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) | 314.27 | -7.13 | 281.18 | -0.74 | 25.89 | -16.78 | 2.32 | 172.94 | 3.36 | 95.35 | 0.12 | 200.0 | 0 | 0 | 1.22 | 19.61 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0.54 | 980.0 | 4.76 | 20.81 | 14.24 | -53.6 | 6.8 | -61.86 | 4.57 | -51.69 | 32.10 | 4.09 | 0.82 | -61.68 | 0.25 | -85.21 | 0.00 | 0 | 826 | 0.0 | 30.89 | -32.14 |
| 2022 (9) | 338.41 | 4.02 | 283.28 | 10.08 | 31.11 | -1.05 | 0.85 | 183.33 | 1.72 | 60.75 | 0.04 | 33.33 | 0 | 0 | 1.02 | 54.55 | 0 | 0 | -0.22 | 0 | 0 | 0 | 0.05 | 0 | 3.94 | -76.89 | 30.69 | -45.52 | 17.83 | -54.64 | 9.46 | -19.08 | 30.84 | 48.63 | 2.14 | -54.76 | 1.69 | -37.64 | 0.00 | 0 | 826 | 0.0 | 45.52 | -34.54 |
| 2021 (8) | 325.33 | 35.42 | 257.33 | 22.03 | 31.44 | 36.81 | 0.3 | -36.17 | 1.07 | -8.55 | 0.03 | -57.14 | 0 | 0 | 0.66 | 6.45 | 0 | 0 | 9.0 | 0 | 0 | 0 | -0.54 | 0 | 17.05 | 0 | 56.33 | 981.19 | 39.31 | 0 | 11.69 | 283.28 | 20.75 | -64.63 | 4.73 | 0 | 2.71 | 697.06 | 0.00 | 0 | 826 | 0.0 | 69.54 | 286.12 |
| 2020 (7) | 240.24 | -16.9 | 210.87 | -17.41 | 22.98 | -6.59 | 0.47 | -48.91 | 1.17 | -34.27 | 0.07 | -30.0 | 0 | 0 | 0.62 | -11.43 | 0 | 0 | -1.28 | 0 | 0 | 0 | 0.61 | 281.25 | -3.02 | 0 | 5.21 | -58.49 | -0.22 | 0 | 3.05 | -30.37 | 58.66 | 68.22 | -0.03 | 0 | 0.34 | -50.72 | 0.00 | 0 | 826 | 0.0 | 18.01 | -30.57 |
| 2019 (6) | 289.11 | -2.82 | 255.33 | -2.78 | 24.6 | 0.86 | 0.92 | 17.95 | 1.78 | 5.33 | 0.1 | 0 | 0 | 0 | 0.7 | -13.58 | 0 | 0 | -0.35 | 0 | 0 | 0 | 0.16 | 128.57 | 1.7 | -48.33 | 12.55 | -23.01 | 7.4 | -37.92 | 4.38 | 10.33 | 34.87 | 43.26 | 0.89 | -38.19 | 0.69 | -34.29 | 0.00 | 0 | 826 | 0.0 | 25.94 | -8.24 |
| 2018 (5) | 297.51 | -6.34 | 262.63 | -7.64 | 24.39 | 4.01 | 0.78 | 52.94 | 1.69 | -10.11 | 0 | 0 | 0 | 0 | 0.81 | 55.77 | 0 | 0 | -0.24 | 0 | 0 | 0 | 0.07 | -73.08 | 3.29 | 0 | 16.3 | 43.36 | 11.92 | 36.38 | 3.97 | 38.33 | 24.34 | -3.72 | 1.44 | 35.85 | 1.05 | -7.89 | 0.00 | 0 | 826 | 0.0 | 28.27 | 20.66 |
| 2017 (4) | 317.66 | 17.85 | 284.37 | 23.24 | 23.45 | 4.36 | 0.51 | 18.6 | 1.88 | 23.68 | 0 | 0 | 0 | 0 | 0.52 | -18.75 | 0 | 0 | -0.09 | 0 | 1.54 | 0 | 0.26 | 0 | -0.65 | 0 | 11.37 | -29.25 | 8.74 | -11.54 | 2.87 | -44.16 | 25.28 | -20.9 | 1.06 | -11.67 | 1.14 | -18.57 | 0.00 | 0 | 826 | 0.0 | 23.43 | -17.62 |
| 2016 (3) | 269.55 | 3.74 | 230.74 | 2.07 | 22.47 | 4.95 | 0.43 | -50.0 | 1.52 | -2.56 | 0 | 0 | 0 | 0 | 0.64 | -5.88 | 0 | 0 | -0.11 | 0 | 0 | 0 | -0.15 | 0 | -1.58 | 0 | 16.07 | 148.76 | 9.88 | 86.77 | 5.14 | 1042.22 | 31.96 | 360.52 | 1.20 | 87.5 | 1.40 | -10.26 | 0.00 | 0 | 826 | 0.0 | 28.44 | 49.84 |
