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) | 20.19 | -13.87 | 18.53 | -16.12 | 2.73 | 3.02 | 0.38 | 58.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 938.46 | 0.28 | 0 | 0.07 | 0 | 0.22 | 0 | 76.50 | 0 | 0.04 | 0 | -0.72 | 0 | 0.00 | 0 | 178 | 0.0 | 0.36 | 0 |
| 2023 (9) | 23.44 | 4.83 | 22.09 | 12.25 | 2.65 | -0.75 | 0.24 | 71.43 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 0.11 | -26.67 | 0.08 | -38.46 | 0 | 0 | 0 | 0 | 0.06 | -88.89 | 0.13 | -13.33 | -1.17 | 0 | -1.13 | 0 | -0.04 | 0 | 0.00 | 0 | -0.64 | 0 | -0.71 | 0 | 0.00 | 0 | 178 | 0.0 | -1.11 | 0 |
| 2022 (8) | 22.36 | -19.42 | 19.68 | -12.73 | 2.67 | -11.88 | 0.14 | 55.56 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 0.15 | 15.38 | 0.13 | -18.75 | 0 | 0 | -0.07 | 0 | 0.54 | 0 | 0.15 | -92.11 | 0.16 | -96.07 | 0.13 | -96.41 | 0.03 | -93.33 | 20.71 | 86.58 | 0.07 | -96.52 | -0.01 | 0 | 0.00 | 0 | 178 | 0.0 | 0.23 | -94.46 |
| 2021 (7) | 27.75 | 31.83 | 22.55 | 21.83 | 3.03 | 8.21 | 0.09 | -30.77 | 0 | 0 | 0 | 0 | 0.12 | -7.69 | 0.13 | 116.67 | 0.16 | -85.05 | 0 | 0 | -0.02 | 0 | -0.06 | 0 | 1.9 | -9.09 | 4.07 | 123.63 | 3.62 | 153.15 | 0.45 | 12.5 | 11.10 | -49.93 | 2.01 | 151.25 | 0.97 | 0 | 0.00 | 0 | 178 | 0.0 | 4.15 | 108.54 |
| 2020 (6) | 21.05 | -7.68 | 18.51 | -8.55 | 2.8 | -16.17 | 0.13 | -23.53 | 0 | 0 | 0 | 0 | 0.13 | 8.33 | 0.06 | 20.0 | 1.07 | 148.84 | 0.42 | 0 | 0.03 | 0 | -0.2 | 0 | 2.09 | 44.14 | 1.82 | 175.76 | 1.43 | 1942.86 | 0.4 | 100.0 | 22.17 | -27.95 | 0.80 | 1900.0 | -0.37 | 0 | 0.00 | 0 | 178 | 0.0 | 1.99 | 84.26 |
| 2019 (5) | 22.8 | -25.0 | 20.24 | -26.43 | 3.34 | -5.65 | 0.17 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.12 | 0.0 | 0.05 | -28.57 | 0.43 | 65.38 | -0.01 | 0 | 0 | 0 | -0.07 | 0 | 1.45 | 0 | 0.66 | 0 | 0.07 | 0 | 0.2 | 0 | 30.77 | 0 | 0.04 | 0 | -0.78 | 0 | 0.00 | 0 | 178 | 0.0 | 1.08 | 0 |
| 2018 (4) | 30.4 | -11.7 | 27.51 | -7.93 | 3.54 | -2.48 | 0.17 | -29.17 | 0.01 | 0 | 0 | 0 | 0.12 | 0.0 | 0.07 | 40.0 | 0.26 | 30.0 | -0.03 | 0 | 0 | 0 | 0.13 | 0 | -1.35 | 0 | -1.99 | 0 | -2.43 | 0 | -0.09 | 0 | 0.00 | 0 | -1.37 | 0 | -0.61 | 0 | 0.00 | 0 | 178 | 0.0 | -1.1 | 0 |
| 2017 (3) | 34.43 | 14.84 | 29.88 | 12.71 | 3.63 | -10.15 | 0.24 | 26.32 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | 0.05 | 0 | 0.2 | -13.04 | 0 | 0 | 0.22 | -40.54 | -0.57 | 0 | -0.02 | 0 | 0.91 | 0 | 1.0 | 0 | -0.14 | 0 | 0.00 | 0 | 0.56 | 0 | 0.57 | 0 | 0.00 | 0 | 178 | 0.0 | 1.12 | 0 |
| 2016 (2) | 29.98 | 5.9 | 26.51 | 0.15 | 4.04 | 13.8 | 0.19 | -5.0 | 0 | 0 | 0 | 0 | 0.08 | -27.27 | 0 | 0 | 0.23 | 15.0 | 0 | 0 | 0.37 | 0 | -0.46 | 0 | 0.33 | -40.0 | -0.24 | 0 | -0.33 | 0 | 0.09 | 0 | 0.00 | 0 | -0.18 | 0 | -0.37 | 0 | 0.00 | 0 | 178 | 0.0 | -0.08 | 0 |
