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) | 13.6 | -29.79 | 9.39 | -28.43 | 2.21 | -12.99 | 0.54 | 116.0 | 0.27 | 237.5 | 0 | 0 | 0 | 0 | 3.13 | 5.03 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.04 | -97.42 | 3.93 | -14.38 | 5.92 | -28.67 | 5.19 | -27.11 | 0.73 | -38.66 | 12.38 | -13.37 | 1.60 | -23.44 | 0.41 | -50.6 | 0.00 | 0 | 323 | -5.0 | 7.21 | -23.54 |
| 2022 (9) | 19.37 | -30.7 | 13.12 | -31.34 | 2.54 | -0.78 | 0.25 | 177.78 | 0.08 | 100.0 | 0 | 0 | 0 | 0 | 2.98 | 44.66 | 0.06 | -50.0 | 0 | 0 | 0 | 0 | 1.55 | 0 | 4.59 | 134.18 | 8.3 | 0.85 | 7.12 | -8.48 | 1.19 | 164.44 | 14.29 | 159.35 | 2.09 | -7.93 | 0.83 | -56.54 | 0.00 | 0 | 340 | -0.58 | 9.43 | 0.86 |
| 2021 (8) | 27.95 | -14.84 | 19.11 | -13.92 | 2.56 | 1.59 | 0.09 | -18.18 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 2.06 | 38.26 | 0.12 | 100.0 | 0 | 0 | 0.01 | -75.0 | -0.38 | 0 | 1.96 | 63.33 | 8.23 | -11.51 | 7.78 | -13.75 | 0.45 | 60.71 | 5.51 | 80.07 | 2.27 | -13.03 | 1.91 | -25.39 | 0.00 | 0 | 342 | -0.58 | 9.35 | -10.95 |
| 2020 (7) | 32.82 | 21.47 | 22.2 | 8.82 | 2.52 | 5.88 | 0.11 | -47.62 | 0.08 | -65.22 | 0 | 0 | 0 | 0 | 1.49 | 2.05 | 0.06 | -25.0 | -0.02 | 0 | 0.04 | 0 | -0.4 | 0 | 1.2 | -6.98 | 9.3 | 68.17 | 9.02 | 67.35 | 0.28 | 100.0 | 3.06 | 22.89 | 2.61 | 69.48 | 2.56 | 91.04 | 0.00 | 0 | 344 | -1.71 | 10.5 | 50.86 |
| 2019 (6) | 27.02 | 96.65 | 20.4 | 95.59 | 2.38 | 3.93 | 0.21 | -34.38 | 0.23 | -30.3 | 0.01 | 0 | 0 | 0 | 1.46 | 8.15 | 0.08 | -20.0 | 0.01 | 0 | -0.3 | 0 | -0.03 | 0 | 1.29 | -18.87 | 5.53 | 112.69 | 5.39 | 149.54 | 0.14 | -68.89 | 2.49 | -85.47 | 1.54 | 161.02 | 1.34 | 605.26 | 0.00 | 0 | 350 | -4.63 | 6.96 | 74.87 |
| 2018 (5) | 13.74 | -20.44 | 10.43 | -12.21 | 2.29 | -2.14 | 0.32 | -8.57 | 0.33 | -35.29 | 0 | 0 | 0 | 0 | 1.35 | 77.63 | 0.1 | -80.0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 1.59 | 0 | 2.6 | 31.31 | 2.16 | 14.29 | 0.45 | 400.0 | 17.14 | 275.05 | 0.59 | 25.53 | 0.19 | -80.41 | 0.00 | 0 | 367 | -9.38 | 3.98 | 22.84 |
| 2017 (4) | 17.27 | 1.11 | 11.88 | 0.59 | 2.34 | -2.5 | 0.35 | 20.69 | 0.51 | 70.0 | 0 | 0 | 0 | 0 | 0.76 | -9.52 | 0.5 | 400.0 | 0 | 0 | 0.1 | -78.72 | -1.59 | 0 | -1.06 | 0 | 1.98 | -52.29 | 1.89 | -42.2 | 0.09 | -89.66 | 4.57 | -78.34 | 0.47 | -33.8 | 0.97 | 49.23 | 0.00 | 0 | 405 | -12.15 | 3.24 | -37.69 |