| 2015 (2) | 259.82 | -18.47 | 226.06 | -18.99 | 21.41 | -2.99 | 0.86 | -21.82 | 1.56 | -21.61 | 0 | 0 | 0 | 0 | 0.68 | 33.33 | 0 | 0 | -0.14 | 0 | 0.83 | 0 | -1.96 | 0 | -7.51 | 0 | 6.46 | -58.27 | 5.29 | -53.64 | 0.45 | -85.2 | 6.94 | -64.65 | 0.64 | -53.62 | 1.56 | -16.58 | 0.00 | 0 | 826 | 0.0 | 18.98 | -33.57 |
| 2014 (1) | 318.69 | -7.42 | 279.05 | -7.46 | 22.07 | -5.16 | 1.1 | 12.24 | 1.99 | 0 | 0 | 0 | 0 | 0 | 0.51 | 24.39 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0.09 | -96.1 | -3.92 | 0 | 15.48 | -26.36 | 11.41 | -23.68 | 3.04 | -21.45 | 19.63 | 6.74 | 1.38 | -27.37 | 1.87 | 5.06 | 0.00 | 0 | 826 | 5.09 | 28.57 | -15.62 |
| 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) | 99.3 | 11.01 | 29.15 | 88.84 | 12.83 | 27.61 | 7.66 | 10.06 | 22.95 | 0.66 | 0.0 | 6.45 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 3.05 | 73.3 | 57.22 | 6.21 | 5.25 | 72.98 | 3.53 | 8.62 | 123.42 | 2.2 | 0.92 | 74.6 | 35.46 | -3.82 | 1.26 | 0.43 | 10.26 | 126.32 | 0.06 | -66.67 | 250.0 | 1.14 | 60.56 | 107.27 | 821 | -0.61 | -0.61 | 10.21 | 2.3 | 32.25 |
| 24Q2 (19) | 89.45 | 2.29 | 15.54 | 78.74 | 2.34 | 11.81 | 6.96 | 1.75 | 6.1 | 0.66 | 15.79 | 15.79 | 0.98 | 7.69 | 13.95 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.23 | 0 | 0.0 | 0 | 0 | 0 | -0.01 | 0 | 66.67 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 1.76 | 114.63 | 87.23 | 5.9 | 18.47 | 213.83 | 3.25 | 24.52 | 692.68 | 2.18 | 12.37 | 211.43 | 36.87 | -5.19 | -0.7 | 0.39 | 21.88 | 680.0 | 0.18 | -18.18 | 400.0 | 0.71 | 121.87 | 97.22 | 826 | 0.0 | 0.0 | 9.98 | 9.67 | 61.49 |
| 24Q1 (18) | 87.45 | 10.95 | 7.78 | 76.94 | 11.28 | 6.85 | 6.84 | 4.11 | 4.91 | 0.57 | -5.0 | 9.62 | 0.91 | 9.64 | 16.67 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.2 | -160.61 | -195.24 | 0.82 | -7.87 | -17.17 | 4.98 | 6.87 | 20.87 | 2.61 | 16.0 | 1.95 | 1.94 | 21.25 | 90.2 | 38.89 | 13.51 | 56.63 | 0.32 | 18.52 | 3.23 | 0.22 | 29.41 | 15.79 | 0.32 | -60.98 | 3.23 | 826 | 0.0 | 0.0 | 9.1 | 4.84 | 9.51 |
| 23Q4 (17) | 78.82 | 2.51 | 5.32 | 69.14 | -0.69 | 3.29 | 6.57 | 5.46 | 4.78 | 0.6 | -3.23 | 50.0 | 0.83 | -6.74 | 40.68 | 0.03 | -25.0 | 175.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 66.67 | 0 | 0 | 0 | 0.33 | 925.0 | -35.29 | 0.89 | -54.12 | 293.48 | 4.66 | 29.81 | 147.87 | 2.25 | 42.41 | 1975.0 | 1.6 | 26.98 | 17.65 | 34.26 | -2.17 | -52.64 | 0.27 | 42.11 | 2800.0 | 0.17 | 525.0 | 325.0 | 0.82 | 49.09 | -62.04 | 826 | 0.0 | 0.0 | 8.68 | 12.44 | 50.17 |
