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) | 821.21 | 6.54 | 532.57 | 7.32 | 202.7 | 16.83 | 3.71 | 24.92 | 6.02 | 26.47 | 0 | 0 | 0.62 | -32.61 | 0 | 0 | 4.84 | -44.75 | 1.19 | 357.69 | 1.2 | 0 | -0.08 | 0 | 22.0 | 0 | 107.92 | 682.03 | 46.91 | 0 | 22.98 | -10.51 | 21.29 | 0 | 4.45 | 0 | 2.38 | -38.34 | 0.00 | 0 | 1013 | 3.58 | 234.14 | 82.01 |
| 2022 (9) | 770.79 | -1.24 | 496.23 | -9.16 | 173.5 | 6.52 | 2.97 | 14.67 | 4.76 | -0.42 | 0 | 0 | 0.92 | 9.52 | 0 | 0 | 8.76 | 21.5 | 0.26 | 0 | 0 | 0 | 0.32 | 0 | -87.26 | 0 | 13.8 | -85.77 | -46.97 | 0 | 25.68 | 31.36 | 0.00 | 0 | -4.80 | 0 | 3.86 | 87.38 | 0.00 | 0 | 978 | 0.0 | 128.64 | -37.06 |
| 2021 (8) | 780.48 | -5.51 | 546.27 | -14.62 | 162.88 | -17.94 | 2.59 | -13.09 | 4.78 | -41.78 | 0 | 0 | 0.84 | -34.38 | 0 | 0 | 7.21 | 3.59 | -1.18 | 0 | -0.42 | 0 | -0.2 | 0 | 25.62 | -63.09 | 96.98 | 69.43 | 47.16 | 72.18 | 19.55 | 121.15 | 20.16 | 30.57 | 4.82 | 72.14 | 2.06 | 0 | 0.00 | 0 | 978 | 0.0 | 204.39 | 18.05 |
| 2020 (7) | 825.98 | -3.48 | 639.8 | -19.88 | 198.48 | -45.58 | 2.98 | -50.25 | 8.21 | -26.89 | 0 | 0 | 1.28 | -4.48 | 0 | 0 | 6.96 | -21.18 | 6.82 | 0 | 40.4 | 28.21 | 0.61 | 0 | 69.42 | -5.03 | 57.24 | 0 | 27.39 | 0 | 8.84 | -19.34 | 15.44 | 0 | 2.80 | 0 | -4.02 | 0 | 0.00 | 0 | 978 | -35.1 | 173.14 | 0 |
| 2019 (6) | 855.79 | -2.88 | 798.58 | 15.48 | 364.73 | 115.22 | 5.99 | 87.77 | 11.23 | 118.91 | 0 | 0 | 1.34 | 2.29 | 0 | 0 | 8.83 | -11.26 | -0.26 | 0 | 31.51 | 0 | -1.85 | 0 | 73.1 | 117.11 | -234.37 | 0 | -244.65 | 0 | 10.96 | -28.74 | 0.00 | 0 | -16.24 | 0 | -30.41 | 0 | 0.00 | 0 | 1507 | 3.01 | -120.45 | 0 |
| 2018 (5) | 881.16 | -6.37 | 691.56 | -6.68 | 169.47 | -6.39 | 3.19 | 45.66 | 5.13 | 75.68 | 0 | 0 | 1.31 | 65.82 | 0 | 0 | 9.95 | 25.0 | -0.3 | 0 | 0 | 0 | -1.8 | 0 | 33.67 | 50.25 | 53.85 | 30.14 | 20.37 | -10.97 | 15.38 | 45.09 | 28.56 | 11.52 | 1.39 | -10.9 | -1.27 | 0 | 0.00 | 0 | 1463 | 0.0 | 148.18 | 24.41 |
| 2017 (4) | 941.11 | -16.1 | 741.06 | -20.29 | 181.04 | 6.64 | 2.19 | 2.82 | 2.92 | -6.71 | 0 | 0 | 0.79 | 27.42 | 0 | 0 | 7.96 | 3.78 | -0.11 | 0 | 5.27 | 558.75 | -0.34 | 0 | 22.41 | 166.79 | 41.38 | 35.05 | 22.88 | 71.39 | 10.6 | -17.51 | 25.61 | -38.92 | 1.56 | 71.43 | 0.04 | -91.49 | 0.00 | 0 | 1463 | 0.0 | 119.11 | 8.66 |