| 2016 (3) | 17.08 | -25.45 | 11.81 | -4.37 | 2.4 | -1.64 | 0.29 | -25.64 | 0.3 | 25.0 | 0 | 0 | 0 | 0 | 0.84 | 25.37 | 0.1 | -23.08 | 0 | 0 | 0.47 | 0 | -0.29 | 0 | 1.28 | -38.46 | 4.15 | -59.31 | 3.27 | -58.61 | 0.87 | -62.17 | 21.10 | -6.47 | 0.71 | -55.35 | 0.65 | -65.97 | 0.00 | 0 | 461 | -6.87 | 5.2 | -54.31 |
| 2015 (2) | 22.91 | -58.68 | 12.35 | -32.95 | 2.44 | -30.68 | 0.39 | 25.81 | 0.24 | 700.0 | 0 | 0 | 0 | 0 | 0.67 | 19.64 | 0.13 | -23.53 | 0 | 0 | 0 | 0 | 1.12 | 28.74 | 2.08 | 29.19 | 10.2 | -70.94 | 7.9 | -75.83 | 2.3 | -4.96 | 22.56 | 227.91 | 1.59 | -75.76 | 1.91 | -81.26 | 0.00 | 0 | 495 | -0.4 | 11.38 | -68.47 |
| 2014 (1) | 55.44 | 34.56 | 18.42 | 6.23 | 3.52 | -12.0 | 0.31 | 158.33 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.56 | 75.0 | 0.17 | 41.67 | 0 | 0 | -0.3 | 0 | 0.87 | 357.89 | 1.61 | 41.23 | 35.1 | 67.14 | 32.69 | 69.73 | 2.42 | 39.88 | 6.88 | -16.71 | 6.56 | 69.51 | 10.19 | 71.55 | 0.00 | 0 | 497 | 0.0 | 36.09 | 63.53 |
| 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) | 3.81 | -19.11 | 28.28 | 2.56 | -23.12 | 24.88 | 0.48 | -18.64 | -18.64 | 0.12 | -7.69 | -7.69 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 1.37 | -28.27 | -32.84 | 2.13 | -21.11 | -10.13 | 1.98 | -16.81 | -4.35 | 0.15 | -54.55 | -50.0 | 7.09 | -41.16 | -43.19 | 0.65 | -16.67 | -1.52 | 0.20 | 33.33 | 1900.0 | 1.79 | 57.02 | 15.48 | 305 | 0.33 | -3.17 | 2.44 | -19.21 | -9.29 |
| 24Q2 (19) | 4.71 | 73.8 | 11.88 | 3.33 | 79.03 | 12.12 | 0.59 | 25.53 | 9.26 | 0.13 | -7.14 | -7.14 | 0.08 | 33.33 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 1833.33 | -67.78 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -65.91 | -37.5 | 1.91 | 154.67 | -11.57 | 2.7 | 138.94 | -5.26 | 2.38 | 120.37 | -6.3 | 0.33 | 560.0 | 6.45 | 12.05 | 178.94 | 9.35 | 0.78 | 122.86 | 4.0 | 0.15 | 36.36 | 25.0 | 1.14 | 225.71 | 26.67 | 304 | 0.0 | -9.79 | 3.02 | 109.72 | -5.03 |
| 24Q1 (18) | 2.71 | -11.15 | -19.58 | 1.86 | -10.14 | -19.13 | 0.47 | -29.85 | 17.5 | 0.14 | 0.0 | 7.69 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 200.0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 189.8 | 375.0 | 0.75 | 412.5 | 2600.0 | 1.13 | 1783.33 | 76.56 | 1.08 | 1442.86 | 111.76 | 0.05 | 0 | -58.33 | 4.32 | 0 | -77.86 | 0.35 | 1650.0 | 133.33 | 0.11 | 10.0 | -38.89 | 0.35 | -78.26 | 133.33 | 304 | -5.88 | -9.79 | 1.44 | 278.95 | 50.0 |
