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) | 104.96 | -13.41 | 74.52 | -20.72 | 11.55 | -5.02 | 3.95 | 243.48 | 0 | 0 | 0.03 | 50.0 | 0.58 | 23.4 | 0.21 | -41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | -71.88 | 5.81 | -68.59 | 24.71 | -26.37 | 19.85 | -19.11 | 4.86 | -46.12 | 19.67 | -26.8 | 4.62 | -19.09 | 3.27 | 131.91 | 0.00 | 0 | 429 | 0.0 | 26.33 | -25.89 |
| 2022 (9) | 121.22 | -15.32 | 94.0 | -7.29 | 12.16 | -5.3 | 1.15 | 45.57 | 0 | 0 | 0.02 | 100.0 | 0.47 | 27.03 | 0.36 | 414.29 | 0 | 0 | 13.24 | 0 | 0 | 0 | 3.2 | 0 | 18.5 | 680.59 | 33.56 | 7.25 | 24.54 | -3.12 | 9.02 | 51.6 | 26.87 | 41.2 | 5.71 | -3.22 | 1.41 | -73.64 | 0.00 | 0 | 429 | 0.0 | 35.53 | 4.99 |
| 2021 (8) | 143.15 | 25.05 | 101.39 | 12.94 | 12.84 | 2.07 | 0.79 | 6.76 | 0 | 0 | 0.01 | -50.0 | 0.37 | -5.13 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 2.37 | -18.28 | 31.29 | 108.32 | 25.33 | 111.44 | 5.95 | 95.08 | 19.03 | -6.16 | 5.90 | 111.47 | 5.35 | 152.36 | 0.00 | 0 | 429 | 0.0 | 33.84 | 92.05 |
| 2020 (7) | 114.47 | -15.18 | 89.77 | -13.76 | 12.58 | -3.75 | 0.74 | -61.46 | 0 | 0 | 0.02 | 0.0 | 0.39 | 0.0 | 0.04 | -20.0 | 0 | 0 | -0.02 | 0 | 0 | 0 | -0.54 | 0 | 2.9 | -6.15 | 15.02 | -28.13 | 11.98 | -30.71 | 3.05 | -15.51 | 20.28 | 17.5 | 2.79 | -30.42 | 2.12 | -35.95 | 0.00 | 0 | 429 | -0.46 | 17.62 | -25.15 |
| 2019 (6) | 134.96 | -23.39 | 104.09 | -26.1 | 13.07 | -5.97 | 1.92 | 9.71 | 0 | 0 | 0.02 | 0 | 0.39 | 18.18 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 3.09 | -39.88 | 20.9 | -21.25 | 17.29 | -16.95 | 3.61 | -36.89 | 17.26 | -19.87 | 4.01 | -16.98 | 3.31 | -9.56 | 0.00 | 0 | 431 | 0.0 | 23.54 | -17.81 |
| 2018 (5) | 176.16 | -15.97 | 140.86 | -8.76 | 13.9 | -9.09 | 1.75 | 20.69 | 0 | 0 | 0 | 0 | 0.33 | 83.33 | 0.04 | -55.56 | 0 | 0 | 0.01 | -90.0 | 0 | 0 | 3.38 | 0 | 5.14 | 0 | 26.54 | -19.89 | 20.82 | -21.61 | 5.72 | -12.94 | 21.54 | 8.62 | 4.83 | -21.59 | 3.66 | -53.02 | 0.00 | 0 | 431 | 0.0 | 28.64 | -18.61 |
| 2017 (4) | 209.65 | -5.16 | 154.38 | -10.0 | 15.29 | -7.0 | 1.45 | 19.83 | 0 | 0 | 0 | 0 | 0.18 | 0.0 | 0.09 | 0.0 | 0 | 0 | 0.1 | 0 | -0.95 | 0 | -6.89 | 0 | -6.85 | 0 | 33.13 | 2.16 | 26.56 | -7.87 | 6.57 | 81.99 | 19.83 | 78.33 | 6.16 | -7.78 | 7.79 | 13.39 | 0.00 | 0 | 431 | 0.0 | 35.19 | 1.27 |
| 2016 (3) | 221.05 | -11.27 | 171.53 | -15.13 | 16.44 | -0.36 | 1.21 | -15.97 | 0.03 | -25.0 | 0 | 0 | 0.18 | -5.26 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0.13 | -45.83 | -2.09 | 0 | -0.64 | 0 | 32.43 | -12.66 | 28.83 | -10.52 | 3.61 | -26.48 | 11.12 | -15.95 | 6.68 | -10.58 | 6.87 | 15.08 | 0.00 | 0 | 431 | 0.0 | 34.75 | -12.27 |
