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) | 123.32 | -12.03 | 91.2 | -23.21 | 28.58 | 34.3 | 1.21 | 218.42 | 1.23 | 75.71 | 0.03 | 50.0 | 0 | 0 | 0.07 | 133.33 | 1.49 | -8.02 | -0.03 | 0 | 0 | 0 | -0.27 | 0 | 1.1 | -36.78 | 4.64 | 146.81 | 2.63 | 270.42 | 2.02 | 72.65 | 43.47 | -30.0 | 0.68 | 257.89 | 0.35 | 0 | 0.00 | 0 | 385 | 2.67 | 9.62 | 61.14 |
| 2022 (9) | 140.18 | 14.12 | 118.76 | 9.85 | 21.28 | 17.37 | 0.38 | 35.71 | 0.7 | 89.19 | 0.02 | 0.0 | 0 | 0 | 0.03 | 0 | 1.62 | 84.09 | 0.03 | 0 | 0.03 | 200.0 | 0.57 | 0 | 1.74 | 324.39 | 1.88 | 0 | 0.71 | 0 | 1.17 | 680.0 | 62.10 | 0 | 0.19 | 0 | -0.24 | 0 | 0.00 | 0 | 375 | 10.62 | 5.97 | 1321.43 |
| 2021 (8) | 122.84 | 32.89 | 108.11 | 34.03 | 18.13 | 16.97 | 0.28 | -15.15 | 0.37 | 68.18 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.88 | -35.29 | -0.03 | 0 | 0.01 | -90.0 | -0.19 | 0 | 0.41 | -81.28 | -2.98 | 0 | -3.13 | 0 | 0.15 | 1400.0 | 0.00 | 0 | -0.92 | 0 | -0.81 | 0 | 0.00 | 0 | 339 | 0.3 | 0.42 | -77.89 |
| 2020 (7) | 92.44 | -13.57 | 80.66 | -12.03 | 15.5 | -3.37 | 0.33 | -19.51 | 0.22 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 1.36 | 47.83 | -0.03 | 0 | 0.1 | 150.0 | -0.39 | 0 | 2.19 | 508.33 | -1.53 | 0 | -1.55 | 0 | 0.01 | 0 | 0.00 | 0 | -0.46 | 0 | -0.86 | 0 | 0.00 | 0 | 338 | 0.0 | 1.9 | -43.11 |
| 2019 (6) | 106.95 | -11.9 | 91.69 | -15.7 | 16.04 | -1.23 | 0.41 | 17.14 | 0.22 | 0.0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.92 | -22.03 | -0.55 | 0 | 0.04 | -69.23 | -0.09 | 0 | 0.36 | -80.11 | -0.42 | 0 | -0.38 | 0 | -0.04 | 0 | 0.00 | 0 | -0.11 | 0 | -0.17 | 0 | 0.00 | 0 | 338 | 0.0 | 3.34 | 96.47 |
| 2018 (5) | 121.39 | 7.58 | 108.76 | 9.09 | 16.24 | 6.84 | 0.35 | 118.75 | 0.22 | -37.14 | 0 | 0 | 0 | 0 | 0 | 0 | 1.18 | -4.84 | 1.35 | -46.85 | 0.13 | -23.53 | -0.03 | 0 | 1.81 | -36.93 | -1.8 | 0 | -2.47 | 0 | 0.66 | -12.0 | 0.00 | 0 | -0.73 | 0 | -0.98 | 0 | 0.00 | 0 | 338 | 3.36 | 1.7 | -62.22 |
| 2017 (4) | 112.84 | -0.6 | 99.7 | -0.14 | 15.2 | -9.36 | 0.16 | -51.52 | 0.35 | 2.94 | 0 | 0 | 0 | 0 | 0.06 | -64.71 | 1.24 | 16.98 | 2.54 | 4980.0 | 0.17 | -45.16 | -0.86 | 0 | 2.87 | 510.64 | 0.82 | 0 | 0.07 | 0 | 0.75 | 92.31 | 91.86 | 0 | 0.02 | 0 | -0.64 | 0 | 0.00 | 0 | 327 | 17.63 | 4.5 | 186.62 |
| 2016 (3) | 113.52 | 2.06 | 99.84 | -1.28 | 16.77 | 3.01 | 0.33 | 43.48 | 0.34 | 6.25 | 0 | 0 | 0 | 0 | 0.17 | 183.33 | 1.06 | -18.46 | 0.05 | 0 | 0.31 | 121.43 | -0.89 | 0 | 0.47 | -69.28 | -2.62 | 0 | -3.01 | 0 | 0.39 | -17.02 | 0.00 | 0 | -1.09 | 0 | -0.80 | 0 | 0.00 | 0 | 278 | 0.0 | 1.57 | 0 |
| 2015 (2) | 111.23 | -10.56 | 101.13 | -5.53 | 16.28 | -5.02 | 0.23 | 15.0 | 0.32 | 23.08 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 1.3 | -1.52 | 0 | 0 | 0.14 | 0 | 0.36 | -66.04 | 1.53 | -45.55 | -4.65 | 0 | -5.09 | 0 | 0.47 | -68.67 | 0.00 | 0 | -1.83 | 0 | -1.51 | 0 | 0.00 | 0 | 278 | 0.36 | -0.3 | 0 |
