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) | 732.95 | -12.41 | 665.84 | -10.66 | 51.17 | -25.19 | 1.53 | 121.74 | 19.27 | 8.14 | 0.01 | -50.0 | 0.34 | 277.78 | 0.48 | 585.71 | 4.86 | 254.74 | -0.2 | 0 | 0 | 0 | 0.03 | -99.34 | -29.33 | 0 | -13.38 | 0 | -10.82 | 0 | 1.15 | -77.93 | 0.00 | 0 | -0.55 | 0 | 0.94 | -11.32 | 0.00 | 0 | 1963 | -1.01 | 29.15 | -42.87 |
| 2022 (9) | 836.76 | -7.08 | 745.32 | -5.83 | 68.4 | 16.56 | 0.69 | 102.94 | 17.82 | 22.64 | 0.02 | 100.0 | 0.09 | -68.97 | 0.07 | -68.18 | 1.37 | 30.48 | -0.11 | 0 | 0 | 0 | 4.52 | 136.65 | -12.62 | 0 | 10.43 | -83.49 | 8.1 | -84.43 | 5.21 | -52.46 | 49.94 | 187.84 | 0.41 | -85.09 | 1.06 | -47.0 | 0.00 | 0 | 1983 | 4.87 | 51.02 | -47.55 |
| 2021 (8) | 900.47 | 62.48 | 791.46 | 54.37 | 58.68 | 94.43 | 0.34 | -67.62 | 14.53 | -6.8 | 0.01 | 0.0 | 0.29 | 625.0 | 0.22 | -48.84 | 1.05 | 14.13 | 5.4 | -31.21 | 0 | 0 | 1.91 | 69.03 | 12.83 | 0 | 63.16 | 983.36 | 52.03 | 607.89 | 10.96 | 1586.15 | 17.35 | 55.05 | 2.75 | 605.13 | 2.00 | 203.03 | 0.00 | 0 | 1891 | -0.16 | 97.27 | 184.25 |
| 2020 (7) | 554.22 | -7.15 | 512.71 | -10.27 | 30.18 | -12.37 | 1.05 | -16.0 | 15.59 | -11.57 | 0.01 | 0.0 | 0.04 | 0 | 0.43 | -59.81 | 0.92 | -74.23 | 7.85 | 9.64 | 0 | 0 | 1.13 | 0 | -5.5 | 0 | 5.83 | 0 | 7.35 | 0 | 0.65 | 0 | 11.19 | 0 | 0.39 | 0 | 0.66 | 0 | 0.00 | 0 | 1894 | -0.99 | 34.22 | 210.81 |
| 2019 (6) | 596.88 | -19.18 | 571.38 | -15.91 | 34.44 | -22.66 | 1.25 | 19.05 | 17.63 | -0.11 | 0.01 | 0 | 0 | 0 | 1.07 | 214.71 | 3.57 | -64.76 | 7.16 | 0 | 0 | 0 | -0.71 | 0 | -10.9 | 0 | -19.85 | 0 | -14.01 | 0 | -2.85 | 0 | 0.00 | 0 | -0.73 | 0 | -0.16 | 0 | 0.00 | 0 | 1913 | 1.97 | 11.01 | -67.33 |
| 2018 (5) | 738.56 | 3.79 | 679.45 | 4.76 | 44.53 | 8.93 | 1.05 | 2.94 | 17.65 | 12.35 | 0 | 0 | 0 | 0 | 0.34 | -54.05 | 10.13 | 846.73 | -1.08 | 0 | 1.15 | 0 | -0.8 | 0 | -11.03 | 0 | 3.56 | -80.28 | 3.09 | -77.4 | 0.91 | -80.22 | 25.48 | 0.0 | 0.16 | -78.67 | 0.72 | -20.0 | 0.00 | 0 | 1876 | 3.02 | 33.7 | -26.9 |
| 2017 (4) | 711.59 | 34.65 | 648.59 | 42.11 | 40.88 | 21.59 | 1.02 | 108.16 | 15.71 | 10.32 | 0 | 0 | 0.03 | 50.0 | 0.74 | 825.0 | 1.07 | 55.07 | 3.09 | 0 | -0.07 | 0 | 0.29 | 0 | -4.06 | 0 | 18.05 | -46.47 | 13.67 | -45.36 | 4.6 | -53.72 | 25.48 | -13.51 | 0.75 | -48.63 | 0.90 | -40.79 | 0.00 | 0 | 1821 | 6.0 | 46.1 | -18.22 |