| 2015 (1) | 28.31 | -31.8 | 26.47 | -30.16 | 3.55 | -7.79 | 0.2 | -13.04 | 0 | 0 | 0 | 0 | 0.11 | -60.71 | 0 | 0 | 0.2 | -13.04 | 0 | 0 | -0.04 | 0 | 0.28 | -53.33 | 0.55 | 0 | -1.16 | 0 | -1.04 | 0 | -0.12 | 0 | 0.00 | 0 | -0.59 | 0 | -0.89 | 0 | 0.00 | 0 | 178 | 0.0 | -1.0 | 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) | 3.72 | -24.24 | -34.04 | 3.44 | -21.28 | -39.97 | 0.65 | -5.8 | 12.07 | 0.12 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.35 | 418.18 | 144.3 | -0.03 | 88.46 | 97.95 | -0.1 | 60.0 | 92.42 | 0.07 | 800.0 | 150.0 | 0.00 | 0 | 0 | -0.06 | 57.14 | 91.89 | -0.25 | -212.5 | 16.67 | 0.04 | -55.56 | 106.25 | 178 | 0.0 | 0.0 | 0 | 100.0 | 100.0 |
| 24Q3 (19) | 4.91 | -6.83 | -10.73 | 4.37 | -12.77 | -15.31 | 0.69 | -2.82 | -5.48 | 0.09 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.2 | -253.85 | -168.97 | -0.11 | -119.64 | -131.43 | -0.26 | -316.67 | -550.0 | -0.25 | -377.78 | 3.85 | -0.01 | -133.33 | -104.76 | 0.00 | -100.0 | 0 | -0.14 | -380.0 | 0.0 | -0.08 | 69.23 | 76.47 | 0.09 | -62.5 | -18.18 | 178 | 0.0 | 0.0 | -0.24 | -271.43 | -700.0 |
| 24Q2 (18) | 5.27 | -16.08 | -2.59 | 5.01 | -12.11 | 0.8 | 0.71 | 2.9 | 4.41 | 0.09 | 12.5 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.02 | 100.0 | -60.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.13 | -50.0 | -7.14 | 0.56 | 1.82 | 86.67 | 0.12 | -72.73 | 100.0 | 0.09 | -72.73 | -52.63 | 0.03 | -72.73 | 123.08 | 28.37 | 10.69 | 0 | 0.05 | -73.68 | -50.0 | -0.26 | -116.67 | -333.33 | 0.24 | 26.32 | -4.0 | 178 | 0.0 | 0.0 | 0.14 | -69.57 | 100.0 |
| 24Q1 (17) | 6.28 | 11.35 | -8.99 | 5.7 | -0.52 | -8.51 | 0.69 | 18.97 | 6.15 | 0.08 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 174.29 | 2700.0 | 0.55 | 169.62 | 111.54 | 0.44 | 130.14 | 57.14 | 0.33 | 125.0 | 26.92 | 0.11 | 178.57 | 450.0 | 25.63 | 0 | 359.32 | 0.19 | 125.68 | 26.67 | -0.12 | 60.0 | 0 | 0.19 | 129.69 | 26.67 | 178 | 0.0 | 0.0 | 0.46 | 131.94 | 58.62 |
| 23Q4 (16) | 5.64 | 2.55 | 11.24 | 5.73 | 11.05 | 19.62 | 0.58 | -20.55 | -6.45 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -220.69 | -191.67 | -0.79 | -325.71 | -507.69 | -1.46 | -3550.0 | -217.39 | -1.32 | -407.69 | -206.98 | -0.14 | -166.67 | -366.67 | 0.00 | 0 | 0 | -0.74 | -428.57 | -208.33 | -0.30 | 11.76 | -76.47 | -0.64 | -681.82 | -1014.29 | 178 | 0.0 | 0.0 | -1.44 | -4700.0 | -234.88 |
| 23Q3 (15) | 5.5 | 1.66 | 0.73 | 5.16 | 3.82 | 2.38 | 0.73 | 7.35 | 10.61 | 0.06 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.03 | -40.0 | -40.0 | 0.02 | 100.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.29 | 107.14 | -14.71 | 0.35 | 16.67 | -5.41 | -0.04 | -166.67 | -130.77 | -0.26 | -236.84 | -181.25 | 0.21 | 261.54 | 210.53 | 0.00 | 0 | 0 | -0.14 | -240.0 | -177.78 | -0.34 | -466.67 | -1033.33 | 0.11 | -56.0 | -64.52 | 178 | 0.0 | 0.0 | -0.03 | -142.86 | -121.43 |
| 23Q2 (14) | 5.41 | -21.59 | 9.74 | 4.97 | -20.22 | 19.76 | 0.68 | 4.62 | 4.62 | 0.06 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.05 | 150.0 | -28.57 | 0.01 | 0.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 1500.0 | -17.65 | 0.3 | 15.38 | 300.0 | 0.06 | -78.57 | 300.0 | 0.19 | -26.92 | 235.71 | -0.13 | -750.0 | -218.18 | 0.00 | -100.0 | 0 | 0.10 | -33.33 | 225.0 | -0.06 | 0 | -700.0 | 0.25 | 66.67 | 78.57 | 178 | 0.0 | 0.0 | 0.07 | -75.86 | 800.0 |
