 | 0 | 0 | 0 | 0 | 0.9 | -4.26 | -0.08 | 0 | -0.07 | 0 | -2.92 | 0 | 0.45 | -63.71 | 9.75 | -39.7 | 6.79 | -47.49 | 2.28 | -29.41 | 23.37 | 16.97 | 2.24 | -47.42 | 2.10 | -45.74 | 0.00 | 0 | 303 | 0.0 | 21.23 | -19.95 |
| 2019 (6) | 253.73 | 16.62 | 128.26 | 9.44 | 110.54 | 10.69 | 2.78 | 20.87 | 1.15 | -14.18 | 0.43 | 0 | 0.01 | -83.33 | 0 | 0 | 0.94 | 10.59 | 0.3 | 0 | -0.03 | 0 | -0.74 | 0 | 1.24 | -48.55 | 16.17 | 451.88 | 12.93 | 231.54 | 3.23 | 0 | 19.98 | 0 | 4.26 | 230.23 | 3.87 | 689.8 | 0.00 | 0 | 303 | 0.0 | 26.52 | 222.63 |
| 2018 (5) | 217.57 | 11.61 | 117.2 | 13.9 | 99.86 | 10.12 | 2.3 | -15.75 | 1.34 | -2.19 | 0 | 0 | 0.06 | -33.33 | 0 | 0 | 0.85 | -4.49 | -0.24 | 0 | 0.02 | 0 | 1.07 | 3466.67 | 2.41 | 173.86 | 2.93 | 30.22 | 3.9 | 200.0 | -0.97 | 0 | 0.00 | 0 | 1.29 | 200.0 | 0.49 | 250.0 | 0.00 | 0 | 303 | 0.0 | 8.22 | 15.61 |
| 2017 (4) | 194.94 | -3.33 | 102.9 | -4.98 | 90.68 | 4.0 | 2.73 | -26.42 | 1.37 | 19.13 | 0 | 0 | 0.09 | -18.18 | 0 | 0 | 0.89 | 78.0 | -0.13 | 0 | -0.04 | 0 | 0.03 | -88.0 | 0.88 | -77.2 | 2.25 | -77.54 | 1.3 | -81.84 | 0.94 | -67.13 | 41.95 | 47.04 | 0.43 | -81.78 | 0.14 | -87.16 | 0.00 | 0 | 303 | 0.0 | 7.11 | -50.97 |
| 2016 (3) | 201.65 | 18.79 | 108.29 | 18.3 | 87.19 | 21.76 | 3.71 | -9.29 | 1.15 | 38.55 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.5 | 4.17 | -0.07 | 0 | 0.48 | 0 | 0.25 | 0 | 3.86 | 84.69 | 10.02 | 15.3 | 7.16 | 26.95 | 2.86 | -6.23 | 28.53 | -18.69 | 2.36 | 27.57 | 1.09 | -7.63 | 0.00 | 0 | 303 | -0.33 | 14.5 | 12.06 |
| 2015 (2) | 169.75 | 2.56 | 91.54 | 2.78 | 71.61 | 13.61 | 4.09 | 18.21 | 0.83 | -6.74 | 0 | 0 | 0.11 | -8.33 | 0 | 0 | 0.48 | -46.07 | -0.05 | 0 | 0 | 0 | -0.58 | 0 | 2.09 | -89.2 | 8.69 | -73.48 | 5.64 | -78.62 | 3.05 | -52.34 | 35.09 | 79.76 | 1.85 | -78.78 | 1.18 | -49.14 | 0.00 | 0 | 304 | 0.66 | 12.94 | -65.4 |
| 2014 (1) | 165.51 | 9.82 | 89.06 | 5.1 | 63.03 | 7.07 | 3.46 | 78.35 | 0.89 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0.89 | 23.61 | 17.56 | 0 | 0.12 | 0 | -1.38 | 0 | 19.36 | 817.54 | 32.77 | 255.42 | 26.38 | 207.82 | 6.4 | 884.62 | 19.52 | 175.71 | 8.72 | 105.18 | 2.32 | 8.41 | 0.00 | 0 | 302 | 50.25 | 37.4 | 165.25 |
| 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) | 120.75 | 17.14 | 24.79 | 58.51 | 15.47 | 18.08 | 52.57 | 8.77 | 23.96 | 0.69 | -19.77 | 35.29 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | -100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | -100.0 | -100.0 | -2.2 | -438.46 | -371.6 | 7.47 | 58.26 | 33.16 | 4.75 | 62.67 | 28.38 | 2.72 | 51.11 | 41.67 | 36.45 | -4.53 | 6.58 | 1.57 | 63.54 | 28.69 | 2.30 | 206.67 | 139.58 | 2.08 | 307.84 | 994.74 | 302 | -0.33 | -0.33 | 12.0 | 22.2 | 15.16 |
