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) | 118.38 | -15.7 | 114.26 | -11.23 | 4.66 | -41.6 | 0.11 | 0.0 | 1.84 | 22.67 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -1.48 | 0 | -2.01 | 0 | -1.49 | 0 | -0.52 | 0 | 0.00 | 0 | -0.90 | 0 | -0.01 | 0 | 0.00 | 0 | 165 | 0.0 | 2.22 | -64.54 |
| 2022 (9) | 140.43 | -1.52 | 128.72 | 4.41 | 7.98 | -18.07 | 0.11 | 120.0 | 1.5 | 7.91 | 0 | 0 | 0.03 | -80.0 | 0 | 0 | 0.04 | -60.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -1.3 | 0 | 2.44 | -73.54 | 1.92 | -74.09 | 0.52 | -71.27 | 21.32 | 8.66 | 1.08 | -76.92 | 1.93 | -58.58 | 0.00 | 0 | 165 | 5.1 | 6.26 | -51.09 |
| 2021 (8) | 142.6 | 91.82 | 123.28 | 77.97 | 9.74 | 146.58 | 0.05 | 25.0 | 1.39 | 13.01 | 0 | 0 | 0.15 | -28.57 | 0 | 0 | 0.1 | 42.86 | 0.02 | 100.0 | 0 | 0 | 0.18 | -43.75 | -0.37 | 0 | 9.22 | 1948.89 | 7.41 | 1752.5 | 1.81 | 3520.0 | 19.62 | 68.85 | 4.68 | 1700.0 | 4.66 | 639.68 | 0.00 | 0 | 157 | 1.29 | 12.8 | 238.62 |
| 2020 (7) | 74.34 | -14.83 | 69.27 | -15.68 | 3.95 | -5.05 | 0.04 | 0.0 | 1.23 | -24.54 | 0 | 0 | 0.21 | 250.0 | 0 | 0 | 0.07 | 16.67 | 0.01 | 0 | 0 | 0 | 0.32 | 0 | -0.66 | 0 | 0.45 | 164.71 | 0.4 | 400.0 | 0.05 | -44.44 | 11.62 | -78.38 | 0.26 | 420.0 | 0.63 | 18.87 | 0.00 | 0 | 155 | -0.64 | 3.78 | 15.24 |
| 2019 (6) | 87.28 | 2.03 | 82.15 | 2.01 | 4.16 | -7.56 | 0.04 | 0.0 | 1.63 | 3.16 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | 0.06 | 0 | -0.02 | 0 | 0 | 0 | -0.06 | 0 | -0.81 | 0 | 0.17 | -98.29 | 0.08 | -99.08 | 0.09 | -92.74 | 53.74 | 330.61 | 0.05 | -99.11 | 0.53 | 0 | 0.00 | 0 | 156 | 5.41 | 3.28 | -72.89 |
| 2018 (5) | 85.54 | 0.12 | 80.53 | 2.43 | 4.5 | 10.57 | 0.04 | 0.0 | 1.58 | 35.04 | 0 | 0 | 0.01 | -93.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.54 | 0 | 9.43 | 0 | 9.95 | 328.88 | 8.71 | 316.75 | 1.24 | 463.64 | 12.48 | 30.14 | 5.61 | 289.58 | -0.43 | 0 | 0.00 | 0 | 148 | 9.63 | 12.1 | 165.93 |
| 2017 (4) | 85.44 | 14.44 | 78.62 | 17.75 | 4.07 | -0.73 | 0.04 | 100.0 | 1.17 | 39.29 | 0 | 0 | 0.16 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 866.67 | -0.42 | 0 | 2.32 | -28.83 | 2.09 | -25.62 | 0.22 | -51.11 | 9.59 | -30.76 | 1.44 | -33.94 | 1.50 | -25.0 | 0.00 | 0 | 135 | 13.45 | 4.55 | -18.17 |