| 23Q4 (17) | 3.05 | 2.69 | -30.84 | 2.07 | 0.98 | -31.91 | 0.67 | 13.56 | -26.37 | 0.14 | 7.69 | 0.0 | 0.06 | -25.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -94.4 | -36.36 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.49 | -208.89 | -36.11 | -0.24 | -111.76 | 27.27 | 0.06 | -97.47 | -57.14 | 0.07 | -96.62 | -41.67 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.02 | -96.97 | -33.33 | 0.10 | 900.0 | -33.33 | 1.61 | 3.87 | -22.97 | 323 | 2.54 | -5.0 | 0.38 | -85.87 | -9.52 |
| 23Q3 (16) | 2.97 | -29.45 | -23.26 | 2.05 | -30.98 | -24.35 | 0.59 | 9.26 | 3.51 | 0.13 | -7.14 | 85.71 | 0.08 | 14.29 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | -30.56 | -35.23 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 87.5 | -57.14 | 2.04 | -5.56 | -34.19 | 2.37 | -16.84 | -35.77 | 2.07 | -18.5 | -35.31 | 0.3 | -3.23 | -40.0 | 12.48 | 13.25 | -7.0 | 0.66 | -12.0 | -29.79 | 0.01 | -91.67 | -66.67 | 1.55 | 72.22 | -24.39 | 315 | -6.53 | -7.08 | 2.69 | -15.41 | -32.41 |
| 23Q2 (15) | 4.21 | 24.93 | -19.66 | 2.97 | 29.13 | -7.48 | 0.54 | 35.0 | -8.47 | 0.14 | 7.69 | 366.67 | 0.07 | 16.67 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 17900.0 | 91.49 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 250.0 | -35.14 | 2.16 | 7300.0 | 66.15 | 2.85 | 345.31 | 4.01 | 2.54 | 398.04 | 17.59 | 0.31 | 158.33 | -46.55 | 11.02 | -43.52 | -47.62 | 0.75 | 400.0 | 19.05 | 0.12 | -33.33 | -57.14 | 0.90 | 500.0 | -18.92 | 337 | 0.0 | -1.46 | 3.18 | 231.25 | 5.3 |
| 23Q1 (14) | 3.37 | -23.58 | -42.39 | 2.3 | -24.34 | -44.71 | 0.4 | -56.04 | -14.89 | 0.13 | -7.14 | 550.0 | 0.06 | 100.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.91 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 55.56 | -132.65 | -0.03 | 90.91 | -105.77 | 0.64 | 357.14 | -63.22 | 0.51 | 325.0 | -68.9 | 0.12 | 500.0 | 33.33 | 19.51 | 32.36 | 257.98 | 0.15 | 400.0 | -68.75 | 0.18 | 20.0 | -51.35 | 0.15 | -92.82 | -68.75 | 337 | -0.88 | -1.46 | 0.96 | 128.57 | -52.48 |
| 22Q4 (13) | 4.41 | 13.95 | -37.97 | 3.04 | 12.18 | -36.93 | 0.91 | 59.65 | 16.67 | 0.14 | 100.0 | 366.67 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -94.3 | -50.0 | 0.03 | 0 | -25.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.36 | -134.29 | -300.0 | -0.33 | -110.65 | -243.48 | 0.14 | -96.21 | -91.91 | 0.12 | -96.25 | -94.12 | 0.02 | -96.0 | 106.45 | 14.74 | 9.84 | 0 | 0.03 | -96.81 | -95.0 | 0.15 | 400.0 | -74.58 | 2.09 | 1.95 | -7.93 | 340 | 0.29 | -0.58 | 0.42 | -89.45 | -79.1 |