| 2015 (2) | 249.13 | -8.47 | 202.12 | -6.77 | 16.5 | -8.03 | 1.44 | -18.18 | 0.04 | -50.0 | 0 | 0 | 0.19 | 11.76 | 0.11 | -21.43 | 0 | 0 | -0.01 | 0 | 0.24 | 84.62 | 3.26 | 7.24 | 6.62 | 1.22 | 37.13 | -15.63 | 32.22 | -13.73 | 4.91 | -26.28 | 13.23 | -12.56 | 7.47 | -13.74 | 5.97 | -16.85 | 0.00 | 0 | 431 | 0.0 | 39.61 | -14.74 |
| 2014 (1) | 272.19 | 4.2 | 216.79 | 2.25 | 17.94 | 14.27 | 1.76 | 53.04 | 0.08 | 0 | 0 | 0 | 0.17 | 13.33 | 0.14 | -6.67 | 0 | 0 | -0.02 | 0 | 0.13 | -88.39 | 3.04 | 226.88 | 6.54 | 68.99 | 44.01 | 17.74 | 37.35 | 16.76 | 6.66 | 23.56 | 15.13 | 4.92 | 8.66 | 16.87 | 7.18 | 9.62 | 0.00 | 0 | 431 | 0.0 | 46.46 | 16.62 |
| 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) | 25.17 | 7.93 | -7.7 | 17.85 | 19.88 | -4.8 | 2.82 | -7.54 | 0.71 | 0.8 | -5.88 | -19.19 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.08 | -102.59 | -101.99 | 4.41 | -47.93 | -54.72 | 3.48 | -51.4 | -57.92 | 0.94 | -28.79 | -36.05 | 21.19 | 36.36 | 39.96 | 0.81 | -51.5 | -58.03 | 0.83 | -12.63 | -16.16 | 4.36 | 22.82 | 28.24 | 429 | 0.0 | 0.0 | 4.76 | -45.97 | -53.1 |
| 24Q2 (19) | 23.32 | -14.64 | -5.59 | 14.89 | -18.9 | -21.01 | 3.05 | 2.01 | 6.27 | 0.85 | -4.49 | -21.3 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.16 | 6.67 | 14.29 | 0.02 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | -66.13 | -53.33 | 3.09 | -20.36 | 18.85 | 8.47 | -14.1 | 52.06 | 7.16 | -11.28 | 79.0 | 1.32 | -26.26 | -16.46 | 15.54 | -14.29 | -45.13 | 1.67 | -11.17 | 79.57 | 0.95 | -3.06 | 187.88 | 3.55 | 88.83 | 141.5 | 429 | 0.0 | 0.0 | 8.81 | -13.63 | 47.08 |
| 24Q1 (18) | 27.32 | 1.52 | 4.71 | 18.36 | 12.29 | -10.7 | 2.99 | 3.46 | 0.0 | 0.89 | -9.18 | -1.11 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.15 | 7.14 | 7.14 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.86 | 171.54 | 361.97 | 3.88 | 431.62 | 977.78 | 9.86 | 51.69 | 241.18 | 8.07 | 53.42 | 247.84 | 1.79 | 44.35 | 214.04 | 18.13 | -4.68 | -8.11 | 1.88 | 52.85 | 248.15 | 0.98 | -34.67 | 113.04 | 1.88 | -59.4 | 248.15 | 429 | 0.0 | 0.0 | 10.2 | 48.47 | 208.16 |
| 23Q4 (17) | 26.91 | -1.32 | 3.5 | 16.35 | -12.8 | -20.2 | 2.89 | 3.21 | -1.7 | 0.98 | -1.01 | 48.48 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.14 | -6.67 | 0.0 | 0.01 | -92.31 | 0.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -2.6 | -190.91 | 2.26 | -1.17 | -129.1 | 37.1 | 6.5 | -33.26 | 815.49 | 5.26 | -36.4 | 1043.48 | 1.24 | -15.65 | 396.0 | 19.02 | 25.63 | -46.1 | 1.23 | -36.27 | 1018.18 | 1.50 | 51.52 | 177.78 | 4.63 | 36.18 | -19.06 | 429 | 0.0 | 0.0 | 6.87 | -32.32 | 492.24 |