| 2016 (3) | 74.66 | -2.39 | 66.77 | -6.48 | 4.1 | 17.48 | 0.02 | -50.0 | 0.84 | 2.44 | 0 | 0 | 0.2 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -0.53 | 0 | 3.26 | 219.61 | 2.81 | 360.66 | 0.45 | 9.76 | 13.85 | -65.64 | 2.18 | 296.36 | 2.00 | 181.69 | 0.00 | 0 | 119 | 8.18 | 5.56 | 67.47 |
| 2015 (2) | 76.49 | -7.87 | 71.4 | -6.97 | 3.49 | -4.38 | 0.04 | -69.23 | 0.82 | -23.36 | 0 | 0 | 0.2 | 81.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.58 | 0 | 1.02 | -42.37 | 0.61 | -53.79 | 0.41 | -6.82 | 40.31 | 61.05 | 0.55 | 0 | 0.71 | -45.8 | 0.00 | 0 | 110 | 0.0 | 3.32 | -22.97 |
| 2014 (1) | 83.02 | 11.3 | 76.75 | 7.34 | 3.65 | 58.01 | 0.13 | 85.71 | 1.07 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -14.81 | -0.86 | 0 | 1.77 | 353.85 | 1.32 | 450.0 | 0.44 | 193.33 | 25.03 | -33.85 | 0.00 | 0 | 1.31 | 244.74 | 0.00 | 0 | 110 | 0.92 | 4.31 | 59.04 |
| 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) | 26.75 | -5.68 | -12.27 | 23.45 | -6.01 | -20.43 | 1.89 | 11.18 | 51.2 | 0.01 | -50.0 | -66.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.33 | -22.22 | 8.33 | 1.08 | -25.0 | 286.21 | 0.99 | -23.26 | 306.25 | 0.09 | -40.0 | 190.0 | 8.53 | -15.88 | 0 | 0.59 | -24.36 | 303.45 | 0.79 | -15.05 | 1228.57 | 0.86 | 218.52 | 178.9 | 167 | 0.6 | 1.21 | 2.1 | -15.66 | 320.0 |
| 24Q2 (19) | 28.36 | 14.72 | -8.34 | 24.95 | 4.39 | -17.74 | 1.7 | 11.11 | 58.88 | 0.02 | 100.0 | -33.33 | 0.43 | -2.27 | -6.52 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 154.55 | -0.27 | 6.9 | 50.0 | 1.44 | 242.57 | 245.45 | 1.29 | 253.57 | 238.71 | 0.15 | 188.24 | 350.0 | 10.14 | 0 | 0 | 0.78 | 252.94 | 239.29 | 0.93 | 381.82 | 504.35 | 0.27 | 152.94 | 133.75 | 166 | 0.0 | 0.61 | 2.49 | 4880.0 | 4050.0 |
| 24Q1 (18) | 24.72 | -10.85 | -15.4 | 23.9 | -9.4 | -14.92 | 1.53 | 24.39 | 36.61 | 0.01 | -66.67 | -50.0 | 0.44 | -10.2 | 7.32 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 155.56 | 0.0 | -0.29 | -16.0 | 12.12 | -1.01 | -741.67 | -215.62 | -0.84 | -370.97 | -121.05 | -0.17 | 60.47 | -383.33 | 0.00 | 0 | 0 | -0.51 | -368.42 | -121.74 | -0.33 | -197.06 | -1000.0 | -0.51 | 43.33 | -121.74 | 166 | 0.61 | 0.61 | 0.05 | -94.9 | -92.65 |
| 23Q4 (17) | 27.73 | -9.05 | -2.84 | 26.38 | -10.49 | -6.09 | 1.23 | -1.6 | 8.85 | 0.03 | 0.0 | 0.0 | 0.49 | 2.08 | 25.64 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -156.25 | -181.82 | -0.25 | 30.56 | -78.57 | -0.12 | 79.31 | 85.37 | 0.31 | 164.58 | 234.78 | -0.43 | -330.0 | 27.12 | 0.00 | 0 | 0 | 0.19 | 165.52 | 235.71 | 0.34 | 585.71 | 780.0 | -0.90 | 17.43 | -177.59 | 165 | 0.0 | 0.0 | 0.98 | 96.0 | 512.5 |