| 2016 (3) | 528.47 | 6.15 | 456.41 | -0.95 | 33.62 | 18.26 | 0.49 | -31.94 | 14.24 | 1.71 | 0 | 0 | 0.02 | 0.0 | 0.08 | -33.33 | 0.69 | -70.26 | -0.26 | 0 | -0.02 | 0 | -0.81 | 0 | -4.72 | 0 | 33.72 | 0 | 25.02 | 0 | 9.94 | 5422.22 | 29.46 | 0 | 1.46 | 0 | 1.52 | 97.4 | 0.00 | 0 | 1718 | 0.0 | 56.37 | 641.71 |
| 2015 (2) | 497.85 | -17.8 | 460.8 | -17.91 | 28.43 | -5.04 | 0.72 | -20.88 | 14.0 | 27.62 | 0 | 0 | 0.02 | 0.0 | 0.12 | -29.41 | 2.32 | 10.48 | -0.38 | 0 | 0.29 | -38.3 | 1.13 | -11.72 | -24.58 | 0 | -15.97 | 0 | -9.54 | 0 | 0.18 | -95.7 | 0.00 | 0 | -0.56 | 0 | 0.77 | 14.93 | 0.00 | 0 | 1718 | 3.0 | 7.6 | -79.64 |
| 2014 (1) | 605.67 | 10.4 | 561.31 | 9.68 | 29.94 | 16.86 | 0.91 | -1.09 | 10.97 | 0 | 0 | 0 | 0.02 | -33.33 | 0.17 | 6.25 | 2.1 | -7.49 | 2.03 | -33.44 | 0.47 | 0 | 1.28 | 6.67 | -0.82 | 0 | 13.6 | 121.14 | 12.39 | 60.49 | 4.19 | 66.93 | 30.82 | -24.61 | 0.74 | 57.45 | 0.67 | 3.08 | 0.00 | 0 | 1668 | 2.02 | 37.32 | 19.5 |
| 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) | 167.38 | -15.79 | -11.49 | 157.54 | -13.5 | -7.7 | 12.02 | -12.26 | -10.3 | 0.3 | -46.43 | 3.45 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -7.79 | -69.72 | -31.59 | -9.97 | -504.24 | -1020.22 | -7.64 | -748.89 | -1719.05 | -1.28 | -436.84 | -557.14 | 0.00 | 0 | 0 | -0.39 | -680.0 | -1850.0 | 0.01 | -94.74 | -96.43 | -0.41 | -1266.67 | -355.56 | 1960 | 0.77 | -0.41 | 0.97 | -89.29 | -90.02 |
| 24Q2 (19) | 198.76 | 1.71 | 7.98 | 182.12 | 4.13 | 8.84 | 13.7 | -11.27 | 14.74 | 0.56 | 75.0 | 16.67 | 4.94 | 3.35 | 1.86 | 0 | -100.0 | 0 | 0.01 | -80.0 | 0.0 | 0.02 | -84.62 | 100.0 | 0.29 | -50.0 | -91.29 | -0.08 | -60.0 | -100.0 | 0 | 0 | 0 | 1.09 | -48.34 | 98.18 | -4.59 | 9.47 | 33.38 | -1.65 | -16600.0 | 21.05 | -0.9 | -364.71 | 41.56 | 0.38 | -34.48 | -38.71 | 0.00 | 0 | 0 | -0.05 | -350.0 | 37.5 | 0.19 | -32.14 | -29.63 | -0.03 | -250.0 | 57.14 | 1945 | 0.0 | -1.42 | 9.06 | -14.53 | 9.03 |