| 23Q3 (16) | 27.27 | 10.4 | -11.06 | 18.75 | -0.53 | -28.68 | 2.8 | -2.44 | 0.0 | 0.99 | -8.33 | 253.57 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.15 | 7.14 | 15.38 | 0.13 | 116.67 | -59.38 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 2.86 | 111.85 | -28.5 | 4.02 | 54.62 | -13.73 | 9.74 | 74.87 | 56.34 | 8.27 | 106.75 | 70.87 | 1.47 | -6.96 | 5.76 | 15.14 | -46.54 | -32.14 | 1.93 | 107.53 | 70.8 | 0.99 | 200.0 | 2375.0 | 3.40 | 131.29 | -39.39 | 429 | 0.0 | 0.0 | 10.15 | 69.45 | 51.95 |
| 23Q2 (15) | 24.7 | -5.33 | -17.83 | 18.85 | -8.32 | -11.59 | 2.87 | -4.01 | -5.9 | 1.08 | 20.0 | 800.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.14 | 0.0 | 40.0 | 0.06 | 500.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 1.35 | 290.14 | 33.66 | 2.6 | 622.22 | -76.62 | 5.57 | 92.73 | -66.86 | 4.0 | 72.41 | -65.07 | 1.58 | 177.19 | -70.52 | 28.32 | 43.54 | -11.14 | 0.93 | 72.22 | -65.17 | 0.33 | -28.26 | 312.5 | 1.47 | 172.22 | -67.26 | 429 | 0.0 | 0.0 | 5.99 | 80.97 | -65.36 |
| 23Q1 (14) | 26.09 | 0.35 | -24.38 | 20.56 | 0.34 | -20.59 | 2.99 | 1.7 | -11.01 | 0.9 | 36.36 | 900.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.14 | 0.0 | 55.56 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.71 | 73.31 | -182.56 | 0.36 | 119.35 | -92.14 | 2.89 | 307.04 | -70.57 | 2.32 | 404.35 | -70.22 | 0.57 | 128.0 | -71.78 | 19.73 | -44.09 | -4.18 | 0.54 | 390.91 | -70.33 | 0.46 | -14.81 | -38.67 | 0.54 | -90.56 | -70.33 | 429 | 0.0 | 0.0 | 3.31 | 185.34 | -68.17 |
| 22Q4 (13) | 26.0 | -15.2 | -25.67 | 20.49 | -22.06 | -21.22 | 2.94 | 5.0 | -4.85 | 0.66 | 135.71 | 842.86 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.14 | 7.69 | 55.56 | 0.01 | -96.88 | 0.0 | 0 | 0 | 0 | -0.01 | 75.0 | 0 | 0 | 0 | 0 | -2.66 | -166.5 | -3700.0 | -1.86 | -139.91 | -681.25 | 0.71 | -88.6 | -88.57 | 0.46 | -90.5 | -90.57 | 0.25 | -82.01 | -81.2 | 35.29 | 58.18 | 65.06 | 0.11 | -90.27 | -90.35 | 0.54 | 1250.0 | -49.06 | 5.72 | 1.96 | -3.05 | 429 | 0.0 | 0.0 | 1.16 | -82.63 | -83.04 |
| 22Q3 (12) | 30.66 | 2.0 | -13.0 | 26.29 | 23.31 | 8.86 | 2.8 | -8.2 | -8.5 | 0.28 | 133.33 | 366.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.13 | 30.0 | 30.0 | 0.32 | 3100.0 | 540.0 | 0 | 0 | 0 | -0.04 | -100.41 | 0 | 0 | 0 | 0 | 4.0 | 296.04 | 6566.67 | 4.66 | -58.09 | 1625.93 | 6.23 | -62.94 | -24.94 | 4.84 | -57.73 | -27.33 | 1.39 | -74.07 | -15.24 | 22.31 | -30.0 | 12.73 | 1.13 | -57.68 | -27.1 | 0.04 | -50.0 | -97.32 | 5.61 | 24.94 | 17.61 | 429 | 0.0 | 0.0 | 6.68 | -61.36 | -25.2 |