| 22Q3 (12) | 3.87 | -26.15 | -32.22 | 2.71 | -15.58 | -38.41 | 0.57 | -3.39 | 9.62 | 0.07 | 133.33 | 250.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.93 | 105.32 | 39.86 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 183.78 | 5350.0 | 3.1 | 138.46 | 119.86 | 3.69 | 34.67 | 66.97 | 3.2 | 48.15 | 55.34 | 0.5 | -13.79 | 257.14 | 13.42 | -36.22 | 104.57 | 0.94 | 49.21 | 56.67 | 0.03 | -89.29 | -85.71 | 2.05 | 84.68 | 22.02 | 339 | -0.88 | -0.88 | 3.98 | 31.79 | 60.48 |
| 22Q2 (11) | 5.24 | -10.43 | -9.34 | 3.21 | -22.84 | -12.05 | 0.59 | 25.53 | 1.72 | 0.03 | 50.0 | 50.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.94 | 0 | 104.35 | 0.01 | -50.0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | -24.49 | 260.87 | 1.3 | 150.0 | 306.25 | 2.74 | 57.47 | 47.31 | 2.16 | 31.71 | 42.11 | 0.58 | 544.44 | 70.59 | 21.04 | 286.06 | 13.73 | 0.63 | 31.25 | 43.18 | 0.28 | -24.32 | -28.21 | 1.11 | 131.25 | 3.74 | 342 | 0.0 | 0.0 | 3.02 | 49.5 | 41.12 |
| 22Q1 (10) | 5.85 | -17.72 | -37.37 | 4.16 | -13.69 | -33.33 | 0.47 | -39.74 | -30.88 | 0.02 | -33.33 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -50.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.49 | 644.44 | 1325.0 | 0.52 | 126.09 | 5100.0 | 1.74 | 0.58 | -28.4 | 1.64 | -19.61 | -24.07 | 0.09 | 129.03 | -66.67 | 5.45 | 0 | -51.3 | 0.48 | -20.0 | -23.81 | 0.37 | -37.29 | -47.14 | 0.48 | -78.85 | -23.81 | 342 | 0.0 | 0.0 | 2.02 | 0.5 | -25.46 |
| 21Q4 (9) | 7.11 | 24.52 | -16.45 | 4.82 | 9.55 | -25.04 | 0.78 | 50.0 | -6.02 | 0.03 | 50.0 | 50.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | -84.06 | 1000.0 | 0.04 | 100.0 | 33.33 | 0 | 0 | 100.0 | 0.01 | 0 | -75.0 | -0.09 | -350.0 | 35.71 | 0.23 | -83.69 | 560.0 | 1.73 | -21.72 | 42.98 | 2.04 | -0.97 | 101.98 | -0.31 | -321.43 | -255.0 | 0.00 | -100.0 | -100.0 | 0.60 | 0.0 | 106.9 | 0.59 | 180.95 | 68.57 | 2.27 | 35.12 | -13.36 | 342 | 0.0 | -0.58 | 2.01 | -18.95 | 34.0 |
| 21Q3 (8) | 5.71 | -1.21 | -35.04 | 4.4 | 20.55 | -14.73 | 0.52 | -10.34 | -14.75 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.38 | 200.0 | 102.94 | 0.02 | -60.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 91.3 | 81.82 | 1.41 | 340.62 | 127.42 | 2.21 | 18.82 | -39.29 | 2.06 | 35.53 | -45.21 | 0.14 | -58.82 | 216.67 | 6.56 | -64.54 | 0 | 0.60 | 36.36 | -44.95 | 0.21 | -46.15 | -79.61 | 1.68 | 57.01 | -27.59 | 342 | 0.0 | -0.87 | 2.48 | 15.89 | -36.9 |
