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) | 94.04 | -23.66 | 73.76 | -23.22 | 17.7 | -7.52 | 0.29 | 52.63 | 0.91 | 35.82 | 0.06 | 500.0 | 0.02 | 0.0 | 0.02 | -66.67 | 0.15 | 15.38 | 0 | 0 | 0 | 0 | -0.27 | 0 | -0.69 | 0 | 1.89 | -74.18 | 0.05 | -98.96 | 0.25 | -79.84 | 13.19 | -22.0 | 0.02 | -98.66 | 0.23 | -86.55 | 0.00 | 0 | 321 | 0.0 | 5.79 | -46.14 |
| 2022 (9) | 123.18 | 27.23 | 96.07 | 24.49 | 19.14 | 14.75 | 0.19 | 58.33 | 0.67 | 123.33 | 0.01 | 0.0 | 0.02 | 0.0 | 0.06 | 50.0 | 0.13 | -38.1 | 0 | 0 | 0 | 0 | -0.35 | 0 | -0.66 | 0 | 7.32 | 137.66 | 4.82 | 569.44 | 1.24 | 42.53 | 16.91 | -40.1 | 1.49 | 577.27 | 1.71 | 800.0 | 0.00 | 0 | 321 | 0.0 | 10.75 | 72.55 |
| 2021 (8) | 96.82 | -5.8 | 77.17 | -5.03 | 16.68 | -2.23 | 0.12 | 9.09 | 0.3 | -9.09 | 0.01 | -50.0 | 0.02 | -33.33 | 0.04 | 0.0 | 0.21 | 90.91 | 0 | 0 | -0.04 | 0 | -0.13 | 0 | 0.12 | -45.45 | 3.08 | -34.19 | 0.72 | -74.29 | 0.87 | 31.82 | 28.23 | 101.21 | 0.22 | -74.71 | 0.19 | -76.25 | 0.00 | 0 | 321 | 0.0 | 6.23 | -20.43 |
| 2020 (7) | 102.78 | -0.46 | 81.26 | -1.4 | 17.06 | 6.36 | 0.11 | 83.33 | 0.33 | -55.41 | 0.02 | 0 | 0.03 | 0 | 0.04 | -20.0 | 0.11 | -15.38 | 0 | 0 | -0.1 | 0 | -0.03 | 0 | 0.22 | 0 | 4.68 | 15.27 | 2.8 | 27.27 | 0.66 | 17.86 | 14.03 | 1.96 | 0.87 | -10.31 | 0.80 | -13.04 | 0.00 | 0 | 321 | 42.67 | 7.83 | 6.24 |
| 2019 (6) | 103.26 | 2.66 | 82.41 | 0.38 | 16.04 | 8.01 | 0.06 | -25.0 | 0.74 | 23.33 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0.13 | -61.76 | 0 | 0 | 0.02 | 0 | -0.39 | 0 | -0.74 | 0 | 4.06 | 10.03 | 2.2 | 14.58 | 0.56 | -23.29 | 13.76 | -30.22 | 0.97 | 22.78 | 0.92 | 58.62 | 0.00 | 0 | 225 | -4.66 | 7.37 | 18.49 |
| 2018 (5) | 100.58 | 17.66 | 82.1 | 26.42 | 14.85 | -0.54 | 0.08 | 33.33 | 0.6 | 53.85 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0.34 | 112.5 | 0 | 0 | -0.01 | 0 | 0.4 | 3900.0 | 0.06 | 0 | 3.69 | -29.98 | 1.92 | -41.28 | 0.73 | -36.52 | 19.72 | -9.25 | 0.79 | -39.23 | 0.58 | -48.67 | 0.00 | 0 | 236 | 2.61 | 6.22 | -17.51 |
| 2017 (4) | 85.48 | -2.45 | 64.94 | -0.63 | 14.93 | 1.36 | 0.06 | 0 | 0.39 | 21.88 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.16 | -33.33 | 0 | 0 | 0.08 | 166.67 | 0.01 | 0 | -0.35 | 0 | 5.27 | -19.91 | 3.27 | -27.17 | 1.15 | -14.81 | 21.73 | 6.1 | 1.30 | -27.37 | 1.13 | -33.53 | 0.00 | 0 | 230 | 1.77 | 7.54 | -11.61 |
| 2016 (3) | 87.63 | 8.68 | 65.35 | 3.63 | 14.73 | 9.93 | 0 | 0 | 0.32 | -3.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | -36.84 | 0 | 0 | 0.03 | -72.73 | -0.97 | 0 | -0.97 | 0 | 6.58 | 73.16 | 4.49 | 101.35 | 1.35 | 50.0 | 20.48 | -14.02 | 1.79 | 79.0 | 1.70 | 109.88 | 0.00 | 0 | 226 | 2.73 | 8.53 | 52.59 |