| 22Q2 (11) | 30.06 | -12.87 | -20.77 | 21.32 | -17.65 | -13.93 | 3.05 | -9.23 | -8.96 | 0.12 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 11.11 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 9.85 | 185.51 | 0 | 0 | 0 | 0 | 1.01 | 17.44 | 3466.67 | 11.12 | 142.79 | 3077.14 | 16.81 | 71.18 | 65.45 | 11.45 | 46.98 | 39.63 | 5.36 | 165.35 | 173.47 | 31.87 | 54.78 | 65.22 | 2.67 | 46.7 | 39.79 | 0.08 | -89.33 | -95.63 | 4.49 | 146.7 | 39.44 | 429 | 0.0 | 0.0 | 17.29 | 66.25 | 60.09 |
| 22Q1 (10) | 34.5 | -1.37 | -1.4 | 25.89 | -0.46 | -2.15 | 3.36 | 8.74 | 0.6 | 0.09 | 28.57 | -84.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 3.45 | 0 | 0 | 0 | 0 | 0 | 0.86 | 1328.57 | 960.0 | 4.58 | 1331.25 | 220.28 | 9.82 | 58.13 | 48.34 | 7.79 | 59.63 | 39.36 | 2.02 | 51.88 | 98.04 | 20.59 | -3.7 | 33.01 | 1.82 | 59.65 | 40.0 | 0.75 | -29.25 | -22.68 | 1.82 | -69.15 | 40.0 | 429 | 0.0 | 0.0 | 10.4 | 52.05 | 43.05 |
| 21Q4 (9) | 34.98 | -0.74 | 17.54 | 26.01 | 7.7 | 7.3 | 3.09 | 0.98 | 5.46 | 0.07 | 16.67 | -50.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | -10.0 | 0.0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.07 | -216.67 | 68.18 | 0.32 | 18.52 | -64.44 | 6.21 | -25.18 | 78.45 | 4.88 | -26.73 | 84.15 | 1.33 | -18.9 | 60.24 | 21.38 | 8.03 | -10.28 | 1.14 | -26.45 | 83.87 | 1.06 | -28.86 | 158.54 | 5.90 | 23.69 | 111.47 | 429 | 0.0 | 0.0 | 6.84 | -23.4 | 66.42 |
| 21Q3 (8) | 35.24 | -7.12 | 27.45 | 24.15 | -2.5 | 7.0 | 3.06 | -8.66 | 8.9 | 0.06 | -33.33 | -57.14 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.1 | 11.11 | 0.0 | 0.05 | 400.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 300.0 | 118.75 | 0.27 | -22.86 | 17.39 | 8.3 | -18.31 | 233.33 | 6.66 | -18.78 | 226.47 | 1.64 | -16.33 | 264.44 | 19.79 | 2.59 | 10.01 | 1.55 | -18.85 | 222.92 | 1.49 | -18.58 | 254.76 | 4.77 | 48.14 | 119.82 | 429 | 0.0 | 0.0 | 8.93 | -17.31 | 185.3 |
| 21Q2 (7) | 37.94 | 8.43 | 52.61 | 24.77 | -6.39 | 30.51 | 3.35 | 0.3 | 20.5 | 0.09 | -84.21 | -57.14 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | 0.0 | -10.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 70.0 | 92.5 | 0.35 | -75.52 | 118.75 | 10.16 | 53.47 | 211.66 | 8.2 | 46.69 | 209.43 | 1.96 | 92.16 | 221.31 | 19.29 | 24.61 | 2.61 | 1.91 | 46.92 | 208.06 | 1.83 | 88.66 | 215.52 | 3.22 | 147.69 | 89.41 | 429 | 0.0 | 0.0 | 10.8 | 48.56 | 176.21 |
