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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 18.94 | 27.71 | 15.02 | 5.92 | 3.47 | 33.46 | 0.3 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 142.11 | 0.91 | 0 | 0.91 | 0 | 0 | 0 | 0.00 | 0 | 0.58 | 0 | 0.29 | 0 | 0.00 | 0 | 157 | 0.64 | 1.91 | 0 |
| 2023 (9) | 14.83 | -31.09 | 14.18 | -7.56 | 2.6 | 0.0 | 0.42 | 75.0 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0.01 | 0 | 0.09 | 350.0 | 0.02 | 0 | 0 | 0 | -0.25 | 0 | 0.19 | -90.36 | -1.77 | 0 | -1.75 | 0 | 0 | 0 | 0.00 | 0 | -1.12 | 0 | -1.24 | 0 | 0.00 | 0 | 156 | 0.0 | -0.9 | 0 |
| 2022 (8) | 21.52 | 10.25 | 15.34 | 4.92 | 2.6 | 13.54 | 0.24 | 500.0 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 1.78 | 0 | 1.97 | 0 | 5.55 | 123.79 | 5.5 | 124.49 | 0.01 | 0 | 0.10 | 0 | 3.48 | 121.66 | 2.25 | 37.2 | 0.00 | 0 | 156 | 0.0 | 6.19 | 106.33 |
| 2021 (7) | 19.52 | 5.74 | 14.62 | 2.45 | 2.29 | 14.5 | 0.04 | -33.33 | 0 | 0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.53 | 0 | -0.13 | 0 | 2.48 | 12.73 | 2.45 | 11.36 | 0 | 0 | 0.00 | 0 | 1.57 | 11.35 | 1.64 | 17.99 | 0.00 | 0 | 156 | 0.65 | 3.0 | 11.52 |
| 2020 (6) | 18.46 | 35.94 | 14.27 | 14.07 | 2.0 | -7.41 | 0.06 | -62.5 | 0 | 0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.02 | 0 | 0 | 0 | -0.49 | 0 | 0.01 | 0 | 2.2 | 0 | 2.2 | 0 | 0 | 0 | 0.00 | 0 | 1.41 | 0 | 1.39 | 0 | 0.00 | 0 | 155 | 0.0 | 2.69 | 0 |
| 2019 (5) | 13.58 | -26.71 | 12.51 | -16.43 | 2.16 | -5.68 | 0.16 | 100.0 | 0.06 | -71.43 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | -0.19 | 0 | -2.87 | 0 | -3.97 | 0 | -3.97 | 0 | 0 | 0 | 0.00 | 0 | -2.56 | 0 | -0.70 | 0 | 0.00 | 0 | 155 | 34.78 | -3.41 | 0 |
| 2018 (4) | 18.53 | 13.26 | 14.97 | 9.99 | 2.29 | 7.51 | 0.08 | 700.0 | 0.21 | -4.55 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.05 | -28.57 | 0.03 | 0 | 0 | 0 | 0.32 | 0 | 0.59 | 0 | 1.86 | 0 | 1.77 | 0 | 0.02 | 0 | 1.06 | 0 | 1.53 | 0 | 0.75 | 56.25 | 0.00 | 0 | 115 | 51.32 | 2.38 | 277.78 |
| 2017 (3) | 16.36 | 12.67 | 13.61 | 12.67 | 2.13 | 10.94 | 0.01 | 0.0 | 0.22 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | -0.48 | 0 | -0.99 | 0 | -0.36 | 0 | -0.24 | 0 | 0 | 0 | 0.00 | 0 | -0.32 | 0 | 0.48 | 152.63 | 0.00 | 0 | 76 | -79.57 | 0.63 | 21.15 |
| 2016 (2) | 14.52 | 1.4 | 12.08 | -30.45 | 1.92 | -18.99 | 0.01 | 0.0 | 0.26 | -13.33 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0.09 | -93.71 | -0.11 | 0 | 0 | 0 | -0.05 | 0 | -1.51 | 0 | -0.99 | 0 | -1.21 | 0 | 0.31 | 416.67 | 0.00 | 0 | -0.33 | 0 | 0.19 | 0 | 0.00 | 0 | 372 | 0.0 | 0.52 | 0 |