| 2015 (2) | 80.63 | 31.68 | 63.06 | 37.75 | 13.4 | 3.8 | 0.05 | 0.0 | 0.33 | -2.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | -5.0 | 0 | 0 | 0.11 | 175.0 | -0.38 | 0 | -0.37 | 0 | 3.8 | 22.58 | 2.23 | 49.66 | 0.9 | 18.42 | 23.82 | -2.82 | 1.00 | 61.29 | 0.81 | 161.29 | 0.00 | 0 | 220 | -5.98 | 5.59 | 13.85 |
| 2014 (1) | 61.23 | -10.51 | 45.78 | -10.78 | 12.91 | -14.16 | 0.05 | -37.5 | 0.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 150.0 | 0 | 0 | 0.04 | 33.33 | 0.38 | 216.67 | 0.51 | 54.55 | 3.1 | 25.0 | 1.49 | 98.67 | 0.76 | -25.49 | 24.51 | -40.39 | 0.62 | 87.88 | 0.31 | 138.46 | 0.00 | 0 | 234 | 9.86 | 4.91 | 20.05 |
| 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) | 19.6 | -19.64 | 24.13 | 15.35 | -22.9 | 32.9 | 3.67 | -2.13 | -14.65 | 0.06 | -45.45 | 20.0 | 0.18 | -5.26 | -35.71 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.04 | 33.33 | -20.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | -0.12 | -140.0 | 29.41 | 0.45 | -32.84 | 295.65 | 0.08 | 0.0 | 129.63 | 0.05 | -76.19 | 141.67 | 10.36 | -66.06 | 0 | 0.03 | 50.0 | 133.33 | 0.06 | 50.0 | 300.0 | -0.04 | 42.86 | -133.33 | 321 | 0.0 | 0.0 | 1.24 | -17.88 | 49.4 |
| 24Q2 (19) | 24.39 | 15.59 | -13.08 | 19.91 | 16.43 | -15.06 | 3.75 | -1.32 | -7.18 | 0.11 | 83.33 | 22.22 | 0.19 | 11.76 | -24.0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | -40.0 | 200.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.02 | -60.0 | 120.0 | -0.05 | -25.0 | 81.48 | 0.67 | 318.75 | 109.38 | 0.08 | 127.59 | -77.78 | 0.21 | 320.0 | 144.68 | 30.52 | 9.71 | 0 | 0.02 | 122.22 | -81.82 | 0.04 | 150.0 | -80.0 | -0.07 | 22.22 | -135.0 | 321 | 0.0 | 0.0 | 1.51 | 43.81 | 15.27 |
| 24Q1 (18) | 21.1 | -4.44 | -24.94 | 17.1 | 5.17 | -24.03 | 3.8 | -20.5 | -17.03 | 0.06 | -25.0 | 0.0 | 0.17 | -10.53 | -5.56 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.05 | -28.57 | 66.67 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 127.78 | -0.04 | -100.0 | 82.61 | 0.16 | -84.31 | -79.49 | -0.29 | 12.12 | -200.0 | 0.05 | -90.38 | -84.38 | 27.82 | -45.69 | -32.87 | -0.09 | 10.0 | -200.0 | -0.08 | 20.0 | -150.0 | -0.09 | -550.0 | -200.0 | 321 | 0.0 | 0.0 | 1.05 | -46.97 | -37.5 |
| 23Q4 (17) | 22.08 | 39.84 | -39.92 | 16.26 | 40.78 | -43.85 | 4.78 | 11.16 | -13.72 | 0.08 | 60.0 | 14.29 | 0.19 | -32.14 | -20.83 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0 | 0.07 | 40.0 | 250.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 96.77 | -0.02 | 88.24 | 93.94 | 1.02 | 543.48 | -46.88 | -0.33 | -22.22 | -125.0 | 0.52 | 533.33 | 1400.0 | 51.22 | 0 | 0 | -0.10 | -11.11 | -124.39 | -0.10 | -233.33 | -119.61 | 0.02 | -83.33 | -98.67 | 321 | 0.0 | 0.0 | 1.98 | 138.55 | -31.49 |