| 24Q1 (18) | 195.41 | 6.15 | 11.22 | 174.89 | 4.2 | 9.32 | 15.44 | 11.0 | 29.53 | 0.32 | -36.0 | 23.08 | 4.78 | -1.65 | 1.7 | 0.01 | 0 | 0 | 0.05 | 66.67 | 0.0 | 0.13 | 333.33 | -27.78 | 0.58 | 56.76 | 41.46 | -0.05 | 28.57 | 0.0 | 0 | 0 | 0 | 2.11 | 203.43 | 853.57 | -5.07 | 60.48 | -37.4 | 0.01 | 100.1 | -90.0 | 0.34 | 103.78 | 161.54 | 0.58 | 422.22 | 38.1 | 0.00 | 0 | 0 | 0.02 | 104.35 | 100.0 | 0.28 | 40.0 | 47.37 | 0.02 | 103.64 | 100.0 | 1945 | -0.92 | -1.57 | 10.6 | 3319.35 | -1.94 |
| 23Q4 (17) | 184.09 | -2.65 | 7.13 | 167.84 | -1.67 | 7.81 | 13.91 | 3.81 | 0.14 | 0.5 | 72.41 | 51.52 | 4.86 | -0.21 | -10.99 | 0 | -100.0 | 0 | 0.03 | -87.5 | 50.0 | 0.03 | -88.46 | 0 | 0.37 | -50.0 | 60.87 | -0.07 | -75.0 | -133.33 | 0 | 0 | 0 | -2.04 | -213.33 | -44.68 | -12.83 | -116.72 | -76.48 | -10.5 | -1079.78 | -109.58 | -8.99 | -2040.48 | -144.29 | -0.18 | -164.29 | 33.33 | 0.00 | 0 | 0 | -0.46 | -2200.0 | -142.11 | 0.20 | -28.57 | 11.11 | -0.55 | -511.11 | -234.15 | 1963 | -0.25 | -1.01 | 0.31 | -96.81 | -94.41 |
| 23Q3 (16) | 189.11 | 2.74 | -7.2 | 170.69 | 2.01 | -7.91 | 13.4 | 12.23 | -24.25 | 0.29 | -39.58 | 107.14 | 4.87 | 0.41 | 11.44 | 0.01 | 0 | 0.0 | 0.24 | 2300.0 | 1100.0 | 0.26 | 2500.0 | 1200.0 | 0.74 | -77.78 | 184.62 | -0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 1.8 | 227.27 | -38.14 | -5.92 | 14.08 | -5.15 | -0.89 | 57.42 | 81.84 | -0.42 | 72.73 | 88.98 | 0.28 | -54.84 | 366.67 | 0.00 | 0 | 0 | -0.02 | 75.0 | 89.47 | 0.28 | 3.7 | 211.11 | -0.09 | -28.57 | -115.25 | 1968 | -0.25 | -0.86 | 9.72 | 16.97 | 81.01 |
| 23Q2 (15) | 184.07 | 4.77 | -19.85 | 167.33 | 4.59 | -17.47 | 11.94 | 0.17 | -36.22 | 0.48 | 84.62 | 152.63 | 4.85 | 3.19 | 18.29 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | 0.01 | -94.44 | -80.0 | 3.33 | 712.2 | 579.59 | -0.04 | 20.0 | -100.0 | 0 | 0 | 0 | 0.55 | 296.43 | -64.74 | -6.89 | -86.72 | -287.08 | -2.09 | -2190.0 | -132.55 | -1.54 | -1284.62 | -136.49 | 0.62 | 47.62 | -77.37 | 0.00 | 0 | -100.0 | -0.08 | -900.0 | -136.36 | 0.27 | 42.11 | -12.9 | -0.07 | -800.0 | -108.54 | 1973 | -0.15 | 4.34 | 8.31 | -23.13 | -49.39 |
