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) | 261.36 | 10.71 | 230.81 | 11.68 | 29.34 | 3.9 | 0.82 | 57.69 | 0.02 | -33.33 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.19 | 375.0 | 0 | 0 | 0.23 | 0 | 1.23 | 0 | 13.53 | -53.54 | 14.71 | -51.39 | 11.61 | -51.85 | 3.1 | -49.59 | 21.08 | 3.69 | 3.87 | -51.81 | -0.64 | 0 | 0.00 | 0 | 300 | 0.0 | 18.79 | -48.42 |
| 2022 (9) | 236.07 | -4.3 | 206.67 | -5.44 | 28.24 | 4.94 | 0.52 | -3.7 | 0.03 | -66.67 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | -0.09 | 0 | -1.52 | 0 | 29.12 | -20.83 | 30.26 | -20.39 | 24.11 | -20.32 | 6.15 | -20.65 | 20.33 | -0.25 | 8.03 | -20.42 | -1.67 | 0 | 0.00 | 0 | 300 | 0.0 | 36.43 | -19.17 |
| 2021 (8) | 246.68 | -16.83 | 218.55 | -14.52 | 26.91 | -29.09 | 0.54 | -53.85 | 0.09 | 12.5 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | -0.24 | 0 | -0.33 | 0 | 36.78 | -53.22 | 38.01 | -53.42 | 30.26 | -53.74 | 7.75 | -52.16 | 20.38 | 2.67 | 10.09 | -53.72 | -2.17 | 0 | 0.00 | 0 | 300 | 0.0 | 45.07 | -48.98 |
| 2020 (7) | 296.61 | -8.73 | 255.66 | -7.54 | 37.95 | 8.86 | 1.17 | 3.54 | 0.08 | 700.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 0 | 0 | -0.05 | 0 | 4.53 | 0 | 78.62 | 1.47 | 81.61 | -10.44 | 65.41 | -10.18 | 16.2 | -11.48 | 19.85 | -1.19 | 21.80 | -10.18 | -4.40 | 0 | 0.00 | 0 | 300 | 0.0 | 88.33 | -8.17 |
| 2019 (6) | 324.99 | 3.97 | 276.5 | 6.63 | 34.86 | -12.63 | 1.13 | 36.14 | 0.01 | 0.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 4.05 | 0 | -2.78 | 0 | 77.48 | 22.21 | 91.12 | 18.69 | 72.82 | 23.63 | 18.3 | 2.41 | 20.09 | -13.67 | 24.27 | 23.64 | -1.55 | 0 | 0.00 | 0 | 300 | 0.0 | 96.19 | 18.84 |
| 2018 (5) | 312.58 | -5.91 | 259.31 | -4.09 | 39.9 | -2.87 | 0.83 | -58.08 | 0.01 | -90.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | -0.03 | 0 | 0.16 | 0 | 63.4 | 6.95 | 76.77 | -4.07 | 58.9 | -11.34 | 17.87 | 31.3 | 23.27 | 36.88 | 19.63 | -11.34 | -1.50 | 0 | 0.00 | 0 | 300 | 0.0 | 80.94 | -4.81 |
| 2017 (4) | 332.22 | -4.7 | 270.37 | -9.31 | 41.08 | 6.45 | 1.98 | 40.43 | 0.11 | -68.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.02 | 0 | -3.25 | 0 | 59.28 | 35.22 | 80.03 | 43.27 | 66.43 | 43.45 | 13.61 | 42.51 | 17.00 | -0.58 | 22.14 | 43.49 | 2.38 | 190.24 | 0.00 | 0 | 300 | 0.0 | 85.03 | 40.11 |
| 2016 (3) | 348.6 | 4.94 | 298.14 | 6.81 | 38.59 | -5.16 | 1.41 | -59.01 | 0.35 | -5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | -0.2 | 0 | -6.0 | 0 | 43.84 | 16.44 | 55.86 | 11.72 | 46.31 | 11.16 | 9.55 | 14.51 | 17.10 | 2.52 | 15.43 | 11.17 | 0.82 | -38.81 | 0.00 | 0 | 300 | 0.0 | 60.69 | 10.87 |
| 2015 (2) | 332.18 | 0.12 | 279.13 | -3.26 | 40.69 | 15.04 | 3.44 | -13.57 | 0.37 | -13.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0.02 | -66.67 | -8.02 | 0 | 37.65 | -48.0 | 50.0 | -37.71 | 41.66 | -36.14 | 8.34 | -44.51 | 16.68 | -10.9 | 13.88 | -36.15 | 1.34 | 0 | 0.00 | 0 | 300 | 0.0 | 54.74 | -35.76 |