| 23Q3 (16) | 15.79 | -43.73 | -50.08 | 11.55 | -50.73 | -54.08 | 4.3 | 6.44 | -9.28 | 0.05 | -44.44 | 0.0 | 0.28 | 12.0 | 27.27 | 0.02 | 100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.05 | 400.0 | -37.5 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 120.0 | 109.09 | -0.17 | 37.04 | 43.33 | -0.23 | -171.88 | -115.97 | -0.27 | -175.0 | -125.0 | -0.12 | 74.47 | -166.67 | 0.00 | 0 | -100.0 | -0.09 | -181.82 | -126.47 | -0.03 | -115.0 | -106.98 | 0.12 | -40.0 | -88.99 | 321 | 0.0 | 0.0 | 0.83 | -36.64 | -64.98 |
| 23Q2 (15) | 28.06 | -0.18 | -7.76 | 23.44 | 4.13 | 0.69 | 4.04 | -11.79 | -13.68 | 0.09 | 50.0 | 125.0 | 0.25 | 38.89 | 78.57 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.1 | 44.44 | -162.5 | -0.27 | -17.39 | -775.0 | 0.32 | -58.97 | -87.15 | 0.36 | 24.14 | -78.7 | -0.47 | -246.88 | -194.0 | 0.00 | -100.0 | -100.0 | 0.11 | 22.22 | -79.25 | 0.20 | 25.0 | -60.78 | 0.20 | 122.22 | -73.68 | 321 | 0.0 | 0.0 | 1.31 | -22.02 | -60.54 |
| 23Q1 (14) | 28.11 | -23.51 | 15.25 | 22.51 | -22.27 | 20.57 | 4.58 | -17.33 | 9.57 | 0.06 | -14.29 | 100.0 | 0.18 | -25.0 | 125.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | 41.94 | -1000.0 | -0.23 | 30.3 | -283.33 | 0.78 | -59.38 | -46.94 | 0.29 | -78.03 | -60.81 | 0.32 | 900.0 | -45.76 | 41.44 | 0 | 2.96 | 0.09 | -78.05 | -60.87 | 0.16 | -68.63 | -36.0 | 0.09 | -94.0 | -60.87 | 321 | 0.0 | 0.0 | 1.68 | -41.87 | -22.58 |
| 22Q4 (13) | 36.75 | 16.19 | 55.85 | 28.96 | 15.15 | 59.38 | 5.54 | 16.88 | 28.24 | 0.07 | 40.0 | 75.0 | 0.24 | 9.09 | 300.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0.02 | -75.0 | 111.11 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -40.91 | -3000.0 | -0.33 | -10.0 | -925.0 | 1.92 | 33.33 | 71.43 | 1.32 | 22.22 | 528.57 | -0.04 | -122.22 | -116.0 | 0.00 | -100.0 | -100.0 | 0.41 | 20.59 | 583.33 | 0.51 | 18.6 | 920.0 | 1.50 | 37.61 | 581.82 | 321 | 0.0 | 0.0 | 2.89 | 21.94 | 59.67 |
| 22Q3 (12) | 31.63 | 3.98 | 45.83 | 25.15 | 8.03 | 49.26 | 4.74 | 1.28 | 17.04 | 0.05 | 25.0 | 66.67 | 0.22 | 57.14 | 144.44 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.06 | 0 | 100.0 | 0.08 | 300.0 | -57.89 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | -237.5 | -633.33 | -0.3 | -850.0 | -350.0 | 1.44 | -42.17 | 58.24 | 1.08 | -36.09 | 260.0 | 0.18 | -64.0 | -33.33 | 12.67 | -37.28 | -56.93 | 0.34 | -35.85 | 277.78 | 0.43 | -15.69 | 616.67 | 1.09 | 43.42 | 581.25 | 321 | 0.0 | 0.0 | 2.37 | -28.61 | 43.64 |
