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) | 242.7 | 6.54 | 211.33 | 3.7 | 25.29 | 6.04 | 0.5 | 51.52 | 3.15 | 83.14 | 0.25 | 13.64 | 0 | 0 | 0.04 | 0 | 0.37 | 60.87 | 0.01 | -80.0 | 0 | 0 | -1.39 | 0 | -1.67 | 0 | 4.41 | 69.62 | 1.69 | 21.58 | 1.95 | 214.52 | 44.16 | 85.08 | 1.38 | 18.97 | 2.80 | 0 | 0.00 | 0 | 120 | 1.69 | 26.07 | 25.76 |
| 2022 (9) | 227.8 | 12.34 | 203.79 | 17.95 | 23.85 | 2.67 | 0.33 | 3.12 | 1.72 | -18.1 | 0.22 | 22.22 | 0 | 0 | 0 | 0 | 0.23 | -17.86 | 0.05 | -98.15 | 3.09 | 0 | -1.48 | 0 | 2.44 | -49.79 | 2.6 | -77.64 | 1.39 | -79.1 | 0.62 | -65.93 | 23.86 | 52.36 | 1.16 | -79.06 | -0.88 | 0 | 0.00 | 0 | 118 | 0.0 | 20.73 | -30.48 |
| 2021 (8) | 202.77 | -6.32 | 172.78 | -5.0 | 23.23 | 6.17 | 0.32 | 166.67 | 2.1 | -27.59 | 0.18 | -5.26 | 0 | 0 | 0 | 0 | 0.28 | 0.0 | 2.71 | 0 | 0 | 0 | 3.15 | 0 | 4.86 | 0 | 11.63 | 16.42 | 6.65 | 38.25 | 1.82 | 5.2 | 15.66 | -9.74 | 5.54 | 37.47 | 1.49 | -76.2 | 0.00 | 0 | 118 | 0.0 | 29.82 | 12.02 |
| 2020 (7) | 216.44 | -2.68 | 181.87 | -1.67 | 21.88 | -5.32 | 0.12 | 50.0 | 2.9 | -15.2 | 0.19 | -9.52 | 0 | 0 | 0 | 0 | 0.28 | -22.22 | -0.1 | 0 | 0 | 0 | -0.64 | 0 | -2.7 | 0 | 9.99 | -11.83 | 4.81 | -25.31 | 1.73 | 4.85 | 17.35 | 19.16 | 4.03 | -24.25 | 6.26 | -20.46 | 0.00 | 0 | 118 | 0.0 | 26.62 | -5.8 |
| 2019 (6) | 222.4 | 1.76 | 184.96 | 5.01 | 23.11 | 0.92 | 0.08 | -50.0 | 3.42 | 6.88 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0.36 | -38.98 | -0.05 | 0 | 0 | 0 | -0.14 | 0 | -3.0 | 0 | 11.33 | -34.92 | 6.44 | -42.65 | 1.65 | -43.1 | 14.56 | -12.45 | 5.32 | -43.46 | 7.87 | -29.23 | 0.00 | 0 | 118 | 3.51 | 28.26 | -5.86 |
| 2018 (5) | 218.55 | 15.76 | 176.13 | 17.84 | 22.9 | 18.9 | 0.16 | -23.81 | 3.2 | 31.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 15.69 | -0.08 | 0 | 0 | 0 | -0.83 | 0 | -2.11 | 0 | 17.41 | 0.99 | 11.23 | 4.76 | 2.9 | -21.62 | 16.63 | -22.51 | 9.41 | 0.64 | 11.12 | -1.59 | 0.00 | 0 | 114 | 3.64 | 30.02 | 7.91 |
| 2017 (4) | 188.8 | 21.17 | 149.46 | 22.48 | 19.26 | 23.15 | 0.21 | -12.5 | 2.44 | 74.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | -22.73 | -0.06 | 0 | 0 | 0 | -0.81 | 0 | -2.84 | 0 | 17.24 | -18.06 | 10.72 | -35.15 | 3.7 | 16.72 | 21.46 | 42.31 | 9.35 | -38.12 | 11.30 | -0.62 | 0.00 | 0 | 110 | 0.92 | 27.82 | 2.28 |
| 2016 (3) | 155.82 | 36.0 | 122.03 | 32.51 | 15.64 | 51.11 | 0.24 | 140.0 | 1.4 | 2.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | 29.41 | -0.12 | 0 | 4.17 | 0 | -1.49 | 0 | 2.89 | 147.01 | 21.04 | 58.31 | 16.53 | 138.18 | 3.17 | -1.25 | 15.08 | -37.58 | 15.11 | 117.72 | 11.37 | 136.38 | 0.00 | 0 | 109 | 9.0 | 27.2 | 47.99 |