| 2016 (3) | 1121.67 | -8.45 | 929.67 | -11.09 | 169.76 | -3.99 | 2.13 | -28.28 | 3.13 | -22.91 | 0 | 0 | 0.62 | 26.53 | 0 | 0 | 7.67 | 13.63 | 0.17 | 0 | 0.8 | -82.76 | -3.39 | 0 | 8.4 | -81.16 | 30.64 | -35.33 | 13.35 | -60.17 | 12.85 | 56.9 | 41.93 | 142.65 | 0.91 | -60.26 | 0.47 | 0 | 0.00 | 0 | 1463 | -0.07 | 109.62 | -12.23 |
| 2015 (2) | 1225.26 | 1.59 | 1045.66 | 1.27 | 176.81 | 4.35 | 2.97 | 16.47 | 4.06 | 3.57 | 0 | 0 | 0.49 | -3.92 | 0 | 0 | 6.75 | 14.99 | -0.2 | 0 | 4.64 | 314.29 | -4.98 | 0 | 44.58 | 39.23 | 47.38 | 31.21 | 33.52 | 51.67 | 8.19 | 2.25 | 17.28 | -22.13 | 2.29 | 51.66 | -1.06 | 0 | 0.00 | 0 | 1464 | 0.07 | 124.9 | 15.14 |
| 2014 (1) | 1206.11 | 29.95 | 1032.59 | 31.57 | 169.44 | 15.23 | 2.55 | -6.93 | 3.92 | 0 | 0 | 0 | 0.51 | 41.67 | 0 | 0 | 5.87 | 8.1 | 0.75 | 0 | 1.12 | 34.94 | -3.79 | 0 | 32.02 | -13.01 | 36.11 | 9.19 | 22.1 | -6.79 | 8.01 | -21.16 | 22.19 | -27.79 | 1.51 | -6.79 | -0.95 | 0 | 0.00 | 0 | 1463 | 0.0 | 108.48 | 4.92 |
| 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) | 213.69 | -6.68 | 4.24 | 145.56 | -7.62 | 10.75 | 49.16 | -1.07 | -1.19 | 0.9 | -12.62 | 9.76 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 10.56 | 39.13 | 109.52 | 29.54 | 0.72 | 2.39 | 12.74 | 4.94 | 1.43 | 7.54 | -9.38 | 25.67 | 25.53 | -10.01 | 22.8 | 1.22 | 5.17 | 1.67 | 0.21 | -52.27 | -70.83 | 3.20 | 60.8 | -9.86 | 1045 | -0.19 | -0.19 | 60.97 | -0.08 | 0.54 |
| 24Q2 (19) | 228.98 | 10.35 | 17.42 | 157.56 | 14.62 | 26.36 | 49.69 | -1.76 | 4.79 | 1.03 | 25.61 | -1.9 | 1.18 | 0.0 | -35.52 | 0 | 0 | 0 | 0.16 | 14.29 | 0.0 | 0 | 0 | 0 | 2.33 | 288.33 | 42.07 | 0.38 | 1166.67 | 2000.0 | 0 | 0 | -100.0 | 0.12 | 0 | 135.29 | 7.59 | 406.0 | 28.64 | 29.33 | 40.07 | 1.84 | 12.14 | 40.18 | 10.97 | 8.32 | 81.66 | 36.62 | 28.37 | 29.54 | 34.2 | 1.16 | 39.76 | 3.57 | 0.44 | -36.23 | -8.33 | 1.99 | 139.76 | -15.32 | 1047 | 0.0 | 7.06 | 61.02 | 15.68 | 1.23 |