| 24Q2 (19) | 103.08 | 28.43 | 19.36 | 50.67 | 26.42 | 11.49 | 48.33 | 11.1 | 20.73 | 0.86 | 8.86 | 75.51 | 0.94 | 49.21 | 16.05 | 0.18 | 5.88 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -95.65 | -94.12 | 0.01 | 0.0 | 120.0 | -0.2 | -2100.0 | -2100.0 | 1.13 | -56.2 | -73.72 | 0.65 | -76.95 | -83.54 | 4.72 | 1044.0 | -2.48 | 2.92 | 311.59 | -12.31 | 1.8 | 104.55 | 20.0 | 38.18 | 0 | 22.73 | 0.96 | 308.7 | -12.73 | 0.75 | 153.96 | 457.14 | 0.51 | 210.87 | 149.51 | 303 | 0.0 | 0.0 | 9.82 | 123.18 | 6.16 |
| 24Q1 (18) | 80.26 | -36.91 | 14.09 | 40.08 | -37.16 | 6.45 | 43.5 | -14.39 | 12.69 | 0.79 | 54.9 | 83.72 | 0.63 | 12.5 | -38.24 | 0.17 | 0.0 | 142.86 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.23 | 1050.0 | -36.11 | 0.01 | 0 | 200.0 | 0.01 | 105.26 | -75.0 | 2.58 | 207.95 | 1742.86 | 2.82 | 209.73 | 322.05 | -0.5 | -104.97 | 93.02 | -1.38 | -121.1 | 78.67 | 0.88 | -75.0 | 225.71 | 0.00 | -100.0 | 0 | -0.46 | -121.3 | 78.5 | -1.39 | -146.03 | 19.19 | -0.46 | -119.66 | 78.5 | 303 | 0.0 | 0.0 | 4.4 | -69.4 | 249.15 |
| 23Q4 (17) | 127.22 | 31.48 | 10.72 | 63.78 | 28.72 | 3.59 | 50.81 | 19.81 | 12.74 | 0.51 | 0.0 | 13.33 | 0.56 | -29.11 | -24.32 | 0.17 | 0.0 | 70.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 113.33 | 105.71 | 0 | 100.0 | 100.0 | -0.19 | -1800.0 | -375.0 | -2.39 | -239.77 | -25.13 | -2.57 | -417.28 | -167.71 | 10.06 | 79.32 | 37.81 | 6.54 | 76.76 | 22.47 | 3.52 | 83.33 | 72.55 | 35.00 | 2.34 | 25.18 | 2.16 | 77.05 | 22.73 | 3.02 | 214.58 | 44.5 | 2.34 | 1131.58 | 64.79 | 303 | 0.0 | 0.0 | 14.38 | 38.0 | 29.2 |
| 23Q3 (16) | 96.76 | 12.04 | 20.51 | 49.55 | 9.02 | 9.36 | 42.41 | 5.95 | 17.38 | 0.51 | 4.08 | 18.6 | 0.79 | -2.47 | 16.18 | 0.17 | -5.56 | 70.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.15 | -188.24 | -150.0 | -0.02 | 60.0 | -300.0 | -0.01 | -200.0 | 98.61 | 1.71 | -60.23 | -67.37 | 0.81 | -79.49 | -35.71 | 5.61 | 15.91 | 5510.0 | 3.7 | 11.11 | 65.92 | 1.92 | 28.0 | 2842.86 | 34.20 | 9.93 | 0 | 1.22 | 10.91 | 64.86 | 0.96 | 557.14 | 200.0 | 0.19 | 118.45 | 154.29 | 303 | 0.0 | 0.0 | 10.42 | 12.65 | 144.03 |