| 21Q2 (7) | 5.78 | -38.12 | 0.17 | 3.65 | -41.51 | -14.52 | 0.58 | -14.71 | 26.09 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | -475.0 | 0 | 0.32 | 3100.0 | -53.62 | 1.86 | -23.46 | 6.9 | 1.52 | -29.63 | -11.11 | 0.34 | 25.93 | 1033.33 | 18.50 | 65.33 | 1184.72 | 0.44 | -30.16 | -10.2 | 0.39 | -44.29 | 18.18 | 1.07 | 69.84 | -13.01 | 342 | 0.0 | -2.29 | 2.14 | -21.03 | 5.42 |
| 21Q1 (6) | 9.34 | 9.75 | -4.21 | 6.24 | -2.95 | -1.73 | 0.68 | -18.07 | 9.68 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | -0.04 | 71.43 | 0 | 0.01 | 120.0 | 116.67 | 2.43 | 100.83 | -10.66 | 2.16 | 113.86 | -14.96 | 0.27 | 35.0 | 50.0 | 11.19 | -31.39 | 66.02 | 0.63 | 117.24 | -13.7 | 0.70 | 100.0 | -17.65 | 0.63 | -75.95 | -13.7 | 342 | -0.58 | -1.72 | 2.71 | 80.67 | -10.86 |
| 20Q4 (5) | 8.51 | -3.19 | 29.53 | 6.43 | 24.61 | 25.83 | 0.83 | 36.07 | 16.9 | 0.02 | 0.0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -97.06 | 0 | 0.03 | 200.0 | 0 | -0.02 | 0 | 0 | 0.04 | 0 | 0 | -0.14 | -27.27 | 0 | -0.05 | -108.06 | 58.33 | 1.21 | -66.76 | 89.06 | 1.01 | -73.14 | 12.22 | 0.2 | 266.67 | 174.07 | 16.31 | 0 | 0 | 0.29 | -73.39 | 11.54 | 0.35 | -66.02 | 6.06 | 2.62 | 12.93 | 70.13 | 344 | -0.29 | -1.71 | 1.5 | -61.83 | 54.64 |
| 20Q3 (4) | 8.79 | 52.34 | 0.0 | 5.16 | 20.84 | 0.0 | 0.61 | 32.61 | 0.0 | 0.02 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.68 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | 0 | 0.0 | 0.62 | -10.14 | 0.0 | 3.64 | 109.2 | 0.0 | 3.76 | 119.88 | 0.0 | -0.12 | -500.0 | 0.0 | 0.00 | -100.0 | 0.0 | 1.09 | 122.45 | 0.0 | 1.03 | 212.12 | 0.0 | 2.32 | 88.62 | 0.0 | 345 | -1.43 | 0.0 | 3.93 | 93.6 | 0.0 |
| 20Q2 (3) | 5.77 | -40.82 | 0.0 | 4.27 | -32.76 | 0.0 | 0.46 | -25.81 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 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 | 0.69 | 1250.0 | 0.0 | 1.74 | -36.03 | 0.0 | 1.71 | -32.68 | 0.0 | 0.03 | -83.33 | 0.0 | 1.44 | -78.64 | 0.0 | 0.49 | -32.88 | 0.0 | 0.33 | -61.18 | 0.0 | 1.23 | 68.49 | 0.0 | 350 | 0.57 | 0.0 | 2.03 | -33.22 | 0.0 |
| 20Q1 (2) | 9.75 | 48.4 | 0.0 | 6.35 | 24.27 | 0.0 | 0.62 | -12.68 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | -0.06 | 50.0 | 0.0 | 2.72 | 325.0 | 0.0 | 2.54 | 182.22 | 0.0 | 0.18 | 166.67 | 0.0 | 6.74 | 0 | 0.0 | 0.73 | 180.77 | 0.0 | 0.85 | 157.58 | 0.0 | 0.73 | -52.6 | 0.0 | 348 | -0.57 | 0.0 | 3.04 | 213.4 | 0.0 |
| 19Q4 (1) | 6.57 | 0.0 | 0.0 | 5.11 | 0.0 | 0.0 | 0.71 | 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 | -0.12 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 1.54 | 0.0 | 0.0 | 350 | 0.0 | 0.0 | 0.97 | 0.0 | 0.0 |