| 2014 (1) | 331.77 | 5.37 | 288.55 | 10.82 | 35.37 | -2.21 | 3.98 | 14.04 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.06 | 50.0 | 2.87 | -26.79 | 72.4 | 3.8 | 80.27 | -8.86 | 65.24 | -10.63 | 15.03 | -0.27 | 18.72 | 9.41 | 21.74 | -10.61 | -2.39 | 0 | 0.00 | 0 | 300 | 0.0 | 85.21 | -8.31 |
| 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) | 52.63 | -11.05 | -18.23 | 47.12 | -9.38 | -16.2 | 5.84 | -12.84 | -27.0 | 0.6 | -4.76 | 233.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 1.58 | -60.99 | -68.15 | 1.25 | -72.41 | -75.49 | 1.02 | -73.37 | -73.44 | 0.23 | -67.14 | -81.75 | 18.34 | 18.86 | -25.57 | 0.34 | -73.44 | -73.44 | -0.19 | -171.43 | 48.65 | 3.61 | 10.4 | 20.33 | 300 | 0.0 | 0.0 | 2.17 | -58.59 | -62.91 |
| 24Q2 (19) | 59.17 | -22.1 | -3.91 | 52.0 | -21.16 | -1.2 | 6.7 | -7.33 | -14.54 | 0.63 | 1.61 | 250.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -87.32 | 128.12 | 4.05 | -13.83 | 780.43 | 4.53 | -39.36 | 188.54 | 3.83 | -36.06 | 196.9 | 0.7 | -52.7 | 159.26 | 15.43 | -21.95 | -11.68 | 1.28 | -36.0 | 197.67 | -0.07 | -116.28 | -125.0 | 3.27 | 63.5 | 90.12 | 300 | 0.0 | 0.0 | 5.24 | -35.94 | 107.94 |
| 24Q1 (18) | 75.96 | 17.55 | 7.29 | 65.96 | 10.54 | 5.91 | 7.23 | 12.44 | 2.26 | 0.62 | 106.67 | 313.33 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -91.67 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 321.88 | 914.29 | 4.7 | -1.05 | 40.3 | 7.47 | 129.85 | 55.62 | 5.99 | 128.63 | 55.18 | 1.48 | 134.92 | 57.45 | 19.77 | 2.01 | 0.71 | 2.00 | 129.89 | 55.04 | 0.43 | 160.56 | 152.94 | 2.00 | -48.32 | 55.04 | 300 | 0.0 | 0.0 | 8.18 | 96.16 | 30.67 |
| 23Q4 (17) | 64.62 | 0.4 | -1.7 | 59.67 | 6.12 | 3.63 | 6.43 | -19.62 | -19.52 | 0.3 | 66.67 | 100.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1100.0 | 1100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.32 | -117.78 | -220.0 | 4.75 | -4.23 | -11.55 | 3.25 | -36.27 | -41.34 | 2.62 | -31.77 | -41.12 | 0.63 | -50.0 | -42.2 | 19.38 | -21.35 | -1.72 | 0.87 | -32.03 | -41.22 | -0.71 | -91.89 | -129.03 | 3.87 | 29.0 | -51.87 | 300 | 0.0 | 0.0 | 4.17 | -28.72 | -39.74 |
| 23Q3 (16) | 64.36 | 4.51 | 24.22 | 56.23 | 6.84 | 27.8 | 8.0 | 2.04 | 7.96 | 0.18 | 0.0 | 12.5 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.23 | 0 | 165.71 | 1.8 | 662.5 | 260.71 | 4.96 | 978.26 | -56.07 | 5.1 | 224.84 | -56.41 | 3.84 | 197.67 | -58.89 | 1.26 | 366.67 | -46.61 | 24.64 | 41.04 | 22.22 | 1.28 | 197.67 | -58.84 | -0.37 | -232.14 | 43.08 | 3.00 | 74.42 | -54.2 | 300 | 0.0 | 0.0 | 5.85 | 132.14 | -55.41 |
| 23Q2 (15) | 61.58 | -13.02 | 50.67 | 52.63 | -15.49 | 42.86 | 7.84 | 10.89 | 68.97 | 0.18 | 20.0 | 80.0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.32 | -557.14 | 52.24 | 0.46 | -86.27 | -86.82 | 1.57 | -67.29 | -45.49 | 1.29 | -66.58 | -42.15 | 0.27 | -71.28 | -57.81 | 17.47 | -11.0 | -21.8 | 0.43 | -66.67 | -41.89 | 0.28 | 64.71 | 166.67 | 1.72 | 33.33 | -50.0 | 300 | 0.0 | 0.0 | 2.52 | -59.74 | -42.6 |