| 23Q3 (16) | 30.49 | -1.45 | -10.51 | 29.47 | -2.84 | -10.48 | 1.25 | 16.82 | -29.38 | 0.03 | 0.0 | 0.0 | 0.48 | 4.35 | 23.08 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 245.45 | 233.33 | -0.36 | 33.33 | 26.53 | -0.58 | 41.41 | 47.75 | -0.48 | 48.39 | 48.39 | -0.1 | -66.67 | 44.44 | 0.00 | 0 | 0 | -0.29 | 48.21 | 48.21 | -0.07 | 69.57 | 73.08 | -1.09 | -36.25 | -183.85 | 165 | 0.0 | 0.0 | 0.5 | 733.33 | 484.62 |
| 23Q2 (15) | 30.94 | 5.89 | -23.62 | 30.33 | 7.97 | -10.48 | 1.07 | -4.46 | -61.37 | 0.03 | 50.0 | 50.0 | 0.46 | 12.2 | 24.32 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -320.0 | 35.29 | -0.54 | -63.64 | -3.85 | -0.99 | -209.38 | -129.64 | -0.93 | -144.74 | -139.24 | -0.06 | -200.0 | -106.19 | 0.00 | 0 | -100.0 | -0.56 | -143.48 | -139.16 | -0.23 | -666.67 | -113.29 | -0.80 | -247.83 | -143.01 | 165 | 0.0 | 0.0 | 0.06 | -91.18 | -98.6 |
| 23Q1 (14) | 29.22 | 2.38 | -21.68 | 28.09 | 0.0 | -16.97 | 1.12 | -0.88 | -51.52 | 0.02 | -33.33 | -33.33 | 0.41 | 5.13 | 17.14 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -54.55 | -58.33 | -0.33 | -135.71 | -120.0 | -0.32 | 60.98 | -131.37 | -0.38 | -65.22 | -154.29 | 0.06 | 110.17 | -81.25 | 0.00 | 0 | -100.0 | -0.23 | -64.29 | -153.49 | -0.03 | 40.0 | -105.88 | -0.23 | -119.83 | -153.49 | 165 | 0.0 | 0.0 | 0.68 | 325.0 | -65.13 |
| 22Q4 (13) | 28.54 | -16.23 | -32.97 | 28.09 | -14.67 | -22.53 | 1.13 | -36.16 | -64.91 | 0.03 | 0.0 | 50.0 | 0.39 | 0.0 | 8.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | 191.67 | -8.33 | -0.14 | 71.43 | -133.33 | -0.82 | 26.13 | -127.06 | -0.23 | 75.27 | -109.66 | -0.59 | -227.78 | -190.77 | 0.00 | 0 | -100.0 | -0.14 | 75.0 | -109.21 | -0.05 | 80.77 | -103.42 | 1.16 | -10.77 | -75.48 | 165 | 0.0 | 5.1 | 0.16 | 223.08 | -95.95 |
| 22Q3 (12) | 34.07 | -15.9 | -15.63 | 32.92 | -2.83 | -5.73 | 1.77 | -36.1 | -37.68 | 0.03 | 50.0 | 200.0 | 0.39 | 5.41 | 14.71 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 29.41 | -271.43 | -0.49 | 5.77 | -333.33 | -1.11 | -133.23 | -139.22 | -0.93 | -139.24 | -140.43 | -0.18 | -118.56 | -134.62 | 0.00 | -100.0 | -100.0 | -0.56 | -139.16 | -137.58 | -0.26 | -115.03 | -120.8 | 1.30 | -30.11 | -60.0 | 165 | 0.0 | 6.45 | -0.13 | -103.04 | -103.49 |