| 2015 (1) | 14.32 | -12.79 | 17.37 | -19.84 | 2.37 | -17.42 | 0.01 | -50.0 | 0.3 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 1.43 | 472.0 | 0.08 | 700.0 | 0.94 | -74.1 | 0.12 | -80.33 | -4.44 | 0 | -9.87 | 0 | -9.88 | 0 | 0.06 | -40.0 | 0.00 | 0 | -2.65 | 0 | -3.46 | 0 | 0.00 | 0 | 372 | 0.0 | -7.65 | 0 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 5.41 | 3.05 | 72.84 | 4.18 | 4.76 | 25.15 | 0.91 | 0.0 | 4.6 | 0.06 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.08 | 300.0 | 150.0 | 0.41 | 32.26 | 132.8 | 0.41 | 32.26 | 133.06 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.26 | 30.0 | 132.5 | 0.21 | -4.55 | 130.43 | 0.58 | 81.25 | 151.79 | 157 | 0.64 | 0.64 | 0.67 | 19.64 | 166.34 |
| 24Q3 (19) | 5.25 | 10.29 | 28.99 | 3.99 | 7.26 | 5.0 | 0.91 | 4.6 | 56.9 | 0.06 | -25.0 | -33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.1 | -300.0 | -176.92 | -0.04 | -133.33 | -117.39 | 0.31 | 6.9 | 487.5 | 0.31 | 6.9 | 542.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.20 | 11.11 | 500.0 | 0.22 | 100.0 | 215.79 | 0.32 | 166.67 | 196.97 | 156 | 0.0 | 0.0 | 0.56 | 5.66 | 250.0 |
| 24Q2 (18) | 4.76 | 35.23 | 28.3 | 3.72 | 18.85 | 12.73 | 0.87 | 11.54 | 47.46 | 0.08 | -11.11 | -33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | -73.68 | -44.44 | 0.12 | -60.0 | -42.86 | 0.29 | 390.0 | 866.67 | 0.29 | 390.0 | 866.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.18 | 400.0 | 800.0 | 0.11 | 144.0 | 200.0 | 0.12 | 300.0 | 142.86 | 156 | 0.0 | 0.0 | 0.53 | 278.57 | 130.43 |
| 24Q1 (17) | 3.52 | 12.46 | -10.2 | 3.13 | -6.29 | -16.31 | 0.78 | -10.34 | 39.29 | 0.09 | -25.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.19 | 176.0 | 186.36 | 0.3 | 287.5 | 400.0 | -0.1 | 92.0 | 78.72 | -0.1 | 91.94 | 78.72 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | 92.5 | 80.0 | -0.25 | 63.77 | -4.17 | -0.06 | 94.64 | 80.0 | 156 | 0.0 | 0.0 | 0.14 | 113.86 | 150.0 |
| 23Q4 (16) | 3.13 | -23.1 | -37.27 | 3.34 | -12.11 | -8.24 | 0.87 | 50.0 | 50.0 | 0.12 | 33.33 | -7.69 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | -292.31 | 34.21 | -0.16 | -169.57 | 40.74 | -1.25 | -1462.5 | -350.0 | -1.24 | -1671.43 | -348.0 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.80 | -1500.0 | -350.0 | -0.69 | -263.16 | -240.82 | -1.12 | -239.39 | -131.73 | 156 | 0.0 | 0.0 | -1.01 | -731.25 | -248.53 |
| 23Q3 (15) | 4.07 | 9.7 | -26.4 | 3.8 | 15.15 | -1.55 | 0.58 | -1.69 | -15.94 | 0.09 | -25.0 | 28.57 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 44.44 | -86.6 | 0.23 | 9.52 | -77.45 | -0.08 | -366.67 | -104.0 | -0.07 | -333.33 | -103.52 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | -350.0 | -103.94 | -0.19 | -72.73 | -130.65 | -0.33 | -17.86 | -110.28 | 156 | 0.0 | 0.0 | 0.16 | -30.43 | -92.63 |