| 2015 (2) | 114.57 | -14.63 | 92.09 | -16.86 | 10.35 | 8.26 | 0.1 | -28.57 | 1.36 | 41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 466.67 | 0.07 | 0.0 | 0 | 0 | -0.02 | 0 | 1.17 | -25.95 | 13.29 | -14.04 | 6.94 | -39.23 | 3.21 | -20.74 | 24.16 | -7.65 | 6.94 | -39.23 | 4.81 | -41.34 | 0.00 | 0 | 100 | 0.0 | 18.38 | -4.87 |
| 2014 (1) | 134.2 | 21.4 | 110.76 | 24.32 | 9.56 | 19.05 | 0.14 | 0.0 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0.07 | 0 | 0 | 0 | 0.01 | -50.0 | 1.58 | 1216.67 | 15.46 | 14.26 | 11.42 | 12.18 | 4.05 | 20.54 | 26.16 | 5.48 | 11.42 | 12.18 | 8.20 | -2.15 | 0.00 | 0 | 100 | 0.0 | 19.32 | 13.18 |
| 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) | 51.6 | -6.93 | -15.85 | 45.13 | -7.95 | -15.15 | 6.16 | -3.75 | -3.6 | 0.12 | -14.29 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -1.22 | -1009.09 | -117.86 | -0.9 | -718.18 | -175.63 | -0.91 | -658.33 | -259.65 | -0.1 | -42.86 | -131.25 | 0.00 | 0 | -100.0 | -0.76 | -660.0 | -261.7 | 0.26 | 2700.0 | -72.34 | -0.53 | -340.91 | -341.67 | 120 | 0.0 | 0.0 | 4.78 | -13.87 | -27.47 |
| 24Q2 (19) | 55.44 | 4.54 | -10.33 | 49.03 | 7.05 | -9.57 | 6.4 | 9.22 | 4.4 | 0.14 | 0.0 | -6.67 | 0.82 | 2.5 | 2.5 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | -25.0 | 0 | -100.0 | -100.0 | -0.01 | -200.0 | -200.0 | 0 | 0 | 0 | -0.27 | 35.71 | 63.51 | -0.11 | 81.36 | 88.78 | -0.11 | -114.1 | -122.45 | -0.12 | -130.77 | 0.0 | -0.07 | -130.43 | -111.11 | 0.00 | -100.0 | 0 | -0.10 | -131.25 | 0.0 | -0.01 | -101.22 | -101.39 | 0.22 | -31.25 | 136.67 | 120 | 0.0 | 0.84 | 5.55 | -12.87 | -4.15 |
| 24Q1 (18) | 53.03 | -20.69 | 0.66 | 45.8 | -20.17 | -1.59 | 5.86 | -17.58 | 3.72 | 0.14 | 0.0 | 75.0 | 0.8 | -9.09 | 31.15 | 0.06 | -25.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -96.77 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.42 | -133.33 | 0.0 | -0.59 | -215.69 | 9.23 | 0.78 | -72.92 | 587.5 | 0.39 | -78.69 | 166.1 | 0.23 | -64.62 | -34.29 | 28.76 | 27.48 | 0 | 0.32 | -79.08 | 164.0 | 0.82 | -25.45 | 1540.0 | 0.32 | -77.3 | 164.0 | 120 | 0.0 | 1.69 | 6.37 | -26.36 | 26.39 |
| 23Q4 (17) | 66.86 | 9.03 | -3.78 | 57.37 | 7.86 | -6.52 | 7.11 | 11.27 | 0.99 | 0.14 | 16.67 | 40.0 | 0.88 | 2.33 | 144.44 | 0.08 | 60.0 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 3000.0 | 520.0 | 0.01 | 150.0 | -95.24 | 0 | 0 | -100.0 | -0.18 | -260.0 | 88.54 | 0.51 | 191.07 | -73.3 | 2.88 | 142.02 | -4.0 | 1.83 | 221.05 | -19.38 | 0.65 | 103.12 | 0 | 22.56 | -15.47 | 0 | 1.53 | 225.53 | -20.31 | 1.10 | 17.02 | 266.67 | 1.41 | 1275.0 | 19.49 | 120 | 0.0 | 1.69 | 8.65 | 31.26 | 14.57 |