| 24Q1 (18) | 207.5 | -10.05 | 8.91 | 137.46 | -11.52 | 13.51 | 50.58 | -15.5 | 10.73 | 0.82 | -21.15 | 2.5 | 1.18 | -4.84 | -32.18 | 0 | 0 | 0 | 0.14 | 133.33 | -30.0 | 0 | 0 | 0 | 0.6 | 445.45 | -50.41 | 0.03 | -97.32 | -57.14 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 1.5 | -78.17 | -64.2 | 20.94 | -6.35 | -24.95 | 8.66 | -24.04 | -27.89 | 4.58 | -6.91 | -23.28 | 21.90 | -0.5 | 2.43 | 0.83 | -26.55 | -32.52 | 0.69 | 60.47 | -8.0 | 0.83 | -82.07 | -32.52 | 1047 | 3.36 | 7.06 | 52.75 | -3.37 | -10.01 |
| 23Q4 (17) | 230.68 | 12.53 | 9.69 | 155.35 | 18.2 | 11.01 | 59.86 | 20.32 | 25.39 | 1.04 | 26.83 | 7.22 | 1.24 | 2.48 | -16.78 | 0 | 0 | 0 | 0.06 | -68.42 | -78.57 | 0 | 0 | 0 | 0.11 | -94.15 | -96.74 | 1.12 | 5500.0 | 1766.67 | 0 | 0 | 0 | -0.06 | -120.0 | 85.0 | 6.87 | 36.31 | 118.97 | 22.36 | -22.5 | 264.53 | 11.4 | -9.24 | 141.33 | 4.92 | -18.0 | -8.55 | 22.01 | 5.87 | 0 | 1.13 | -5.83 | 140.07 | 0.43 | -40.28 | -48.19 | 4.63 | 30.42 | 196.46 | 1013 | -3.25 | 3.58 | 54.59 | -9.98 | 235.73 |
| 23Q3 (16) | 204.99 | 5.12 | 6.29 | 131.43 | 5.41 | 5.92 | 49.75 | 4.91 | 12.81 | 0.82 | -21.9 | 17.14 | 1.21 | -33.88 | 7.08 | 0 | 0 | 0 | 0.19 | 18.75 | -9.52 | 0 | 0 | 0 | 1.88 | 14.63 | -15.7 | 0.02 | 200.0 | -91.67 | 0 | -100.0 | 0 | 0.3 | 188.24 | 15.38 | 5.04 | -14.58 | 149.32 | 28.85 | 0.17 | 99.52 | 12.56 | 14.81 | 1104.8 | 6.0 | -1.48 | -2.91 | 20.79 | -1.66 | -51.33 | 1.20 | 7.14 | 1023.08 | 0.72 | 50.0 | -16.28 | 3.55 | 51.06 | 279.29 | 1047 | 7.06 | 7.06 | 60.64 | 0.6 | 39.43 |
| 23Q2 (15) | 195.01 | 2.36 | 10.02 | 124.69 | 2.96 | 16.24 | 47.42 | 3.81 | 16.25 | 1.05 | 31.25 | 41.89 | 1.83 | 5.17 | 67.89 | 0 | 0 | 0 | 0.16 | -20.0 | -23.81 | 0 | 0 | 0 | 1.64 | 35.54 | -13.23 | -0.02 | -128.57 | 75.0 | 1.2 | 0 | 0 | -0.34 | -1800.0 | -342.86 | 5.9 | 40.81 | 111.21 | 28.8 | 3.23 | 222.92 | 10.94 | -8.91 | 128.15 | 6.09 | 2.01 | -25.73 | 21.14 | -1.12 | 0 | 1.12 | -8.94 | 128.21 | 0.48 | -36.0 | -63.64 | 2.35 | 91.06 | 227.03 | 978 | 0.0 | 0.0 | 60.28 | 2.83 | 1122.72 |