| 23Q2 (14) | 3.71 | -5.36 | -35.48 | 3.3 | -11.76 | -18.52 | 0.59 | 5.36 | -11.94 | 0.12 | 33.33 | 300.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | 140.91 | -86.15 | 0.21 | 310.0 | -68.66 | 0.03 | 106.38 | -98.24 | 0.03 | 106.38 | -98.21 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | 106.67 | -98.15 | -0.11 | 54.17 | -117.19 | -0.28 | 6.67 | -114.51 | 156 | 0.0 | 0.0 | 0.23 | 182.14 | -87.63 |
| 23Q1 (13) | 3.92 | -21.44 | -25.33 | 3.74 | 2.75 | -1.32 | 0.56 | -3.45 | -15.15 | 0.09 | -30.77 | 800.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.22 | 42.11 | -140.74 | -0.1 | 62.96 | -118.52 | -0.47 | -194.0 | -135.07 | -0.47 | -194.0 | -135.34 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.30 | -193.75 | -135.29 | -0.24 | -148.98 | -148.0 | -0.30 | -108.5 | -135.29 | 156 | 0.0 | 0.0 | -0.28 | -141.18 | -118.67 |
| 22Q4 (12) | 4.99 | -9.76 | -5.85 | 3.64 | -5.7 | -3.19 | 0.58 | -15.94 | -3.33 | 0.13 | 85.71 | 1200.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | -139.18 | -245.45 | -0.27 | -126.47 | -145.45 | 0.5 | -75.0 | -40.48 | 0.5 | -74.87 | -39.76 | 0.01 | 0 | 0 | 1.10 | 0 | 0 | 0.32 | -74.8 | -39.62 | 0.49 | -20.97 | -18.33 | 3.53 | 9.97 | 123.42 | 156 | 0.0 | 0.0 | 0.68 | -68.66 | -30.61 |
| 22Q3 (11) | 5.53 | -3.83 | 3.95 | 3.86 | -4.69 | 2.93 | 0.69 | 2.99 | 16.95 | 0.07 | 133.33 | 600.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.97 | 49.23 | 4950.0 | 1.02 | 52.24 | 5200.0 | 2.0 | 17.65 | 108.33 | 1.99 | 18.45 | 109.47 | 0 | 0 | 0 | 0.00 | 0 | 0 | 1.27 | 17.59 | 108.2 | 0.62 | -3.13 | 0.0 | 3.21 | 66.32 | 208.65 | 156 | 0.0 | 0.0 | 2.17 | 16.67 | 99.08 |
| 22Q2 (10) | 5.75 | 9.52 | 20.29 | 4.05 | 6.86 | 10.66 | 0.67 | 1.52 | 26.42 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | 20.37 | 291.18 | 0.67 | 24.07 | 291.43 | 1.7 | 26.87 | 608.33 | 1.68 | 26.32 | 600.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 1.08 | 27.06 | 620.0 | 0.64 | 28.0 | 68.42 | 1.93 | 127.06 | 348.84 | 156 | 0.0 | 0.0 | 1.86 | 24.0 | 402.7 |
| 22Q1 (9) | 5.25 | -0.94 | 27.74 | 3.79 | 0.8 | 9.86 | 0.66 | 10.0 | 15.79 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 590.91 | 1000.0 | 0.54 | 590.91 | 54.29 | 1.34 | 59.52 | 204.55 | 1.33 | 60.24 | 202.27 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.85 | 60.38 | 203.57 | 0.50 | -16.67 | 733.33 | 0.85 | -46.2 | 203.57 | 156 | 0.0 | 0.65 | 1.5 | 53.06 | 167.86 |
| 21Q4 (8) | 5.3 | -0.38 | 20.18 | 3.76 | 0.27 | 5.62 | 0.6 | 1.69 | 17.65 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -450.0 | 47.62 | -0.11 | -450.0 | -108.94 | 0.84 | -12.5 | -46.5 | 0.83 | -12.63 | -47.13 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.53 | -13.11 | -47.52 | 0.60 | -3.23 | 172.73 | 1.58 | 51.92 | 11.27 | 156 | 0.0 | 0.65 | 0.98 | -10.09 | -42.35 |