| 23Q1 (14) | 70.8 | 7.7 | -8.81 | 62.28 | 8.16 | -8.73 | 7.07 | -11.51 | -13.68 | 0.15 | 0.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 200.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | 170.0 | -81.58 | 3.35 | -37.62 | -62.61 | 4.8 | -13.36 | -52.66 | 3.86 | -13.26 | -52.29 | 0.94 | -13.76 | -54.37 | 19.63 | -0.46 | -3.25 | 1.29 | -12.84 | -52.22 | 0.17 | 154.84 | 158.62 | 1.29 | -83.96 | -52.22 | 300 | 0.0 | 0.0 | 6.26 | -9.54 | -47.83 |
| 22Q4 (13) | 65.74 | 26.89 | 23.52 | 57.58 | 30.86 | 24.71 | 7.99 | 7.83 | 8.56 | 0.15 | -6.25 | 15.38 | 0.01 | 0.0 | -75.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.33 | 194.29 | 1550.0 | -0.1 | 91.07 | -137.04 | 5.37 | -52.44 | -47.91 | 5.54 | -52.65 | -44.6 | 4.45 | -52.36 | -44.38 | 1.09 | -53.81 | -45.5 | 19.72 | -2.18 | -1.2 | 1.48 | -52.41 | -44.57 | -0.31 | 52.31 | 59.74 | 8.04 | 22.75 | -20.32 | 300 | 0.0 | 0.0 | 6.92 | -47.26 | -40.34 |
| 22Q3 (12) | 51.81 | 26.77 | -2.13 | 44.0 | 19.44 | -8.43 | 7.41 | 59.7 | 66.14 | 0.16 | 60.0 | 45.45 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.35 | -288.89 | -40.0 | -1.12 | -67.16 | -1766.67 | 11.29 | 223.5 | 31.13 | 11.7 | 306.25 | 29.28 | 9.34 | 318.83 | 29.18 | 2.36 | 268.75 | 30.39 | 20.16 | -9.76 | 0.5 | 3.11 | 320.27 | 29.05 | -0.65 | -54.76 | -41.3 | 6.55 | 90.41 | -11.73 | 300 | 0.0 | 0.0 | 13.12 | 198.86 | 20.37 |
| 22Q2 (11) | 40.87 | -47.36 | -33.57 | 36.84 | -46.01 | -32.08 | 4.64 | -43.35 | -33.04 | 0.1 | 0.0 | -28.57 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.09 | -550.0 | 0 | -0.67 | -276.32 | -658.33 | 3.49 | -61.05 | -58.89 | 2.88 | -71.6 | -67.42 | 2.23 | -72.44 | -67.87 | 0.64 | -68.93 | -66.49 | 22.34 | 10.1 | 3.47 | 0.74 | -72.59 | -67.97 | -0.42 | -44.83 | 19.23 | 3.44 | 27.41 | -31.34 | 300 | 0.0 | 0.0 | 4.39 | -63.42 | -58.7 |
| 22Q1 (10) | 77.64 | 45.89 | -1.73 | 68.24 | 47.8 | -2.64 | 8.19 | 11.28 | 0.37 | 0.1 | -23.08 | -37.5 | 0.01 | -75.0 | -50.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.38 | 40.74 | 157.58 | 8.96 | -13.09 | -4.27 | 10.14 | 1.4 | 0.2 | 8.09 | 1.12 | 0.0 | 2.06 | 3.0 | 1.48 | 20.29 | 1.65 | 1.3 | 2.70 | 1.12 | 0.0 | -0.29 | 62.34 | 30.95 | 2.70 | -73.24 | 0.0 | 300 | 0.0 | 0.0 | 12.0 | 3.45 | 0.42 |
| 21Q4 (9) | 53.22 | 0.53 | -33.69 | 46.17 | -3.91 | -34.49 | 7.36 | 65.02 | -9.25 | 0.13 | 18.18 | -65.79 | 0.04 | 100.0 | -33.33 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 108.0 | 200.0 | 0.27 | 550.0 | -92.06 | 10.31 | 19.74 | -68.1 | 10.0 | 10.5 | -70.57 | 8.0 | 10.65 | -70.58 | 2.0 | 10.5 | -70.54 | 19.96 | -0.5 | -0.15 | 2.67 | 10.79 | -70.53 | -0.77 | -67.39 | 54.97 | 10.09 | 35.98 | -53.72 | 300 | 0.0 | 0.0 | 11.6 | 6.42 | -67.35 |
| 21Q3 (8) | 52.94 | -13.95 | -25.13 | 48.05 | -11.41 | -20.38 | 4.46 | -35.64 | -54.86 | 0.11 | -21.43 | -67.65 | 0.02 | 100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.25 | 0 | -525.0 | -0.06 | -150.0 | -102.5 | 8.61 | 1.41 | -67.4 | 9.05 | 2.38 | -66.34 | 7.23 | 4.18 | -66.56 | 1.81 | -5.24 | -65.72 | 20.06 | -7.09 | 2.19 | 2.41 | 4.33 | -66.57 | -0.46 | 11.54 | 71.25 | 7.42 | 48.1 | -41.76 | 300 | 0.0 | 0.0 | 10.9 | 2.54 | -61.46 |