| 23Q1 (14) | 190.52 | -9.41 | 0.07 | 121.1 | -13.46 | -3.07 | 45.68 | -4.32 | 11.77 | 0.8 | -17.53 | 42.86 | 1.74 | 16.78 | 65.71 | 0 | 0 | 0 | 0.2 | -28.57 | -9.09 | 0 | 0 | 0 | 1.21 | -64.09 | -4.72 | 0.07 | 16.67 | 75.0 | 0 | 0 | 0 | 0.02 | 105.0 | -93.75 | 4.19 | 111.57 | -64.55 | 27.9 | 305.3 | -23.27 | 12.01 | 143.55 | -42.04 | 5.97 | 10.97 | 0.84 | 21.38 | 0 | 31.33 | 1.23 | 143.62 | -41.98 | 0.75 | -9.64 | -11.76 | 1.23 | 125.62 | -41.98 | 978 | 0.0 | 0.0 | 58.62 | 260.52 | -8.35 |
| 22Q4 (13) | 210.3 | 9.04 | 3.65 | 139.94 | 12.77 | -3.35 | 47.74 | 8.25 | 15.43 | 0.97 | 38.57 | 27.63 | 1.49 | 31.86 | 28.45 | 0 | 0 | 0 | 0.28 | 33.33 | -12.5 | 0 | 0 | 0 | 3.37 | 51.12 | 39.26 | 0.06 | -75.0 | 105.08 | 0 | 0 | 100.0 | -0.4 | -253.85 | -4100.0 | -36.21 | -254.31 | -482.77 | -13.59 | -193.98 | -151.77 | -27.58 | -2106.4 | -311.99 | 5.38 | -12.94 | 9.13 | 0.00 | -100.0 | -100.0 | -2.82 | -2069.23 | -312.03 | 0.83 | -3.49 | 144.12 | -4.80 | -142.42 | -199.59 | 978 | 0.0 | 0.0 | 16.26 | -62.61 | -69.85 |
| 22Q3 (12) | 192.86 | 8.81 | -0.46 | 124.09 | 15.68 | -7.01 | 44.1 | 8.11 | 7.85 | 0.7 | -5.41 | 20.69 | 1.13 | 3.67 | -4.24 | 0 | 0 | 0 | 0.21 | 0.0 | 23.53 | 0 | 0 | 0 | 2.23 | 17.99 | 22.53 | 0.24 | 400.0 | 241.18 | 0 | 0 | -100.0 | 0.26 | 85.71 | 2700.0 | -10.22 | 80.59 | -340.47 | 14.46 | 161.72 | -38.94 | -1.25 | 96.78 | -111.23 | 6.18 | -24.63 | 27.95 | 42.72 | 0 | 109.21 | -0.13 | 96.73 | -111.4 | 0.86 | -34.85 | 30.3 | -1.98 | -7.03 | -156.73 | 978 | 0.0 | 0.0 | 43.49 | 782.15 | -13.66 |
| 22Q2 (11) | 177.25 | -6.9 | -1.04 | 107.27 | -14.14 | -12.85 | 40.79 | -0.2 | 3.45 | 0.74 | 32.14 | 21.31 | 1.09 | 3.81 | -8.4 | 0 | 0 | 0 | 0.21 | -4.55 | 90.91 | 0 | 0 | 0 | 1.89 | 48.82 | 26.0 | -0.08 | -300.0 | -300.0 | 0 | 0 | 0 | 0.14 | -56.25 | 136.84 | -52.64 | -545.35 | -1015.48 | -23.43 | -164.44 | -204.88 | -38.86 | -287.55 | -512.09 | 8.2 | 38.51 | 52.42 | 0.00 | -100.0 | -100.0 | -3.97 | -287.26 | -513.54 | 1.32 | 55.29 | 277.14 | -1.85 | -187.26 | -178.72 | 978 | 0.0 | 0.0 | 4.93 | -92.29 | -89.91 |
| 22Q1 (10) | 190.38 | -6.17 | -7.0 | 124.93 | -13.72 | -13.81 | 40.87 | -1.18 | -0.8 | 0.56 | -26.32 | -11.11 | 1.05 | -9.48 | -15.32 | 0 | 0 | 0 | 0.22 | -31.25 | -8.33 | 0 | 0 | 0 | 1.27 | -47.52 | -13.61 | 0.04 | 103.39 | -69.23 | 0 | 100.0 | 0 | 0.32 | 3100.0 | 77.78 | 11.82 | 24.95 | 91.88 | 36.36 | 38.51 | 47.15 | 20.72 | 59.26 | 52.58 | 5.92 | 20.08 | 34.24 | 16.28 | -13.27 | -8.8 | 2.12 | 59.4 | 52.52 | 0.85 | 150.0 | 19.72 | 2.12 | -56.02 | 52.52 | 978 | 0.0 | 0.0 | 63.96 | 18.6 | 24.82 |