| 23Q3 (16) | 76.89 | -0.68 | -12.04 | 69.62 | -1.14 | -7.38 | 6.23 | -5.03 | -20.03 | 0.62 | 8.77 | 158.33 | 0.89 | 3.49 | 36.92 | 0.04 | 33.33 | 200.0 | 0 | 0 | 0 | 1.0 | 334.78 | 26.58 | 0 | 0 | 0 | -0.02 | 33.33 | -125.0 | 0 | 0 | 0 | -0.04 | -233.33 | 75.0 | 1.94 | 106.38 | 40.58 | 3.59 | 90.96 | -46.02 | 1.58 | 285.37 | -59.8 | 1.26 | 80.0 | -42.99 | 35.02 | -5.68 | 5.29 | 0.19 | 280.0 | -60.42 | -0.04 | 33.33 | -112.9 | 0.55 | 52.78 | -74.65 | 826 | 0.0 | 0.0 | 7.72 | 24.92 | -27.03 |
| 23Q2 (15) | 77.42 | -4.58 | -13.74 | 70.42 | -2.21 | -3.98 | 6.56 | 0.61 | -16.65 | 0.57 | 9.62 | 418.18 | 0.86 | 10.26 | 309.52 | 0.03 | 200.0 | -72.73 | 0 | 0 | 0 | 0.23 | 0 | 0.0 | 0 | 0 | 0 | -0.03 | 0 | 86.96 | 0 | 0 | 0 | 0.03 | -85.71 | 110.0 | 0.94 | -5.05 | -52.76 | 1.88 | -54.37 | -83.06 | 0.41 | -83.98 | -94.53 | 0.7 | -31.37 | -75.09 | 37.13 | 49.54 | 46.93 | 0.05 | -83.87 | -94.51 | -0.06 | -131.58 | -108.96 | 0.36 | 16.13 | -78.82 | 826 | 0.0 | 0.0 | 6.18 | -25.63 | -57.84 |
| 23Q1 (14) | 81.14 | 8.42 | -6.11 | 72.01 | 7.57 | 6.16 | 6.52 | 3.99 | -28.98 | 0.52 | 30.0 | 420.0 | 0.78 | 32.2 | 212.0 | 0.01 | 125.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.21 | -58.82 | 2200.0 | 0.99 | 315.22 | -3.88 | 4.12 | 119.15 | -62.75 | 2.56 | 2233.33 | -60.74 | 1.02 | -25.0 | -66.99 | 24.83 | -65.68 | -11.13 | 0.31 | 3200.0 | -60.76 | 0.19 | 375.0 | -71.64 | 0.31 | -85.65 | -60.76 | 826 | 0.0 | 0.0 | 8.31 | 43.77 | -42.69 |
| 22Q4 (13) | 74.84 | -14.38 | -7.87 | 66.94 | -10.95 | 4.09 | 6.27 | -19.51 | -22.5 | 0.4 | 66.67 | 400.0 | 0.59 | -9.23 | 136.0 | -0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.03 | -137.5 | 88.46 | 0 | 0 | 0 | 0.51 | 418.75 | 666.67 | -0.46 | -133.33 | -228.57 | 1.88 | -71.73 | -80.13 | -0.12 | -103.05 | -102.03 | 1.36 | -38.46 | -41.88 | 72.34 | 117.5 | 192.64 | -0.01 | -102.08 | -101.39 | 0.04 | -87.1 | -94.59 | 2.16 | -0.46 | -54.62 | 826 | 0.0 | 0.0 | 5.78 | -45.37 | -54.38 |
| 22Q3 (12) | 87.41 | -2.61 | 13.92 | 75.17 | 2.5 | 14.8 | 7.79 | -1.02 | -0.64 | 0.24 | 118.18 | 300.0 | 0.65 | 209.52 | 103.12 | -0.04 | -136.36 | 20.0 | 0 | 0 | 0 | 0.79 | 243.48 | 107.89 | 0 | 0 | 0 | 0.08 | 134.78 | -99.2 | 0 | 0 | 0 | -0.16 | 46.67 | -14.29 | 1.38 | -30.65 | -89.17 | 6.65 | -40.09 | -60.81 | 3.93 | -47.53 | -72.75 | 2.21 | -21.35 | 9.41 | 33.26 | 31.62 | 179.03 | 0.48 | -47.25 | -72.57 | 0.31 | -53.73 | 55.0 | 2.17 | 27.65 | -46.42 | 826 | 0.0 | 0.0 | 10.58 | -27.83 | -47.75 |