| 23Q1 (13) | 6.9 | 36.09 | -0.14 | 6.23 | 30.06 | 9.49 | 0.65 | 4.84 | -12.16 | 0.06 | 20.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.01 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 91.67 | -106.67 | 0.26 | 300.0 | 420.0 | 0.28 | 160.87 | -46.15 | 0.26 | 160.47 | -31.58 | 0.02 | 166.67 | -85.71 | 5.58 | 0 | -79.73 | 0.15 | 162.5 | -28.57 | 0.00 | 100.0 | -100.0 | 0.15 | 114.29 | -28.57 | 178 | 0.0 | 0.0 | 0.29 | 167.44 | -46.3 |
| 22Q4 (12) | 5.07 | -7.14 | -41.25 | 4.79 | -4.96 | -33.01 | 0.62 | -6.06 | -1.59 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | -80.0 | -50.0 | 0.02 | -60.0 | -66.67 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.12 | -135.29 | -500.0 | -0.13 | -135.14 | -230.0 | -0.46 | -453.85 | -148.94 | -0.43 | -234.38 | -149.43 | -0.03 | 84.21 | -142.86 | 0.00 | 0 | -100.0 | -0.24 | -233.33 | -148.98 | -0.17 | -466.67 | -139.53 | 0.07 | -77.42 | -96.55 | 178 | 0.0 | 0.0 | -0.43 | -407.14 | -144.79 |
| 22Q3 (11) | 5.46 | 10.75 | -19.71 | 5.04 | 21.45 | -7.86 | 0.66 | 1.54 | -15.38 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.05 | -28.57 | -37.5 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | -0.06 | 0 | -500.0 | 0.34 | 100.0 | 1600.0 | 0.37 | 346.67 | 184.62 | 0.13 | 533.33 | -81.16 | 0.32 | 328.57 | -44.83 | -0.19 | -272.73 | -290.0 | 0.00 | 0 | -100.0 | 0.18 | 325.0 | -45.45 | -0.03 | -400.0 | -112.0 | 0.31 | 121.43 | -79.87 | 178 | 0.0 | 0.0 | 0.14 | 1500.0 | -80.0 |
| 22Q2 (10) | 4.93 | -28.65 | -22.61 | 4.15 | -27.07 | -15.48 | 0.65 | -12.16 | -26.14 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.07 | 250.0 | 600.0 | 0.04 | 33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 13.33 | 312.5 | -0.15 | -400.0 | -113.16 | -0.03 | -105.77 | -101.75 | -0.14 | -136.84 | -109.46 | 0.11 | -21.43 | -52.17 | 0.00 | -100.0 | -100.0 | -0.08 | -138.1 | -109.64 | 0.01 | -94.74 | -94.74 | 0.14 | -33.33 | -88.52 | 178 | 0.0 | 0.0 | -0.01 | -101.85 | -100.58 |
| 22Q1 (9) | 6.91 | -19.93 | 15.94 | 5.69 | -20.42 | 13.57 | 0.74 | 17.46 | 1.37 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 850.0 | 650.0 | 0.05 | -50.0 | -90.38 | 0.52 | -44.68 | -29.73 | 0.38 | -56.32 | -44.93 | 0.14 | 100.0 | 180.0 | 27.53 | 249.37 | 324.85 | 0.21 | -57.14 | -46.15 | 0.19 | -55.81 | 90.0 | 0.21 | -89.66 | -46.15 | 178 | 0.0 | 0.0 | 0.54 | -43.75 | -28.95 |
| 21Q4 (8) | 8.63 | 26.91 | 44.56 | 7.15 | 30.71 | 39.92 | 0.63 | -19.23 | -20.25 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.02 | -75.0 | 100.0 | 0.06 | 500.0 | 0.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.02 | -200.0 | 77.78 | 0.1 | -23.08 | -78.72 | 0.94 | 36.23 | 70.91 | 0.87 | 50.0 | 141.67 | 0.07 | -30.0 | -63.16 | 7.88 | -46.32 | -76.99 | 0.49 | 48.48 | 145.0 | 0.43 | 72.0 | 816.67 | 2.03 | 31.82 | 153.75 | 178 | 0.0 | 0.0 | 0.96 | 37.14 | 71.43 |