| 21Q4 (9) | 202.89 | 4.71 | -15.62 | 144.79 | 8.51 | -27.7 | 41.36 | 1.15 | -32.78 | 0.76 | 31.03 | 28.81 | 1.16 | -1.69 | -29.7 | 0 | 0 | 0 | 0.32 | 88.24 | -27.27 | 0 | 0 | 0 | 2.42 | 32.97 | 4.76 | -1.18 | -594.12 | -152.68 | -0.74 | -331.25 | -101.83 | 0.01 | 200.0 | -96.43 | 9.46 | 122.59 | -76.11 | 26.25 | 10.85 | 42.66 | 13.01 | 16.89 | 5.69 | 4.93 | 2.07 | 441.76 | 18.77 | -8.08 | 280.73 | 1.33 | 16.67 | 5.56 | 0.34 | -48.48 | 113.03 | 4.82 | 38.11 | 72.14 | 978 | 0.0 | 0.0 | 53.93 | 7.07 | 3.57 |
| 21Q3 (8) | 193.76 | 8.18 | -8.51 | 133.44 | 8.41 | -19.52 | 40.89 | 3.7 | -13.18 | 0.58 | -4.92 | -34.09 | 1.18 | -0.84 | -28.92 | 0 | 0 | 0 | 0.17 | 54.55 | -43.33 | 0 | 0 | 0 | 1.82 | 21.33 | -6.19 | -0.17 | -525.0 | -104.74 | 0.32 | 0 | 0 | -0.01 | 97.37 | -100.81 | 4.25 | -26.09 | -77.28 | 23.68 | 6.0 | 34.55 | 11.13 | 18.03 | 49.6 | 4.83 | -10.22 | 50.94 | 20.42 | -15.23 | 12.38 | 1.14 | 18.75 | 50.0 | 0.66 | 88.57 | 161.11 | 3.49 | 48.51 | 126.62 | 978 | 0.0 | 0.0 | 50.37 | 3.13 | 14.11 |
| 21Q2 (7) | 179.11 | -12.51 | -9.55 | 123.09 | -15.08 | -17.25 | 39.43 | -4.3 | -12.96 | 0.61 | -3.17 | 0 | 1.19 | -4.03 | -51.82 | 0 | 0 | 0 | 0.11 | -54.17 | 0 | 0 | 0 | 0 | 1.5 | 2.04 | 0 | 0.04 | -69.23 | 0 | 0 | 0 | 0 | -0.38 | -311.11 | 0 | 5.75 | -6.66 | -39.6 | 22.34 | -9.59 | 65.73 | 9.43 | -30.56 | 66.31 | 5.38 | 22.0 | 119.59 | 24.09 | 34.96 | 32.51 | 0.96 | -30.94 | 159.46 | 0.35 | -50.7 | 194.59 | 2.35 | 69.06 | 370.0 | 978 | 0.0 | -36.2 | 48.84 | -4.68 | 18.86 |
| 21Q1 (6) | 204.71 | -14.86 | 16.5 | 144.95 | -27.62 | 15.97 | 41.2 | -33.04 | -7.52 | 0.63 | 6.78 | 0 | 1.24 | -24.85 | -48.97 | 0 | 0 | 0 | 0.24 | -45.45 | 0 | 0 | 0 | 0 | 1.47 | -36.36 | 0 | 0.13 | -94.2 | 0 | 0 | -100.0 | 0 | 0.18 | -35.71 | 0 | 6.16 | -84.44 | 285.0 | 24.71 | 34.29 | 218.43 | 13.58 | 10.32 | 589.34 | 4.41 | 384.62 | 93.42 | 17.85 | 262.07 | -39.39 | 1.39 | 10.32 | 969.23 | 0.71 | 127.2 | 1675.0 | 1.39 | -50.36 | 969.23 | 978 | 0.0 | -37.35 | 51.24 | -1.59 | 42.97 |