| 23Q2 (15) | 86.36 | 22.76 | 31.51 | 45.45 | 20.72 | 15.62 | 40.03 | 3.7 | 18.22 | 0.49 | 13.95 | 44.12 | 0.81 | -20.59 | 97.56 | 0.18 | 157.14 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -52.78 | -22.73 | -0.05 | -400.0 | -400.0 | 0.01 | -75.0 | 100.69 | 4.3 | 2971.43 | 47.77 | 3.95 | 411.02 | 85.45 | 4.84 | 167.6 | 189.96 | 3.33 | 151.47 | 181.22 | 1.5 | 314.29 | 216.28 | 31.11 | 0 | 0 | 1.10 | 151.4 | 180.88 | -0.21 | 87.79 | 89.81 | -1.03 | 51.87 | 4.63 | 303 | 0.0 | 0.0 | 9.25 | 413.56 | 574.36 |
| 23Q1 (14) | 70.35 | -38.77 | -6.54 | 37.65 | -38.85 | -14.16 | 38.6 | -14.36 | 16.44 | 0.43 | -4.44 | 2.38 | 1.02 | 37.84 | 200.0 | 0.07 | -30.0 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 202.86 | 111.76 | -0.01 | 80.0 | -133.33 | 0.04 | 200.0 | 166.67 | 0.14 | 107.33 | -95.97 | -1.27 | -32.29 | -146.01 | -7.16 | -198.08 | -808.91 | -6.47 | -221.16 | -889.02 | -0.7 | -134.31 | -800.0 | 0.00 | -100.0 | -100.0 | -2.14 | -221.59 | -892.59 | -1.72 | -182.3 | -168.75 | -2.14 | -250.7 | -892.59 | 303 | 0.0 | 0.0 | -2.95 | -126.5 | -170.07 |
| 22Q4 (13) | 114.9 | 43.11 | 17.96 | 61.57 | 35.89 | 14.08 | 45.07 | 24.74 | 21.42 | 0.45 | 4.65 | 15.38 | 0.74 | 8.82 | 68.18 | 0.1 | 0.0 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -216.67 | -194.59 | -0.05 | -600.0 | -600.0 | -0.04 | 94.44 | -233.33 | -1.91 | -136.45 | -109.89 | -0.96 | -176.19 | -50.0 | 7.3 | 7200.0 | 28.52 | 5.34 | 139.46 | 12.42 | 2.04 | 3014.29 | 195.65 | 27.96 | 0 | 130.5 | 1.76 | 137.84 | 12.1 | 2.09 | 553.12 | 17.42 | 1.42 | 505.71 | 992.31 | 303 | 0.0 | 0.0 | 11.13 | 160.66 | 24.08 |
| 22Q3 (12) | 80.29 | 22.26 | 11.25 | 45.31 | 15.26 | 5.35 | 36.13 | 6.7 | 4.06 | 0.43 | 26.47 | 22.86 | 0.68 | 65.85 | 106.06 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 36.36 | 2900.0 | 0.01 | 200.0 | 0.0 | -0.72 | 50.34 | -7300.0 | 5.24 | 80.07 | 1035.71 | 1.26 | -40.85 | 347.06 | 0.1 | 101.86 | 101.65 | 2.23 | 154.39 | 143.98 | -0.07 | 94.57 | 93.46 | 0.00 | 0 | 0 | 0.74 | 154.41 | 144.05 | 0.32 | 115.53 | 121.19 | -0.35 | 67.59 | 75.69 | 303 | 0.0 | 0.0 | 4.27 | 318.97 | 240.92 |
| 22Q2 (11) | 65.67 | -12.75 | 0.23 | 39.31 | -10.37 | 13.61 | 33.86 | 2.14 | 9.47 | 0.34 | -19.05 | -12.82 | 0.41 | 20.59 | 70.83 | 0.1 | 11.11 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 29.41 | 37.5 | -0.01 | -133.33 | -200.0 | -1.45 | -2316.67 | 0 | 2.91 | -16.14 | 1355.0 | 2.13 | -22.83 | 273.68 | -5.38 | -632.67 | -1060.71 | -4.1 | -600.0 | -13766.67 | -1.29 | -1390.0 | -368.75 | 0.00 | -100.0 | -100.0 | -1.36 | -603.7 | -13700.0 | -2.06 | -221.88 | -1044.44 | -1.08 | -500.0 | -569.57 | 303 | 0.0 | 0.0 | -1.95 | -146.32 | -156.69 |