| 23Q1 (14) | 175.69 | 2.25 | -24.1 | 159.98 | 2.76 | -20.62 | 11.92 | -14.18 | -34.14 | 0.26 | -21.21 | 1200.0 | 4.7 | -13.92 | 20.51 | 0 | 0 | -100.0 | 0.05 | 150.0 | 66.67 | 0.18 | 0 | 0 | 0.41 | 78.26 | 2.5 | -0.05 | -66.67 | -150.0 | 0 | 0 | 0 | -0.28 | 80.14 | -119.18 | -3.69 | 49.24 | -278.26 | 0.1 | 102.0 | -99.28 | 0.13 | 103.53 | -98.86 | 0.42 | 255.56 | -84.33 | 0.00 | 0 | -100.0 | 0.01 | 105.26 | -98.33 | 0.19 | 5.56 | -59.57 | 0.01 | -97.56 | -98.33 | 1976 | -0.35 | 4.49 | 10.81 | 94.77 | -54.35 |
| 22Q4 (13) | 171.83 | -15.68 | -27.98 | 155.68 | -16.01 | -25.55 | 13.89 | -21.48 | -27.28 | 0.33 | 135.71 | 37.5 | 5.46 | 24.94 | 56.9 | 0 | -100.0 | -100.0 | 0.02 | 0.0 | -60.0 | 0 | -100.0 | -100.0 | 0.23 | -11.54 | 27.78 | -0.03 | 25.0 | 50.0 | 0 | 0 | 0 | -1.41 | -148.45 | -491.67 | -7.27 | -29.13 | -546.01 | -5.01 | -2.24 | -141.72 | -3.68 | 3.41 | -133.03 | -0.27 | -550.0 | -127.27 | 0.00 | 0 | -100.0 | -0.19 | 0.0 | -132.2 | 0.18 | 100.0 | -63.27 | 0.41 | -30.51 | -85.09 | 1983 | -0.1 | 4.87 | 5.55 | 3.35 | -74.22 |
| 22Q3 (12) | 203.78 | -11.27 | -16.37 | 185.36 | -8.57 | -12.29 | 17.69 | -5.5 | 2.37 | 0.14 | -26.32 | 366.67 | 4.37 | 6.59 | 15.0 | 0.01 | 0 | 0 | 0.02 | 100.0 | -71.43 | 0.02 | -60.0 | 0.0 | 0.26 | -46.94 | -13.33 | -0.04 | -100.0 | 0.0 | 0 | 0 | 0 | 2.91 | 86.54 | 120.45 | -5.63 | -216.29 | -185.56 | -4.9 | -176.32 | -122.65 | -3.81 | -190.28 | -120.99 | 0.06 | -97.81 | -98.21 | 0.00 | -100.0 | -100.0 | -0.19 | -186.36 | -119.79 | 0.09 | -70.97 | -84.75 | 0.59 | -28.05 | -72.69 | 1985 | 4.97 | 4.97 | 5.37 | -67.3 | -82.35 |
| 22Q2 (11) | 229.67 | -0.78 | -0.7 | 202.74 | 0.6 | -0.64 | 18.72 | 3.43 | 44.11 | 0.19 | 850.0 | 375.0 | 4.1 | 5.13 | 8.75 | 0 | -100.0 | 0 | 0.01 | -66.67 | -92.86 | 0.05 | 0 | -28.57 | 0.49 | 22.5 | 104.17 | -0.02 | 0.0 | -166.67 | 0 | 0 | 0 | 1.56 | 6.85 | 212.0 | -1.78 | -185.99 | -249.58 | 6.42 | -53.88 | -58.47 | 4.22 | -62.85 | -63.9 | 2.74 | 2.24 | -25.95 | 42.75 | 122.42 | 78.87 | 0.22 | -63.33 | -64.52 | 0.31 | -34.04 | -42.59 | 0.82 | 36.67 | -31.67 | 1891 | 0.0 | 0.0 | 16.42 | -30.66 | -32.01 |
| 22Q1 (10) | 231.48 | -2.98 | 23.85 | 201.53 | -3.63 | 20.71 | 18.1 | -5.24 | 94.41 | 0.02 | -91.67 | -50.0 | 3.9 | 12.07 | 12.07 | 0.01 | 0.0 | 0 | 0.03 | -40.0 | 0.0 | 0 | -100.0 | -100.0 | 0.4 | 122.22 | 21.21 | -0.02 | 66.67 | -100.37 | 0 | 0 | 0 | 1.46 | 305.56 | 661.54 | 2.07 | 26.99 | -39.65 | 13.92 | 15.9 | -1.0 | 11.36 | 1.97 | 2.9 | 2.68 | 170.71 | -8.53 | 19.22 | 133.54 | -7.68 | 0.60 | 1.69 | 3.45 | 0.47 | -4.08 | 20.51 | 0.60 | -78.18 | 3.45 | 1891 | 0.0 | 0.0 | 23.68 | 9.99 | 11.91 |