| 23Q3 (16) | 61.32 | -0.82 | -13.06 | 53.19 | -1.9 | -14.66 | 6.39 | 4.24 | 3.23 | 0.12 | -20.0 | 100.0 | 0.86 | 7.5 | 75.51 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -66.67 | -92.31 | -0.02 | -300.0 | -300.0 | 0 | 0 | 0 | -0.05 | 93.24 | 76.19 | -0.56 | 42.86 | -1500.0 | 1.19 | 142.86 | -41.95 | 0.57 | 575.0 | -35.96 | 0.32 | -49.21 | -59.49 | 26.69 | 0 | -30.75 | 0.47 | 570.0 | -37.33 | 0.94 | 30.56 | 32.39 | -0.12 | 80.0 | 83.78 | 120 | 0.84 | 1.69 | 6.59 | 13.82 | -0.15 |
| 23Q2 (15) | 61.83 | 17.37 | 59.85 | 54.22 | 16.5 | 50.99 | 6.13 | 8.5 | 21.39 | 0.15 | 87.5 | 66.67 | 0.8 | 31.15 | 100.0 | 0.05 | -28.57 | 0.0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0.01 | 0.0 | 105.88 | 0 | 0 | 0 | -0.74 | -76.19 | -229.82 | -0.98 | -50.77 | -426.67 | 0.49 | 406.25 | 124.62 | -0.12 | 79.66 | 89.66 | 0.63 | 80.0 | 400.0 | 0.00 | 0 | 0 | -0.10 | 80.0 | 89.8 | 0.72 | 1340.0 | 159.02 | -0.60 | -20.0 | 60.0 | 119 | 0.85 | 0.85 | 5.79 | 14.88 | 135.37 |
| 23Q1 (14) | 52.68 | -24.19 | 7.27 | 46.54 | -24.16 | 5.34 | 5.65 | -19.74 | 1.44 | 0.08 | -20.0 | -11.11 | 0.61 | 69.44 | 32.61 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -50.0 | 0.01 | -95.24 | 0 | 0 | -100.0 | 0 | -0.42 | 73.25 | -55.56 | -0.65 | -134.03 | -442.11 | -0.16 | -105.33 | 64.44 | -0.59 | -125.99 | 1.67 | 0.35 | 0 | 775.0 | 0.00 | 0 | 0 | -0.50 | -126.04 | 1.96 | 0.05 | -83.33 | 107.58 | -0.50 | -142.37 | 1.96 | 118 | 0.0 | 0.0 | 5.04 | -33.25 | 22.33 |
| 22Q4 (13) | 69.49 | -1.47 | 19.36 | 61.37 | -1.54 | 24.16 | 7.04 | 13.73 | 15.6 | 0.1 | 66.67 | 11.11 | 0.36 | -26.53 | -12.2 | 0.07 | 40.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -61.54 | -50.0 | 0.21 | 2000.0 | -92.19 | 3.09 | 0 | 0 | -1.57 | -647.62 | -242.73 | 1.91 | 4675.0 | -44.64 | 3.0 | 46.34 | -51.22 | 2.27 | 155.06 | -21.99 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 1.92 | 156.0 | -21.95 | 0.30 | -57.75 | 166.67 | 1.18 | 259.46 | -79.08 | 118 | 0.0 | 0.0 | 7.55 | 14.39 | -30.61 |
| 22Q3 (12) | 70.53 | 82.34 | 53.63 | 62.33 | 73.57 | 59.09 | 6.19 | 22.57 | 8.6 | 0.06 | -33.33 | -25.0 | 0.49 | 22.5 | -3.92 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 1200.0 | 8.33 | 0.01 | 105.88 | 0.0 | 0 | 0 | 0 | -0.21 | -136.84 | -130.43 | 0.04 | -86.67 | -94.74 | 2.05 | 203.02 | 13.89 | 0.89 | 176.72 | -45.73 | 0.79 | 476.19 | 690.0 | 38.54 | 0 | 594.41 | 0.75 | 176.53 | -46.04 | 0.71 | 158.2 | -2.74 | -0.74 | 50.67 | -123.27 | 118 | 0.0 | 0.0 | 6.6 | 168.29 | -1.79 |