| 21Q2 (7) | 61.52 | -22.14 | -14.59 | 54.24 | -22.61 | -12.26 | 6.93 | -15.07 | -26.28 | 0.14 | -12.5 | -33.33 | 0.01 | -50.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 118.18 | 150.0 | 8.49 | -9.29 | -51.84 | 8.84 | -12.65 | -52.09 | 6.94 | -14.22 | -53.17 | 1.91 | -5.91 | -47.38 | 21.59 | 7.79 | 9.71 | 2.31 | -14.44 | -53.24 | -0.52 | -23.81 | 44.68 | 5.01 | 85.56 | -9.4 | 300 | 0.0 | 0.0 | 10.63 | -11.05 | -47.71 |
| 21Q1 (6) | 79.01 | -1.56 | 7.34 | 70.09 | -0.55 | 11.22 | 8.16 | 0.62 | -22.73 | 0.16 | -57.89 | 0 | 0.02 | -66.67 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.66 | -119.41 | 0 | 9.36 | -71.04 | 314.16 | 10.12 | -70.22 | 343.86 | 8.09 | -70.25 | 351.96 | 2.03 | -70.1 | 306.0 | 20.03 | 0.2 | -7.99 | 2.70 | -70.2 | 350.0 | -0.42 | 75.44 | -162.5 | 2.70 | -87.61 | 350.0 | 300 | 0.0 | 0.0 | 11.95 | -66.37 | 185.89 |
| 20Q4 (5) | 80.26 | 13.51 | -7.78 | 70.48 | 16.79 | -5.08 | 8.11 | -17.91 | 12.48 | 0.38 | 11.76 | 0 | 0.06 | 200.0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | 0 | 3.4 | 41.67 | 0 | 32.32 | 22.38 | 45.91 | 33.98 | 26.37 | 22.58 | 27.19 | 25.76 | 22.64 | 6.79 | 28.6 | 22.34 | 19.99 | 1.83 | -0.15 | 9.06 | 25.66 | 22.6 | -1.71 | -6.87 | -17200.0 | 21.80 | 71.11 | -10.18 | 300 | 0.0 | 0.0 | 35.53 | 25.64 | 22.73 |
| 20Q3 (4) | 70.71 | -1.83 | 0.0 | 60.35 | -2.38 | 0.0 | 9.88 | 5.11 | 0.0 | 0.34 | 61.9 | 0.0 | 0.02 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | 2.4 | 1100.0 | 0.0 | 26.41 | 49.8 | 0.0 | 26.89 | 45.75 | 0.0 | 21.62 | 45.88 | 0.0 | 5.28 | 45.45 | 0.0 | 19.63 | -0.25 | 0.0 | 7.21 | 45.95 | 0.0 | -1.60 | -70.21 | 0.0 | 12.74 | 130.38 | 0.0 | 300 | 0.0 | 0.0 | 28.28 | 39.1 | 0.0 |
| 20Q2 (3) | 72.03 | -2.15 | 0.0 | 61.82 | -1.9 | 0.0 | 9.4 | -10.98 | 0.0 | 0.21 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.24 | 0 | 0.0 | 17.63 | 680.09 | 0.0 | 18.45 | 709.21 | 0.0 | 14.82 | 727.93 | 0.0 | 3.63 | 626.0 | 0.0 | 19.68 | -9.6 | 0.0 | 4.94 | 723.33 | 0.0 | -0.94 | -487.5 | 0.0 | 5.53 | 821.67 | 0.0 | 300 | 0.0 | 0.0 | 20.33 | 386.36 | 0.0 |
| 20Q1 (2) | 73.61 | -15.42 | 0.0 | 63.02 | -15.12 | 0.0 | 10.56 | 46.46 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | 2.26 | -89.8 | 0.0 | 2.28 | -91.77 | 0.0 | 1.79 | -91.93 | 0.0 | 0.5 | -90.99 | 0.0 | 21.77 | 8.74 | 0.0 | 0.60 | -91.88 | 0.0 | -0.16 | -1700.0 | 0.0 | 0.60 | -97.53 | 0.0 | 300 | 0.0 | 0.0 | 4.18 | -85.56 | 0.0 |
| 19Q4 (1) | 87.03 | 0.0 | 0.0 | 74.25 | 0.0 | 0.0 | 7.21 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 22.15 | 0.0 | 0.0 | 27.72 | 0.0 | 0.0 | 22.17 | 0.0 | 0.0 | 5.55 | 0.0 | 0.0 | 20.02 | 0.0 | 0.0 | 7.39 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 24.27 | 0.0 | 0.0 | 300 | 0.0 | 0.0 | 28.95 | 0.0 | 0.0 |