| 21Q4 (9) | 238.6 | -2.08 | 46.49 | 209.12 | -1.05 | 39.0 | 19.1 | 10.53 | 163.45 | 0.24 | 700.0 | -68.42 | 3.48 | -8.42 | -3.87 | 0.01 | 0 | 0.0 | 0.05 | -28.57 | 150.0 | 0.06 | 200.0 | -53.85 | 0.18 | -40.0 | 12.5 | -0.06 | -50.0 | -20.0 | 0 | 0 | 100.0 | 0.36 | -72.73 | -50.0 | 1.63 | -75.23 | 401.85 | 12.01 | -44.48 | 158.84 | 11.14 | -38.62 | 159.67 | 0.99 | -70.45 | 43.48 | 8.23 | -46.8 | -44.32 | 0.59 | -38.54 | 156.52 | 0.49 | -16.95 | 96.0 | 2.75 | 27.31 | 605.13 | 1891 | 0.0 | -0.16 | 21.53 | -29.25 | 85.12 |
| 21Q3 (8) | 243.67 | 5.35 | 76.96 | 211.34 | 3.58 | 68.25 | 17.28 | 33.03 | 158.3 | 0.03 | -25.0 | -25.0 | 3.8 | 0.8 | 0.53 | 0 | 0 | 0 | 0.07 | -50.0 | 600.0 | 0.02 | -71.43 | 0.0 | 0.3 | 25.0 | -21.05 | -0.04 | -233.33 | -100.54 | 0 | 0 | -100.0 | 1.32 | 164.0 | 67.09 | 6.58 | 452.94 | -6.67 | 21.63 | 39.91 | 73.87 | 18.15 | 55.26 | 58.24 | 3.35 | -9.46 | 144.53 | 15.47 | -35.27 | 40.89 | 0.96 | 54.84 | 57.38 | 0.59 | 9.26 | 156.52 | 2.16 | 80.0 | 1250.0 | 1891 | 0.0 | -0.21 | 30.43 | 26.0 | 55.02 |
| 21Q2 (7) | 231.3 | 23.76 | 81.97 | 204.04 | 22.21 | 71.35 | 12.99 | 39.53 | 71.83 | 0.04 | 0.0 | -66.67 | 3.77 | 8.33 | -5.51 | 0 | 0 | 0 | 0.14 | 366.67 | 0 | 0.07 | 0.0 | 600.0 | 0.24 | -27.27 | 41.18 | 0.03 | -99.45 | 175.0 | 0 | 0 | 0 | 0.5 | 292.31 | 206.38 | 1.19 | -65.31 | 116.37 | 15.46 | 9.96 | 327.35 | 11.69 | 5.89 | 321.4 | 3.7 | 26.28 | 477.55 | 23.90 | 14.79 | 0 | 0.62 | 6.9 | 321.43 | 0.54 | 38.46 | 440.0 | 1.20 | 106.9 | 372.73 | 1891 | 0.0 | -0.37 | 24.15 | 14.13 | 12610.53 |
| 21Q1 (6) | 186.9 | 14.75 | 47.71 | 166.96 | 10.97 | 42.01 | 9.31 | 28.41 | 7.38 | 0.04 | -94.74 | 0 | 3.48 | -3.87 | -17.34 | 0 | -100.0 | 0 | 0.03 | 50.0 | 0 | 0.07 | -46.15 | 0 | 0.33 | 106.25 | 0 | 5.47 | 11040.0 | 0 | 0 | 100.0 | 0 | -0.26 | -136.11 | 0 | 3.43 | 735.19 | 172.36 | 14.06 | 203.02 | 415.96 | 11.04 | 157.34 | 452.72 | 2.93 | 324.64 | 797.62 | 20.82 | 40.87 | 0 | 0.58 | 152.17 | 462.5 | 0.39 | 56.0 | 387.5 | 0.58 | 48.72 | 462.5 | 1891 | -0.16 | -0.37 | 21.16 | 81.94 | 661.15 |