| 22Q2 (11) | 38.68 | -21.24 | -28.75 | 35.91 | -18.72 | -23.04 | 5.05 | -9.34 | -14.55 | 0.09 | 0.0 | 0.0 | 0.4 | -13.04 | -28.57 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | -75.0 | -0.17 | 0 | -1800.0 | 0 | 0 | 0 | 0.57 | 311.11 | 119.23 | 0.3 | 57.89 | 230.43 | -1.99 | -342.22 | -233.56 | -1.16 | -93.33 | -296.61 | -0.21 | -625.0 | -163.64 | 0.00 | 0 | -100.0 | -0.98 | -92.16 | -296.0 | -1.22 | -84.85 | -279.41 | -1.50 | -194.12 | -183.8 | 118 | 0.0 | 0.0 | 2.46 | -40.29 | -56.54 |
| 22Q1 (10) | 49.11 | -15.65 | 10.73 | 44.18 | -10.62 | 17.75 | 5.57 | -8.54 | 0.72 | 0.09 | 0.0 | 50.0 | 0.46 | 12.2 | -25.81 | 0.05 | 25.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -60.0 | 100.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.27 | -124.55 | -124.77 | 0.19 | -94.49 | -78.41 | -0.45 | -107.32 | -120.64 | -0.6 | -120.62 | -139.47 | 0.04 | -96.64 | -80.0 | 0.00 | -100.0 | -100.0 | -0.51 | -120.73 | -139.53 | -0.66 | -46.67 | -224.53 | -0.51 | -109.04 | -139.53 | 118 | 0.0 | 0.0 | 4.12 | -62.13 | -37.1 |
| 21Q4 (9) | 58.22 | 26.81 | -22.03 | 49.43 | 26.16 | -22.07 | 6.09 | 6.84 | -1.14 | 0.09 | 12.5 | 80.0 | 0.41 | -19.61 | -32.79 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -16.67 | 66.67 | 2.69 | 26800.0 | 0 | 0 | 0 | 0 | 1.1 | 59.42 | 600.0 | 3.45 | 353.95 | 515.66 | 6.15 | 241.67 | 44.37 | 2.91 | 77.44 | 32.27 | 1.19 | 1090.0 | 63.01 | 19.31 | 247.93 | 13.26 | 2.46 | 76.98 | 31.55 | -0.45 | -161.64 | -117.86 | 5.64 | 77.36 | 38.57 | 118 | 0.0 | 0.0 | 10.88 | 61.9 | 30.77 |
| 21Q3 (8) | 45.91 | -15.44 | -15.4 | 39.18 | -16.03 | -11.92 | 5.7 | -3.55 | 1.06 | 0.08 | -11.11 | 166.67 | 0.51 | -8.93 | -19.05 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 100.0 | 0.01 | 0.0 | 111.11 | 0 | 0 | 0 | 0.69 | 165.38 | 286.49 | 0.76 | 430.43 | 252.0 | 1.8 | 20.81 | -50.68 | 1.64 | 177.97 | -20.77 | 0.1 | -69.7 | -41.18 | 5.55 | -74.89 | 21.44 | 1.39 | 178.0 | -20.57 | 0.73 | 7.35 | -65.89 | 3.18 | 77.65 | 44.55 | 118 | 0.0 | 0.0 | 6.72 | 18.73 | -14.29 |
| 21Q2 (7) | 54.29 | 22.41 | 7.59 | 46.66 | 24.36 | 13.42 | 5.91 | 6.87 | 10.67 | 0.09 | 50.0 | 0 | 0.56 | -9.68 | -30.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0.26 | -76.15 | 0 | -0.23 | -126.14 | 76.04 | 1.49 | -31.65 | -50.66 | 0.59 | -61.18 | -61.18 | 0.33 | 65.0 | -69.16 | 22.10 | 136.36 | -37.87 | 0.50 | -61.24 | -61.24 | 0.68 | 28.3 | -67.15 | 1.79 | 38.76 | 297.78 | 118 | 0.0 | 0.0 | 5.66 | -13.59 | -20.62 |