| 22Q2 (11) | 30.42 | 24.72 | 30.28 | 23.28 | 24.69 | 26.11 | 4.68 | 11.96 | 10.9 | 0.04 | 33.33 | 33.33 | 0.14 | 75.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | -88.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 700.0 | 1500.0 | 0.04 | 166.67 | -69.23 | 2.49 | 69.39 | 211.25 | 1.69 | 128.38 | 745.0 | 0.5 | -15.25 | 66.67 | 20.20 | -49.81 | -46.42 | 0.53 | 130.43 | 783.33 | 0.51 | 104.0 | 2450.0 | 0.76 | 230.43 | 1166.67 | 321 | 0.0 | 0.0 | 3.32 | 53.0 | 111.46 |
| 22Q1 (10) | 24.39 | 3.44 | -13.51 | 18.67 | 2.75 | -21.22 | 4.18 | -3.24 | 2.45 | 0.03 | -25.0 | 50.0 | 0.08 | 33.33 | -11.11 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | -100.0 | 0 | 0.01 | 105.56 | -66.67 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.02 | 300.0 | 120.0 | -0.06 | -250.0 | 62.5 | 1.47 | 31.25 | 465.38 | 0.74 | 252.38 | 7300.0 | 0.59 | 136.0 | 1080.0 | 40.25 | 79.77 | 101.15 | 0.23 | 283.33 | 0 | 0.25 | 400.0 | 400.0 | 0.23 | 4.55 | 0 | 321 | 0.0 | 0.0 | 2.17 | 19.89 | 80.83 |
| 21Q4 (9) | 23.58 | 8.71 | -28.0 | 18.17 | 7.83 | -30.6 | 4.32 | 6.67 | -14.12 | 0.04 | 33.33 | 33.33 | 0.06 | -33.33 | 20.0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0.01 | -66.67 | 0 | -0.18 | -194.74 | 50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.01 | 66.67 | -106.67 | 0.04 | -66.67 | -80.0 | 1.12 | 23.08 | -35.63 | 0.21 | -30.0 | -80.19 | 0.25 | -7.41 | 0 | 22.39 | -23.9 | 0 | 0.06 | -33.33 | -81.82 | 0.05 | -16.67 | -81.48 | 0.22 | 37.5 | -74.71 | 321 | 0.0 | 0.0 | 1.81 | 9.7 | -29.84 |
| 21Q3 (8) | 21.69 | -7.11 | -27.92 | 16.85 | -8.72 | -31.36 | 4.05 | -4.03 | -7.11 | 0.03 | 0.0 | 50.0 | 0.09 | 28.57 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -25.0 | 0.19 | 11.76 | 171.43 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.03 | -400.0 | 72.73 | 0.12 | -7.69 | 185.71 | 0.91 | 13.75 | -12.5 | 0.3 | 50.0 | -67.39 | 0.27 | -10.0 | 125.0 | 29.42 | -21.96 | 158.3 | 0.09 | 50.0 | -68.97 | 0.06 | 200.0 | -81.82 | 0.16 | 166.67 | -70.37 | 321 | 0.0 | 0.0 | 1.65 | 5.1 | -10.81 |
| 21Q2 (7) | 23.35 | -17.2 | -8.18 | 18.46 | -22.11 | -7.7 | 4.22 | 3.43 | 3.69 | 0.03 | 50.0 | 200.0 | 0.07 | -22.22 | -12.5 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 466.67 | -56.41 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.01 | 110.0 | 150.0 | 0.13 | 181.25 | -69.05 | 0.8 | 207.69 | -55.06 | 0.2 | 1900.0 | -82.3 | 0.3 | 500.0 | 11.11 | 37.70 | 88.41 | 150.33 | 0.06 | 0 | -82.86 | 0.02 | -60.0 | -90.91 | 0.06 | 0 | -76.0 | 321 | 0.0 | 0.0 | 1.57 | 30.83 | -37.45 |