| 21Q3 (7) | 5.32 | 11.3 | 8.57 | 3.75 | 2.46 | 3.02 | 0.59 | 11.32 | 18.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 94.12 | 87.5 | -0.02 | 94.29 | -100.85 | 0.96 | 300.0 | -69.13 | 0.95 | 295.83 | -69.45 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.61 | 306.67 | -69.5 | 0.62 | 63.16 | 29.17 | 1.04 | 141.86 | 153.66 | 156 | 0.0 | 0.65 | 1.09 | 194.59 | -66.25 |
| 21Q2 (6) | 4.78 | 16.3 | -7.72 | 3.66 | 6.09 | -1.61 | 0.53 | -7.02 | 10.42 | 0.01 | 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 | -0.34 | -466.67 | 0 | -0.35 | -200.0 | 85.36 | 0.24 | -45.45 | 117.02 | 0.24 | -45.45 | 117.02 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.15 | -46.43 | 116.48 | 0.38 | 533.33 | -38.71 | 0.43 | 53.57 | 126.88 | 156 | 0.65 | 0.65 | 0.37 | -33.93 | 128.46 |
| 21Q1 (5) | 4.11 | -6.8 | 3.53 | 3.45 | -3.09 | 3.29 | 0.57 | 11.76 | 11.76 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 71.43 | 0 | 0.35 | -71.54 | 129.66 | 0.44 | -71.97 | 141.12 | 0.44 | -71.97 | 141.51 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.28 | -72.28 | 140.58 | 0.06 | -72.73 | -25.0 | 0.28 | -80.28 | 140.58 | 155 | 0.0 | -0.64 | 0.56 | -67.06 | 159.57 |
| 20Q4 (4) | 4.41 | -10.0 | 0.0 | 3.56 | -2.2 | 0.0 | 0.51 | 2.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.21 | -31.25 | 0.0 | 1.23 | -47.66 | 0.0 | 1.57 | -49.52 | 0.0 | 1.57 | -49.52 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 1.01 | -49.5 | 0.0 | 0.22 | -54.17 | 0.0 | 1.42 | 246.34 | 0.0 | 155 | 0.0 | 0.0 | 1.7 | -47.37 | 0.0 |
| 20Q3 (3) | 4.9 | -5.41 | 0.0 | 3.64 | -2.15 | 0.0 | 0.5 | 4.17 | 0.0 | 0.01 | 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 | -0.16 | 0 | 0.0 | 2.35 | 198.33 | 0.0 | 3.11 | 320.57 | 0.0 | 3.11 | 320.57 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 2.00 | 319.78 | 0.0 | 0.48 | -22.58 | 0.0 | 0.41 | 125.63 | 0.0 | 155 | 0.0 | 0.0 | 3.23 | 348.46 | 0.0 |
| 20Q2 (2) | 5.18 | 30.48 | 0.0 | 3.72 | 11.38 | 0.0 | 0.48 | -5.88 | 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 | 0.0 | -2.39 | -102.54 | 0.0 | -1.41 | -31.78 | 0.0 | -1.41 | -33.02 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.91 | -31.88 | 0.0 | 0.62 | 675.0 | 0.0 | -1.60 | -131.88 | 0.0 | 155 | -0.64 | 0.0 | -1.3 | -38.3 | 0.0 |
| 20Q1 (1) | 3.97 | 0.0 | 0.0 | 3.34 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 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 | 0.0 | 0 | 0.0 | 0.0 | -1.18 | 0.0 | 0.0 | -1.07 | 0.0 | 0.0 | -1.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.69 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -0.69 | 0.0 | 0.0 | 156 | 0.0 | 0.0 | -0.94 | 0.0 | 0.0 |