| 21Q3 (7) | 6.8 | 6.75 | -1.02 | 5.47 | 11.41 | -10.91 | 0.78 | -11.36 | 2.63 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.08 | 700.0 | 100.0 | 0.01 | -83.33 | -98.8 | 0 | 0 | -100.0 | -0.01 | 0 | -108.33 | 0.02 | 125.0 | 125.0 | 0.13 | -88.6 | -86.87 | 0.69 | -59.65 | -27.37 | 0.58 | -60.81 | -32.56 | 0.1 | -56.52 | 11.11 | 14.68 | 9.23 | 55.51 | 0.33 | -60.24 | -32.65 | 0.25 | 31.58 | 457.14 | 1.54 | 26.23 | 156.67 | 178 | 0.0 | 0.0 | 0.7 | -59.54 | -29.29 |
| 21Q2 (6) | 6.37 | 6.88 | 57.67 | 4.91 | -2.0 | 37.15 | 0.88 | 20.55 | 37.5 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0.01 | -50.0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -500.0 | 0 | 1.14 | 119.23 | 56.16 | 1.71 | 131.08 | 210.91 | 1.48 | 114.49 | 208.33 | 0.23 | 360.0 | 187.5 | 13.44 | 107.41 | -6.21 | 0.83 | 112.82 | 207.41 | 0.19 | 90.0 | 235.71 | 1.22 | 212.82 | 1009.09 | 178 | 0.0 | 1.14 | 1.73 | 127.63 | 193.22 |
| 21Q1 (5) | 5.96 | -0.17 | 43.27 | 5.01 | -1.96 | 35.77 | 0.73 | -7.59 | 19.67 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0.02 | 100.0 | 0 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.02 | 122.22 | 0 | 0.52 | 10.64 | 620.0 | 0.74 | 34.55 | 408.33 | 0.69 | 91.67 | 355.56 | 0.05 | -73.68 | 0.0 | 6.48 | -81.07 | 0 | 0.39 | 95.0 | 360.0 | 0.10 | 266.67 | 200.0 | 0.39 | -51.25 | 360.0 | 178 | 0.0 | 0.0 | 0.76 | 35.71 | 642.86 |
| 20Q4 (4) | 5.97 | -13.1 | 0.0 | 5.11 | -16.78 | 0.0 | 0.79 | 3.95 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | -75.0 | 0.0 | 0.06 | -92.77 | 0.0 | 0 | -100.0 | 0.0 | -0.16 | -233.33 | 0.0 | -0.09 | -12.5 | 0.0 | 0.47 | -52.53 | 0.0 | 0.55 | -42.11 | 0.0 | 0.36 | -58.14 | 0.0 | 0.19 | 111.11 | 0.0 | 34.24 | 262.71 | 0.0 | 0.20 | -59.18 | 0.0 | -0.06 | 14.29 | 0.0 | 0.80 | 33.33 | 0.0 | 178 | 0.0 | 0.0 | 0.56 | -43.43 | 0.0 |
| 20Q3 (3) | 6.87 | 70.05 | 0.0 | 6.14 | 71.51 | 0.0 | 0.76 | 18.75 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.83 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.12 | 0 | 0.0 | -0.08 | 0 | 0.0 | 0.99 | 35.62 | 0.0 | 0.95 | 72.73 | 0.0 | 0.86 | 79.17 | 0.0 | 0.09 | 12.5 | 0.0 | 9.44 | -34.12 | 0.0 | 0.49 | 81.48 | 0.0 | -0.07 | 50.0 | 0.0 | 0.60 | 445.45 | 0.0 | 178 | 1.14 | 0.0 | 0.99 | 67.8 | 0.0 |
| 20Q2 (2) | 4.04 | -2.88 | 0.0 | 3.58 | -2.98 | 0.0 | 0.64 | 4.92 | 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 | 0.73 | 830.0 | 0.0 | 0.55 | 329.17 | 0.0 | 0.48 | 277.78 | 0.0 | 0.08 | 60.0 | 0.0 | 14.33 | 0 | 0.0 | 0.27 | 280.0 | 0.0 | -0.14 | -40.0 | 0.0 | 0.11 | 173.33 | 0.0 | 176 | -1.12 | 0.0 | 0.59 | 521.43 | 0.0 |
| 20Q1 (1) | 4.16 | 0.0 | 0.0 | 3.69 | 0.0 | 0.0 | 0.61 | 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 | -0.1 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 178 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 |