| 22Q2 (11) | 40.51 | 8.58 | 18.04 | 33.88 | 0.15 | 13.27 | 2.77 | 19.91 | 32.54 | 0.02 | -33.33 | 100.0 | 0.37 | 5.71 | 2.78 | 0 | 0 | 0 | 0.01 | 0.0 | -80.0 | 0 | 0 | 0 | 0.01 | -50.0 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -241.67 | -383.33 | -0.52 | -246.67 | -188.89 | 3.34 | 227.45 | 56.81 | 2.37 | 238.57 | 37.79 | 0.97 | 203.12 | 130.95 | 29.14 | -6.66 | 49.74 | 1.43 | 232.56 | 28.83 | 1.73 | 239.22 | 51.75 | 1.86 | 332.56 | 5.68 | 165 | 0.0 | 6.45 | 4.28 | 119.49 | 40.79 |
| 22Q1 (10) | 37.31 | -12.38 | 47.35 | 33.83 | -6.7 | 52.46 | 2.31 | -28.26 | 46.2 | 0.03 | 50.0 | 200.0 | 0.35 | -2.78 | 6.06 | 0 | 0 | 0 | 0.01 | 0.0 | -83.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 271.43 | -0.15 | -150.0 | 54.55 | 1.02 | -66.34 | -16.39 | 0.7 | -70.59 | -30.0 | 0.32 | -50.77 | 45.45 | 31.22 | 44.94 | 76.98 | 0.43 | -71.71 | -33.85 | 0.51 | -65.07 | -36.25 | 0.43 | -90.91 | -33.85 | 165 | 5.1 | 6.45 | 1.95 | -50.63 | -6.7 |
| 21Q4 (9) | 42.58 | 5.45 | 87.41 | 36.26 | 3.84 | 76.02 | 3.22 | 13.38 | 159.68 | 0.02 | 100.0 | 100.0 | 0.36 | 5.88 | 28.57 | 0 | 0 | 0 | 0.01 | -50.0 | -80.0 | 0 | 0 | 0 | 0.02 | 100.0 | -33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.12 | 71.43 | -50.0 | -0.06 | -128.57 | -220.0 | 3.03 | 7.07 | 229.35 | 2.38 | 3.48 | 150.53 | 0.65 | 25.0 | 2266.67 | 21.54 | 16.12 | 0 | 1.52 | 2.01 | 149.18 | 1.46 | 16.8 | 170.37 | 4.73 | 45.54 | 1719.23 | 157 | 1.29 | 1.29 | 3.95 | 6.18 | 128.32 |
| 21Q3 (8) | 40.38 | 17.66 | 113.31 | 34.92 | 16.75 | 103.5 | 2.84 | 35.89 | 202.13 | 0.01 | 0.0 | 0.0 | 0.34 | -5.56 | 17.24 | 0 | 0 | 0 | 0.02 | -60.0 | -60.0 | 0 | 0 | 0 | 0.01 | -83.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | -69.57 | 0.21 | 216.67 | 520.0 | 2.83 | 32.86 | 262.82 | 2.3 | 33.72 | 265.08 | 0.52 | 23.81 | 271.43 | 18.55 | -4.68 | -0.16 | 1.49 | 34.23 | 263.41 | 1.25 | 9.65 | 204.88 | 3.25 | 84.66 | 1028.57 | 155 | 0.0 | 0.65 | 3.72 | 22.37 | 133.96 |
| 21Q2 (7) | 34.32 | 35.55 | 104.77 | 29.91 | 34.79 | 87.76 | 2.09 | 32.28 | 134.83 | 0.01 | 0.0 | 0 | 0.36 | 9.09 | 16.13 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 185.71 | 0 | -0.18 | 45.45 | 28.0 | 2.13 | 74.59 | 787.1 | 1.72 | 72.0 | 654.84 | 0.42 | 90.91 | 0 | 19.46 | 10.32 | 0 | 1.11 | 70.77 | 655.0 | 1.14 | 42.5 | 2950.0 | 1.76 | 170.77 | 331.58 | 155 | 0.0 | 1.31 | 3.04 | 45.45 | 484.62 |