| 22Q2 (11) | 89.75 | 3.85 | 5.33 | 73.34 | 8.12 | 12.09 | 7.87 | -14.27 | 0.13 | 0.11 | 10.0 | 10.0 | 0.21 | -16.0 | -4.55 | 0.11 | 1000.0 | 57.14 | 0 | 0 | 0 | 0.23 | 0 | -17.86 | 0 | 0 | 0 | -0.23 | -360.0 | 66.18 | 0 | 0 | 0 | -0.3 | -2900.0 | -330.77 | 1.99 | 93.2 | -22.57 | 11.1 | 0.36 | -26.2 | 7.49 | 14.88 | -25.25 | 2.81 | -9.06 | -15.62 | 25.27 | -9.56 | 14.09 | 0.91 | 15.19 | -24.79 | 0.67 | 0.0 | -26.37 | 1.70 | 115.19 | -26.09 | 826 | 0.0 | 0.0 | 14.66 | 1.1 | -20.11 |
| 22Q1 (10) | 86.42 | 6.39 | 5.17 | 67.83 | 5.47 | 9.21 | 9.18 | 13.47 | 20.16 | 0.1 | 25.0 | 66.67 | 0.25 | 0.0 | -13.79 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 80.77 | -400.0 | 0 | 0 | 0 | -0.01 | 88.89 | 97.67 | 1.03 | 835.71 | -45.5 | 11.06 | 16.91 | -25.52 | 6.52 | 10.32 | -27.31 | 3.09 | 32.05 | -22.56 | 27.94 | 13.03 | 3.94 | 0.79 | 9.72 | -27.52 | 0.67 | -9.46 | -22.09 | 0.79 | -83.4 | -27.52 | 826 | 0.0 | 0.0 | 14.5 | 14.44 | -20.63 |
| 21Q4 (9) | 81.23 | 5.86 | 27.16 | 64.31 | -1.79 | 15.04 | 8.09 | 3.19 | 40.45 | 0.08 | 33.33 | 0.0 | 0.25 | -21.88 | -3.85 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.26 | -102.61 | 74.0 | 0 | 0 | 0 | -0.09 | 35.71 | -134.62 | -0.14 | -101.1 | -109.46 | 9.46 | -44.25 | 120.0 | 5.91 | -59.02 | 120.52 | 2.34 | 15.84 | 116.67 | 24.72 | 107.38 | -1.47 | 0.72 | -58.86 | 125.0 | 0.74 | 270.0 | 393.33 | 4.76 | 17.53 | 15966.67 | 826 | 0.0 | 0.0 | 12.67 | -37.43 | 67.15 |
| 21Q3 (8) | 76.73 | -9.95 | 36.85 | 65.48 | 0.08 | 35.21 | 7.84 | -0.25 | 38.52 | 0.06 | -40.0 | -33.33 | 0.32 | 45.45 | 45.45 | -0.05 | -171.43 | -600.0 | 0 | 0 | 0 | 0.38 | 35.71 | 11.76 | 0 | 0 | 0 | 9.95 | 1563.24 | 8391.67 | 0 | 0 | 0 | -0.14 | -207.69 | -166.67 | 12.74 | 395.72 | 436.15 | 16.97 | 12.83 | 1303.55 | 14.42 | 43.91 | 724.24 | 2.02 | -39.34 | 1583.33 | 11.92 | -46.19 | 0 | 1.75 | 44.63 | 725.0 | 0.20 | -78.02 | 11.11 | 4.05 | 76.09 | 1257.14 | 826 | 0.0 | 0.0 | 20.25 | 10.35 | 1189.81 |
| 21Q2 (7) | 85.21 | 3.7 | 53.95 | 65.43 | 5.35 | 32.96 | 7.86 | 2.88 | 41.88 | 0.1 | 66.67 | -28.57 | 0.22 | -24.14 | -26.67 | 0.07 | 600.0 | 250.0 | 0 | 0 | 0 | 0.28 | 0 | 0.0 | 0 | 0 | 0 | -0.68 | -6700.0 | -871.43 | 0 | 0 | 0 | 0.13 | 130.23 | 116.67 | 2.57 | 35.98 | 794.59 | 15.04 | 1.28 | 2250.0 | 10.02 | 11.71 | 949.15 | 3.33 | -16.54 | 200.0 | 22.15 | -17.6 | 0 | 1.21 | 11.01 | 964.29 | 0.91 | 5.81 | 1010.0 | 2.30 | 111.01 | 3385.71 | 826 | 0.0 | 0.0 | 18.35 | 0.44 | 377.86 |