| 21Q1 (6) | 34.99 | 17.57 | 8.66 | 26.46 | 9.16 | 10.39 | 3.34 | 13.99 | -17.73 | 0.57 | 307.14 | 137.5 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.1 | 54.55 | -125.0 | 1.43 | 58.89 | -11.73 | 6.62 | 90.23 | 14.14 | 5.59 | 110.94 | 20.47 | 1.02 | 22.89 | -12.07 | 15.48 | -35.04 | -22.44 | 1.30 | 109.68 | 20.37 | 0.97 | 136.59 | 38.57 | 1.30 | -53.41 | 20.37 | 429 | 0.0 | 0.0 | 7.27 | 76.89 | 12.36 |
| 20Q4 (5) | 29.76 | 7.63 | -9.43 | 24.24 | 7.4 | -2.38 | 2.93 | 4.27 | -12.01 | 0.14 | 0.0 | -53.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.09 | -10.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.22 | 31.25 | 86.16 | 0.9 | 291.3 | 325.0 | 3.48 | 39.76 | -18.88 | 2.65 | 29.9 | -33.08 | 0.83 | 84.44 | 151.52 | 23.83 | 32.46 | 211.1 | 0.62 | 29.17 | -32.61 | 0.41 | -2.38 | -59.8 | 2.79 | 28.57 | -30.42 | 429 | 0.0 | -0.46 | 4.11 | 31.31 | -17.14 |
| 20Q3 (4) | 27.65 | 11.22 | 0.0 | 22.57 | 18.91 | 0.0 | 2.81 | 1.08 | 0.0 | 0.14 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.32 | 20.0 | 0.0 | 0.23 | 43.75 | 0.0 | 2.49 | -23.62 | 0.0 | 2.04 | -23.02 | 0.0 | 0.45 | -26.23 | 0.0 | 17.99 | -4.31 | 0.0 | 0.48 | -22.58 | 0.0 | 0.42 | -27.59 | 0.0 | 2.17 | 27.65 | 0.0 | 429 | 0.0 | 0.0 | 3.13 | -19.95 | 0.0 |
| 20Q2 (3) | 24.86 | -22.8 | 0.0 | 18.98 | -20.82 | 0.0 | 2.78 | -31.53 | 0.0 | 0.21 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.1 | 11.11 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.4 | -200.0 | 0.0 | 0.16 | -90.12 | 0.0 | 3.26 | -43.79 | 0.0 | 2.65 | -42.89 | 0.0 | 0.61 | -47.41 | 0.0 | 18.80 | -5.81 | 0.0 | 0.62 | -42.59 | 0.0 | 0.58 | -17.14 | 0.0 | 1.70 | 57.41 | 0.0 | 429 | 0.0 | 0.0 | 3.91 | -39.57 | 0.0 |
| 20Q1 (2) | 32.2 | -2.01 | 0.0 | 23.97 | -3.46 | 0.0 | 4.06 | 21.92 | 0.0 | 0.24 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.4 | 125.16 | 0.0 | 1.62 | 505.0 | 0.0 | 5.8 | 35.2 | 0.0 | 4.64 | 17.17 | 0.0 | 1.16 | 251.52 | 0.0 | 19.96 | 160.57 | 0.0 | 1.08 | 17.39 | 0.0 | 0.70 | -31.37 | 0.0 | 1.08 | -73.07 | 0.0 | 429 | -0.46 | 0.0 | 6.47 | 30.44 | 0.0 |
| 19Q4 (1) | 32.86 | 0.0 | 0.0 | 24.83 | 0.0 | 0.0 | 3.33 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.59 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 4.29 | 0.0 | 0.0 | 3.96 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 7.66 | 0.0 | 0.0 | 0.92 | 0.0 | 0.0 | 1.02 | 0.0 | 0.0 | 4.01 | 0.0 | 0.0 | 431 | 0.0 | 0.0 | 4.96 | 0.0 | 0.0 |