| 22Q1 (10) | 75.27 | -22.73 | 3.54 | 43.86 | -18.73 | 18.03 | 33.15 | -10.7 | -4.6 | 0.42 | 7.69 | 5.0 | 0.34 | -22.73 | 36.0 | 0.09 | 28.57 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -54.05 | -10.53 | 0.03 | 200.0 | 0 | -0.06 | -300.0 | -131.58 | 3.47 | 481.32 | 837.84 | 2.76 | 531.25 | 311.94 | 1.01 | -82.22 | -30.82 | 0.82 | -82.74 | 20.59 | 0.1 | -85.51 | -81.82 | 10.14 | -16.41 | -72.98 | 0.27 | -82.8 | 22.73 | -0.64 | -135.96 | 0 | 0.27 | 107.69 | 22.73 | 303 | 0.0 | 0.0 | 4.21 | -53.07 | -2.09 |
| 21Q4 (9) | 97.41 | 34.97 | 0.15 | 53.97 | 25.48 | 4.21 | 37.12 | 6.91 | -3.53 | 0.39 | 11.43 | 34.48 | 0.44 | 33.33 | 33.33 | 0.07 | -30.0 | -46.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 3600.0 | 131.25 | 0.01 | 0.0 | 200.0 | 0.03 | 200.0 | -57.14 | -0.91 | -62.5 | -24.66 | -0.64 | -25.49 | -113.33 | 5.68 | 193.73 | -15.1 | 4.75 | 193.69 | -2.86 | 0.69 | 164.49 | -57.93 | 12.13 | 0 | -50.57 | 1.57 | 193.45 | -3.09 | 1.78 | 217.88 | 3.49 | 0.13 | 109.03 | -94.2 | 303 | 0.0 | 0.0 | 8.97 | 396.04 | -9.85 |
| 21Q3 (8) | 72.17 | 10.15 | -3.48 | 43.01 | 24.31 | 11.22 | 34.72 | 12.25 | 13.69 | 0.35 | -10.26 | -37.5 | 0.33 | 37.5 | 22.22 | 0.1 | -9.09 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -93.75 | -97.62 | 0.01 | 0.0 | 114.29 | 0.01 | 0 | 0 | -0.56 | -380.0 | 56.59 | -0.51 | -189.47 | -440.0 | -6.06 | -1182.14 | -206.13 | -5.07 | -17000.0 | -212.42 | -1.07 | -322.92 | -230.49 | 0.00 | -100.0 | -100.0 | -1.68 | -16900.0 | -212.75 | -1.51 | -738.89 | -204.86 | -1.44 | -726.09 | -328.57 | 303 | 0.0 | 0.33 | -3.03 | -188.08 | -135.9 |
| 21Q2 (7) | 65.52 | -9.88 | 16.4 | 34.6 | -6.89 | 15.45 | 30.93 | -10.99 | 12.43 | 0.39 | -2.5 | -17.02 | 0.24 | -4.0 | 0.0 | 0.11 | 0.0 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -15.79 | -11.11 | 0.01 | 0 | 150.0 | 0 | -100.0 | 100.0 | 0.2 | -45.95 | 322.22 | 0.57 | -14.93 | -58.39 | 0.56 | -61.64 | 211.11 | 0.03 | -95.59 | 133.33 | 0.48 | -12.73 | 54.84 | 85.67 | 128.27 | 0 | 0.01 | -95.45 | 133.33 | -0.18 | 0 | 62.5 | 0.23 | 4.55 | 126.74 | 303 | 0.0 | 0.0 | 3.44 | -20.0 | 21.99 |
| 21Q1 (6) | 72.7 | -25.25 | 31.35 | 37.16 | -28.25 | 27.0 | 34.75 | -9.69 | 23.49 | 0.4 | 37.93 | -18.37 | 0.25 | -24.24 | -16.67 | 0.11 | -15.38 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 18.75 | 35.71 | 0 | 100.0 | -100.0 | 0.19 | 171.43 | 0 | 0.37 | 150.68 | 146.25 | 0.67 | 323.33 | 187.01 | 1.46 | -78.18 | 151.59 | 0.68 | -86.09 | 126.98 | 0.55 | -66.46 | 212.24 | 37.53 | 52.93 | 0 | 0.22 | -86.42 | 126.51 | 0.00 | -100.0 | 100.0 | 0.22 | -90.18 | 126.51 | 303 | 0.0 | 0.0 | 4.3 | -56.78 | 21400.0 |