| 21Q1 (6) | 28.2 | -13.89 | 94.35 | 23.7 | -9.47 | 125.07 | 4.08 | -18.89 | 13.33 | 0.02 | -33.33 | -60.0 | 0.09 | 80.0 | -18.18 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | 108.33 | 200.0 | 0 | 0 | 0 | -0.04 | -100.0 | 0 | -0.1 | -166.67 | -100.0 | -0.16 | -180.0 | 38.46 | 0.26 | -85.06 | 100.0 | 0.01 | -99.06 | 103.23 | 0.05 | 0 | -81.48 | 20.01 | 0 | 0 | 0.00 | -100.0 | 100.0 | 0.05 | -81.48 | 350.0 | 0.00 | -100.0 | 100.0 | 321 | 0.0 | 0.0 | 1.2 | -53.49 | 36.36 |
| 20Q4 (5) | 32.75 | 8.84 | 32.43 | 26.18 | 6.64 | 37.07 | 5.03 | 15.37 | 15.9 | 0.03 | 50.0 | 0.0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | -100.0 | 0 | -0.36 | -614.29 | -1300.0 | 0 | 0 | 0 | -0.02 | 60.0 | 33.33 | 0.15 | 236.36 | 175.0 | 0.2 | 242.86 | 233.33 | 1.74 | 67.31 | 53.98 | 1.06 | 15.22 | 47.22 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.33 | 13.79 | 3.13 | 0.27 | -18.18 | 0.0 | 0.87 | 61.11 | -11.22 | 321 | 0.0 | 42.67 | 2.58 | 39.46 | 35.08 |
| 20Q3 (4) | 30.09 | 18.32 | 0.0 | 24.55 | 22.75 | 0.0 | 4.36 | 7.13 | 0.0 | 0.02 | 100.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.07 | -82.05 | 0.0 | 0 | 0 | 0.0 | -0.05 | -25.0 | 0.0 | -0.11 | -450.0 | 0.0 | -0.14 | -133.33 | 0.0 | 1.04 | -41.57 | 0.0 | 0.92 | -18.58 | 0.0 | 0.12 | -55.56 | 0.0 | 11.39 | -24.37 | 0.0 | 0.29 | -17.14 | 0.0 | 0.33 | 50.0 | 0.0 | 0.54 | 116.0 | 0.0 | 321 | 0.0 | 0.0 | 1.85 | -26.29 | 0.0 |
| 20Q2 (3) | 25.43 | 75.26 | 0.0 | 20.0 | 89.93 | 0.0 | 4.07 | 13.06 | 0.0 | 0.01 | -80.0 | 0.0 | 0.08 | -27.27 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.39 | 3800.0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | -0.02 | 60.0 | 0.0 | 0.42 | 261.54 | 0.0 | 1.78 | 1269.23 | 0.0 | 1.13 | 464.52 | 0.0 | 0.27 | 0.0 | 0.0 | 15.06 | 0 | 0.0 | 0.35 | 450.0 | 0.0 | 0.22 | 1200.0 | 0.0 | 0.25 | 350.0 | 0.0 | 321 | 0.0 | 0.0 | 2.51 | 185.23 | 0.0 |
| 20Q1 (2) | 14.51 | -41.33 | 0.0 | 10.53 | -44.87 | 0.0 | 3.6 | -17.05 | 0.0 | 0.05 | 66.67 | 0.0 | 0.11 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.05 | 75.0 | 0.0 | -0.26 | -73.33 | 0.0 | 0.13 | -88.5 | 0.0 | -0.31 | -143.06 | 0.0 | 0.27 | 145.45 | 0.0 | 0.00 | -100.0 | 0.0 | -0.10 | -131.25 | 0.0 | -0.02 | -107.41 | 0.0 | -0.10 | -110.2 | 0.0 | 321 | 42.67 | 0.0 | 0.88 | -53.93 | 0.0 |
| 19Q4 (1) | 24.73 | 0.0 | 0.0 | 19.1 | 0.0 | 0.0 | 4.34 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 1.13 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 10.14 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 225 | 0.0 | 0.0 | 1.91 | 0.0 | 0.0 |