| 20Q4 (5) | 162.88 | 18.29 | 16.27 | 150.45 | 19.78 | 10.96 | 7.25 | 8.37 | 3.72 | 0.76 | 1800.0 | 0 | 3.62 | -4.23 | 0 | 0.01 | 0 | 0 | 0.02 | 100.0 | 0 | 0.13 | 550.0 | 0 | 0.16 | -57.89 | 0 | -0.05 | -100.67 | 0 | -0.01 | -200.0 | 0 | 0.72 | -8.86 | 0 | -0.54 | -107.66 | 83.07 | 4.64 | -62.7 | 181.55 | 4.29 | -62.6 | 203.12 | 0.69 | -49.64 | 216.95 | 14.78 | 34.61 | 0 | 0.23 | -62.3 | 204.55 | 0.25 | 8.7 | 600.0 | 0.39 | 143.75 | 153.42 | 1894 | -0.05 | -0.99 | 11.63 | -40.75 | 528.65 |
| 20Q3 (4) | 137.7 | 8.33 | 0.0 | 125.61 | 5.48 | 0.0 | 6.69 | -11.51 | 0.0 | 0.04 | -66.67 | 0.0 | 3.78 | -5.26 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.38 | 123.53 | 0.0 | 7.44 | 18700.0 | 0.0 | 0.01 | 0 | 0.0 | 0.79 | 268.09 | 0.0 | 7.05 | 196.97 | 0.0 | 12.44 | 282.94 | 0.0 | 11.47 | 317.23 | 0.0 | 1.37 | 239.8 | 0.0 | 10.98 | 0 | 0.0 | 0.61 | 317.86 | 0.0 | 0.23 | 130.0 | 0.0 | 0.16 | 136.36 | 0.0 | 1895 | -0.16 | 0.0 | 19.63 | 10231.58 | 0.0 |
| 20Q2 (3) | 127.11 | 0.46 | 0.0 | 119.08 | 1.28 | 0.0 | 7.56 | -12.8 | 0.0 | 0.12 | 0 | 0.0 | 3.99 | -5.23 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.17 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | -0.47 | 0 | 0.0 | -7.27 | -53.38 | 0.0 | -6.8 | -52.81 | 0.0 | -5.28 | -68.69 | 0.0 | -0.98 | -133.33 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | -75.0 | 0.0 | 0.10 | 25.0 | 0.0 | -0.44 | -175.0 | 0.0 | 1898 | 0.0 | 0.0 | 0.19 | -93.17 | 0.0 |
| 20Q1 (2) | 126.53 | -9.68 | 0.0 | 117.57 | -13.29 | 0.0 | 8.67 | 24.03 | 0.0 | 0 | 0 | 0.0 | 4.21 | 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 | -4.74 | -48.59 | 0.0 | -4.45 | 21.79 | 0.0 | -3.13 | 24.76 | 0.0 | -0.42 | 28.81 | 0.0 | 0.00 | 0 | 0.0 | -0.16 | 27.27 | 0.0 | 0.08 | 260.0 | 0.0 | -0.16 | 78.08 | 0.0 | 1898 | -0.78 | 0.0 | 2.78 | 50.27 | 0.0 |
| 19Q4 (1) | 140.09 | 0.0 | 0.0 | 135.59 | 0.0 | 0.0 | 6.99 | 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 | -3.19 | 0.0 | 0.0 | -5.69 | 0.0 | 0.0 | -4.16 | 0.0 | 0.0 | -0.59 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.73 | 0.0 | 0.0 | 1913 | 0.0 | 0.0 | 1.85 | 0.0 | 0.0 |