| 20Q4 (5) | 97.26 | 30.08 | 17.73 | 51.79 | 33.93 | 21.97 | 38.48 | 26.0 | 27.0 | 0.29 | -48.21 | -53.97 | 0.33 | 22.22 | 0 | 0.13 | 18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -61.9 | 144.44 | -0.01 | 85.71 | -107.14 | 0.07 | 0 | 333.33 | -0.73 | 43.41 | 18.89 | -0.3 | -300.0 | 81.13 | 6.69 | 17.16 | -19.01 | 4.89 | 8.43 | -30.54 | 1.64 | 100.0 | 35.54 | 24.54 | 70.89 | 67.62 | 1.62 | 8.72 | -30.17 | 1.72 | 19.44 | -39.86 | 2.24 | 255.56 | -47.42 | 303 | 0.33 | 0.0 | 9.95 | 17.89 | -13.25 |
| 20Q3 (4) | 74.77 | 32.83 | 0.0 | 38.67 | 29.03 | 0.0 | 30.54 | 11.01 | 0.0 | 0.56 | 19.15 | 0.0 | 0.27 | 12.5 | 0.0 | 0.11 | -15.38 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.42 | 133.33 | 0.0 | -0.07 | -250.0 | 0.0 | 0 | 100.0 | 0.0 | -1.29 | -1333.33 | 0.0 | 0.15 | -89.05 | 0.0 | 5.71 | 3072.22 | 0.0 | 4.51 | 5111.11 | 0.0 | 0.82 | 164.52 | 0.0 | 14.36 | 0 | 0.0 | 1.49 | 5066.67 | 0.0 | 1.44 | 400.0 | 0.0 | 0.63 | 173.26 | 0.0 | 302 | -0.33 | 0.0 | 8.44 | 199.29 | 0.0 |
| 20Q2 (3) | 56.29 | 1.7 | 0.0 | 29.97 | 2.43 | 0.0 | 27.51 | -2.24 | 0.0 | 0.47 | -4.08 | 0.0 | 0.24 | -20.0 | 0.0 | 0.13 | 8.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.18 | 28.57 | 0.0 | -0.02 | -200.0 | 0.0 | -0.14 | 0 | 0.0 | -0.09 | 88.75 | 0.0 | 1.37 | 277.92 | 0.0 | 0.18 | 106.36 | 0.0 | -0.09 | 96.43 | 0.0 | 0.31 | 163.27 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 96.39 | 0.0 | -0.48 | 17.24 | 0.0 | -0.86 | -3.61 | 0.0 | 303 | 0.0 | 0.0 | 2.82 | 14000.0 | 0.0 |
| 20Q1 (2) | 55.35 | -33.0 | 0.0 | 29.26 | -31.09 | 0.0 | 28.14 | -7.13 | 0.0 | 0.49 | -22.22 | 0.0 | 0.3 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 138.89 | 0.0 | 0.02 | -85.71 | 0.0 | 0 | 100.0 | 0.0 | -0.8 | 11.11 | 0.0 | -0.77 | 51.57 | 0.0 | -2.83 | -134.26 | 0.0 | -2.52 | -135.8 | 0.0 | -0.49 | -140.5 | 0.0 | 0.00 | -100.0 | 0.0 | -0.83 | -135.78 | 0.0 | -0.58 | -120.28 | 0.0 | -0.83 | -119.48 | 0.0 | 303 | 0.0 | 0.0 | 0.02 | -99.83 | 0.0 |
| 19Q4 (1) | 82.61 | 0.0 | 0.0 | 42.46 | 0.0 | 0.0 | 30.3 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | -1.59 | 0.0 | 0.0 | 8.26 | 0.0 | 0.0 | 7.04 | 0.0 | 0.0 | 1.21 | 0.0 | 0.0 | 14.64 | 0.0 | 0.0 | 2.32 | 0.0 | 0.0 | 2.86 | 0.0 | 0.0 | 4.26 | 0.0 | 0.0 | 303 | 0.0 | 0.0 | 11.47 | 0.0 | 0.0 |