| 21Q1 (6) | 44.35 | -40.61 | 19.7 | 37.52 | -40.85 | 14.32 | 5.53 | -10.23 | 16.67 | 0.06 | 20.0 | 0 | 0.62 | 1.64 | -27.06 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 1.09 | 595.45 | 0 | 0.88 | 206.02 | 309.52 | 2.18 | -48.83 | 334.41 | 1.52 | -30.91 | 253.54 | 0.2 | -72.6 | 186.96 | 9.35 | -45.16 | 0 | 1.29 | -31.02 | 255.42 | 0.53 | -78.97 | 212.77 | 1.29 | -68.3 | 255.42 | 118 | 0.0 | 0.0 | 6.55 | -21.27 | 96.7 |
| 20Q4 (5) | 74.67 | 37.59 | 21.55 | 63.43 | 42.6 | 22.29 | 6.16 | 9.22 | -0.32 | 0.05 | 66.67 | 0 | 0.61 | -3.17 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.22 | 40.54 | 0 | -0.83 | -66.0 | -45.61 | 4.26 | 16.71 | 51.6 | 2.2 | 6.28 | 41.94 | 0.73 | 329.41 | 32.73 | 17.05 | 273.09 | -13.05 | 1.87 | 6.86 | 41.67 | 2.52 | 17.76 | 42.37 | 4.07 | 85.0 | -25.46 | 118 | 0.0 | 0.0 | 8.32 | 6.12 | 18.01 |
| 20Q3 (4) | 54.27 | 7.55 | 0.0 | 44.48 | 8.12 | 0.0 | 5.64 | 5.62 | 0.0 | 0.03 | 0 | 0.0 | 0.63 | -21.25 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | -0.09 | 0 | 0.0 | 0 | 0 | 0.0 | -0.37 | 0 | 0.0 | -0.5 | 47.92 | 0.0 | 3.65 | 20.86 | 0.0 | 2.07 | 36.18 | 0.0 | 0.17 | -84.11 | 0.0 | 4.57 | -87.15 | 0.0 | 1.75 | 35.66 | 0.0 | 2.14 | 3.38 | 0.0 | 2.20 | 388.89 | 0.0 | 118 | 0.0 | 0.0 | 7.84 | 9.96 | 0.0 |
| 20Q2 (3) | 50.46 | 36.19 | 0.0 | 41.14 | 25.35 | 0.0 | 5.34 | 12.66 | 0.0 | 0 | 0 | 0.0 | 0.8 | -5.88 | 0.0 | 0.04 | -20.0 | 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 | -0.96 | -128.57 | 0.0 | 3.02 | 424.73 | 0.0 | 1.52 | 253.54 | 0.0 | 1.07 | 565.22 | 0.0 | 35.57 | 0 | 0.0 | 1.29 | 255.42 | 0.0 | 2.07 | 540.43 | 0.0 | 0.45 | 154.22 | 0.0 | 118 | 0.0 | 0.0 | 7.13 | 114.11 | 0.0 |
| 20Q1 (2) | 37.05 | -39.69 | 0.0 | 32.82 | -36.73 | 0.0 | 4.74 | -23.3 | 0.0 | 0 | 0 | 0.0 | 0.85 | 0 | 0.0 | 0.05 | 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 | -0.42 | 26.32 | 0.0 | -0.93 | -133.1 | 0.0 | -0.99 | -163.87 | 0.0 | -0.23 | -141.82 | 0.0 | 0.00 | -100.0 | 0.0 | -0.83 | -162.88 | 0.0 | -0.47 | -126.55 | 0.0 | -0.83 | -115.2 | 0.0 | 118 | 0.0 | 0.0 | 3.33 | -52.77 | 0.0 |
| 19Q4 (1) | 61.43 | 0.0 | 0.0 | 51.87 | 0.0 | 0.0 | 6.18 | 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 | -0.57 | 0.0 | 0.0 | 2.81 | 0.0 | 0.0 | 1.55 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 19.61 | 0.0 | 0.0 | 1.32 | 0.0 | 0.0 | 1.77 | 0.0 | 0.0 | 5.46 | 0.0 | 0.0 | 118 | 0.0 | 0.0 | 7.05 | 0.0 | 0.0 |