| 21Q1 (6) | 25.32 | 11.44 | 58.95 | 22.19 | 7.72 | 42.43 | 1.58 | 27.42 | 79.55 | 0.01 | 0.0 | 0.0 | 0.33 | 17.86 | -8.33 | 0 | 0 | 0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -129.17 | 36.36 | -0.33 | -760.0 | 17.5 | 1.22 | 32.61 | 231.18 | 1.0 | 5.26 | 214.94 | 0.22 | 833.33 | 466.67 | 17.64 | 0 | 0 | 0.65 | 6.56 | 216.07 | 0.80 | 48.15 | 385.71 | 0.65 | 150.0 | 216.07 | 155 | 0.0 | -0.64 | 2.09 | 20.81 | 4280.0 |
| 20Q4 (5) | 22.72 | 20.02 | 2.9 | 20.6 | 20.05 | 0.68 | 1.24 | 31.91 | 20.39 | 0.01 | 0.0 | 0.0 | 0.28 | -3.45 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 4.35 | 41.18 | 0.05 | 200.0 | 127.78 | 0.92 | 17.95 | 124.39 | 0.95 | 50.79 | 143.59 | -0.03 | -121.43 | -400.0 | 0.00 | -100.0 | -100.0 | 0.61 | 48.78 | 144.0 | 0.54 | 31.71 | 58.82 | 0.26 | 174.29 | 420.0 | 155 | 0.65 | -0.64 | 1.73 | 8.81 | 32.06 |
| 20Q3 (4) | 18.93 | 12.95 | 0.0 | 17.16 | 7.72 | 0.0 | 0.94 | 5.62 | 0.0 | 0.01 | 0 | 0.0 | 0.29 | -6.45 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.23 | 0 | 0.0 | -0.05 | 80.0 | 0.0 | 0.78 | 351.61 | 0.0 | 0.63 | 303.23 | 0.0 | 0.14 | 0 | 0.0 | 18.58 | 0 | 0.0 | 0.41 | 305.0 | 0.0 | 0.41 | 1125.0 | 0.0 | -0.35 | 53.95 | 0.0 | 154 | 0.65 | 0.0 | 1.59 | 205.77 | 0.0 |
| 20Q2 (3) | 16.76 | 5.21 | 0.0 | 15.93 | 2.25 | 0.0 | 0.89 | 1.14 | 0.0 | 0 | -100.0 | 0.0 | 0.31 | -13.89 | 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 | -0.25 | 37.5 | 0.0 | -0.31 | 66.67 | 0.0 | -0.31 | 64.37 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | 64.29 | 0.0 | -0.04 | 85.71 | 0.0 | -0.76 | -35.71 | 0.0 | 153 | -1.92 | 0.0 | 0.52 | 1140.0 | 0.0 |
| 20Q1 (2) | 15.93 | -27.85 | 0.0 | 15.58 | -23.85 | 0.0 | 0.88 | -14.56 | 0.0 | 0.01 | 0.0 | 0.0 | 0.36 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | -164.71 | 0.0 | -0.4 | -122.22 | 0.0 | -0.93 | -326.83 | 0.0 | -0.87 | -323.08 | 0.0 | -0.06 | -700.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.56 | -324.0 | 0.0 | -0.28 | -182.35 | 0.0 | -0.56 | -1220.0 | 0.0 | 156 | 0.0 | 0.0 | -0.05 | -103.82 | 0.0 |
| 19Q4 (1) | 22.08 | 0.0 | 0.0 | 20.46 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 3.31 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 156 | 0.0 | 0.0 | 1.31 | 0.0 | 0.0 |