| 20Q4 (5) | 240.44 | 13.53 | 4.69 | 200.25 | 20.77 | -33.25 | 61.53 | 30.64 | -73.2 | 0.59 | -32.95 | -83.75 | 1.65 | -0.6 | 0 | 0 | 0 | 0 | 0.44 | 46.67 | 4.76 | 0 | 0 | 0 | 2.31 | 19.07 | -11.15 | 2.24 | -37.6 | 1073.91 | 40.4 | 0 | 0 | 0.28 | -77.24 | 122.76 | 39.59 | 111.6 | -33.81 | 18.4 | 4.55 | 107.66 | 12.31 | 65.46 | 105.61 | 0.91 | -71.56 | 115.09 | 4.93 | -72.87 | 0 | 1.26 | 65.79 | 108.65 | -2.61 | -141.67 | 90.24 | 2.80 | 81.82 | 117.24 | 978 | 0.0 | -35.1 | 52.07 | 17.97 | 125.04 |
| 20Q3 (4) | 211.79 | 6.95 | 0.0 | 165.81 | 11.47 | 0.0 | 47.1 | 3.97 | 0.0 | 0.88 | 0 | 0.0 | 1.66 | -32.79 | 0.0 | 0 | 0 | 0.0 | 0.3 | 0 | 0.0 | 0 | 0 | 0.0 | 1.94 | 0 | 0.0 | 3.59 | 0 | 0.0 | 0 | 0 | 0.0 | 1.23 | 0 | 0.0 | 18.71 | 96.53 | 0.0 | 17.6 | 30.56 | 0.0 | 7.44 | 31.22 | 0.0 | 3.2 | 30.61 | 0.0 | 18.17 | -0.06 | 0.0 | 0.76 | 105.41 | 0.0 | -1.08 | -191.89 | 0.0 | 1.54 | 208.0 | 0.0 | 978 | -36.2 | 0.0 | 44.14 | 7.42 | 0.0 |
| 20Q2 (3) | 198.02 | 12.69 | 0.0 | 148.75 | 19.01 | 0.0 | 45.3 | 1.68 | 0.0 | 0 | 0 | 0.0 | 2.47 | 1.65 | 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 | 9.52 | 495.0 | 0.0 | 13.48 | 73.71 | 0.0 | 5.67 | 187.82 | 0.0 | 2.45 | 7.46 | 0.0 | 18.18 | -38.27 | 0.0 | 0.37 | 184.62 | 0.0 | -0.37 | -1025.0 | 0.0 | 0.50 | 284.62 | 0.0 | 1533 | -1.79 | 0.0 | 41.09 | 14.65 | 0.0 |
| 20Q1 (2) | 175.72 | -23.49 | 0.0 | 124.99 | -58.34 | 0.0 | 44.55 | -80.6 | 0.0 | 0 | -100.0 | 0.0 | 2.43 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 1.6 | -97.32 | 0.0 | 7.76 | 103.23 | 0.0 | 1.97 | 100.9 | 0.0 | 2.28 | 137.81 | 0.0 | 29.45 | 0 | 0.0 | 0.13 | 100.89 | 0.0 | 0.04 | 100.15 | 0.0 | 0.13 | 100.8 | 0.0 | 1561 | 3.58 | 0.0 | 35.84 | 117.24 | 0.0 |
| 19Q4 (1) | 229.67 | 0.0 | 0.0 | 300.01 | 0.0 | 0.0 | 229.6 | 0.0 | 0.0 | 3.63 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.23 | 0.0 | 0.0 | 59.81 | 0.0 | 0.0 | -240.14 | 0.0 | 0.0 | -219.58 | 0.0 | 0.0 | -6.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -14.57 | 0.0 | 0.0 | -26.74 | 0.0 | 0.0 | -16.24 | 0.0 | 0.0 | 1507 | 0.0 | 0.0 | -207.94 | 0.0 | 0.0 |