| 21Q1 (6) | 82.17 | 28.63 | 26.53 | 62.11 | 11.11 | 8.34 | 7.64 | 32.64 | 26.91 | 0.06 | -25.0 | -62.5 | 0.29 | 11.54 | -23.68 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 99.0 | 87.5 | 0 | 0 | 0 | -0.43 | -265.38 | -714.29 | 1.89 | 27.7 | 672.73 | 14.85 | 245.35 | 783.93 | 8.97 | 234.7 | 1420.34 | 3.99 | 269.44 | 439.19 | 26.88 | 7.13 | -38.66 | 1.09 | 240.62 | 1457.14 | 0.86 | 473.33 | 681.82 | 1.09 | 3733.33 | 1457.14 | 826 | 0.0 | 0.0 | 18.27 | 141.03 | 263.94 |
| 20Q4 (5) | 63.88 | 13.93 | -6.65 | 55.9 | 15.42 | -7.48 | 5.76 | 1.77 | -5.88 | 0.08 | -11.11 | -60.0 | 0.26 | 18.18 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -1.0 | -733.33 | -334.78 | 0 | 0 | 0 | 0.26 | 23.81 | 18.18 | 1.48 | 139.05 | 516.67 | 4.3 | 404.96 | 67.32 | 2.68 | 216.02 | 157.69 | 1.08 | 800.0 | -16.92 | 25.09 | 0 | -50.28 | 0.32 | 214.29 | 146.15 | 0.15 | -16.67 | 50.0 | -0.03 | 91.43 | -103.33 | 826 | 0.0 | 0.0 | 7.58 | 382.8 | 30.02 |
| 20Q3 (4) | 56.07 | 1.3 | 0.0 | 48.43 | -1.59 | 0.0 | 5.66 | 2.17 | 0.0 | 0.09 | -35.71 | 0.0 | 0.22 | -26.67 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.34 | 21.43 | 0.0 | 0 | 0 | 0.0 | -0.12 | -71.43 | 0.0 | 0 | 0 | 0.0 | 0.21 | 250.0 | 0.0 | -3.79 | -924.32 | 0.0 | -1.41 | -320.31 | 0.0 | -2.31 | -95.76 | 0.0 | 0.12 | -89.19 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | -100.0 | 0.0 | 0.18 | 280.0 | 0.0 | -0.35 | -400.0 | 0.0 | 826 | 0.0 | 0.0 | 1.57 | -59.11 | 0.0 |
| 20Q2 (3) | 55.35 | -14.77 | 0.0 | 49.21 | -14.16 | 0.0 | 5.54 | -7.97 | 0.0 | 0.14 | -12.5 | 0.0 | 0.3 | -21.05 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.28 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 12.5 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | -0.37 | -12.12 | 0.0 | 0.64 | -61.9 | 0.0 | -1.18 | -300.0 | 0.0 | 1.11 | 50.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.14 | -300.0 | 0.0 | -0.10 | -190.91 | 0.0 | -0.07 | -200.0 | 0.0 | 826 | 0.0 | 0.0 | 3.84 | -23.51 | 0.0 |
| 20Q1 (2) | 64.94 | -5.1 | 0.0 | 57.33 | -5.11 | 0.0 | 6.02 | -1.63 | 0.0 | 0.16 | -20.0 | 0.0 | 0.38 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.08 | 65.22 | 0.0 | 0 | 0 | 0.0 | 0.07 | -68.18 | 0.0 | -0.33 | -237.5 | 0.0 | 1.68 | -34.63 | 0.0 | 0.59 | -43.27 | 0.0 | 0.74 | -43.08 | 0.0 | 43.82 | -13.16 | 0.0 | 0.07 | -46.15 | 0.0 | 0.11 | 10.0 | 0.0 | 0.07 | -92.22 | 0.0 | 826 | 0.0 | 0.0 | 5.02 | -13.89 | 0.0 |
| 19Q4 (1) | 68.43 | 0.0 | 0.0 | 60.42 | 0.0 | 0.0 | 6.12 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 2.57 | 0.0 | 0.0 | 1.04 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 50.46 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.10 | 0.0 | 0.0 | 0.90 | 0.0 | 0.0 | 826 | 0.0 | 0.0 | 5.83 | 0.0 | 0.0 |