| 2014 (1) | 124.36 | 2.94 | 107.05 | 4.66 | 17.14 | 0.82 | 0.2 | 81.82 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 1.32 | -11.41 | 0.55 | 0 | 0 | 0 | 1.06 | 0 | 2.81 | 96.5 | 2.98 | 0.34 | 1.48 | -3.27 | 1.5 | 2.74 | 50.43 | 2.31 | 0.49 | -10.91 | -0.30 | 0 | 0.00 | 0 | 277 | 0.0 | 7.39 | -0.67 |
| 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) | 29.62 | 13.92 | -13.95 | 21.67 | 14.23 | -12.37 | 8.11 | 7.13 | -3.68 | 0.37 | -7.5 | 23.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | -100.0 | -100.0 | 1.21 | -5.47 | 120.0 | 1.05 | 40.0 | -42.31 | 1.05 | 133.33 | 2.94 | 0 | -100.0 | -100.0 | 0.34 | -99.14 | -99.22 | 0.24 | 140.0 | -11.11 | -0.04 | 78.95 | -136.36 | 0.50 | 92.31 | -28.57 | 437 | 1.39 | 16.53 | 2.2 | 16.4 | -30.6 |
| 24Q2 (19) | 26.0 | 11.02 | -18.6 | 18.97 | 16.45 | -20.89 | 7.57 | 6.17 | 12.82 | 0.4 | 14.29 | 33.33 | 0.1 | -16.67 | -62.96 | 0.01 | 0.0 | 0.0 | 0.1 | -9.09 | 0 | 0 | -100.0 | 0 | 0.59 | 247.06 | 68.57 | 0.04 | 0 | 233.33 | -0.01 | 0 | 0 | 0.29 | -49.12 | 38.1 | 1.28 | 15.32 | 178.26 | 0.75 | -32.43 | -56.14 | 0.45 | -32.84 | -61.86 | 0.29 | -34.09 | -45.28 | 39.46 | -0.68 | 26.56 | 0.10 | -37.5 | -67.74 | -0.19 | -90.0 | -218.75 | 0.26 | 62.5 | -39.53 | 431 | 0.0 | 14.93 | 1.89 | -15.25 | -35.27 |
| 24Q1 (18) | 23.42 | -19.71 | -15.76 | 16.29 | -23.52 | -23.12 | 7.13 | -6.8 | 22.93 | 0.35 | -20.45 | 105.88 | 0.12 | -55.56 | -52.0 | 0.01 | 0.0 | 0.0 | 0.11 | 0 | 0 | 0.05 | 0 | 150.0 | 0.17 | -52.78 | -63.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 186.36 | 435.29 | 1.11 | 1109.09 | 455.0 | 1.11 | 909.09 | 9.9 | 0.67 | 6800.0 | 52.27 | 0.44 | 266.67 | -22.81 | 39.73 | 0 | -29.71 | 0.16 | 0 | 33.33 | -0.10 | -600.0 | -300.0 | 0.16 | -76.47 | 33.33 | 431 | 11.95 | 14.93 | 2.23 | 68.94 | 0.9 |
| 23Q4 (17) | 29.17 | -15.25 | -24.29 | 21.3 | -13.87 | -30.46 | 7.65 | -9.14 | 28.14 | 0.44 | 46.67 | 144.44 | 0.27 | -37.21 | 3.85 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.36 | 9.09 | -26.53 | 0 | -100.0 | 100.0 | 0 | 0 | -100.0 | -0.66 | -283.33 | 32.65 | -0.11 | -120.0 | 82.54 | 0.11 | -93.96 | -91.54 | -0.01 | -100.98 | -101.72 | 0.12 | -85.0 | -83.33 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.02 | -81.82 | -92.86 | 0.68 | -2.86 | 257.89 | 385 | 2.67 | 2.67 | 1.32 | -58.36 | -46.34 |
| 23Q3 (16) | 34.42 | 7.76 | -9.52 | 24.73 | 3.13 | -24.26 | 8.42 | 25.48 | 49.29 | 0.3 | 0.0 | 275.0 | 0.43 | 59.26 | 104.76 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 100.0 | 0.33 | -5.71 | -21.43 | 0.01 | 133.33 | 114.29 | 0 | 0 | -100.0 | 0.36 | 71.43 | -55.0 | 0.55 | 19.57 | -45.54 | 1.82 | 6.43 | 139.47 | 1.02 | -13.56 | 325.0 | 0.8 | 50.94 | 53.85 | 43.80 | 40.47 | -35.83 | 0.27 | -12.9 | 350.0 | 0.11 | -31.25 | 161.11 | 0.70 | 62.79 | 1650.0 | 375 | 0.0 | 0.0 | 3.17 | 8.56 | 71.35 |
| 23Q2 (15) | 31.94 | 14.89 | -5.84 | 23.98 | 13.17 | -17.79 | 6.71 | 15.69 | 37.5 | 0.3 | 76.47 | 275.0 | 0.27 | 8.0 | 107.69 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.35 | -23.91 | -28.57 | -0.03 | 0 | -400.0 | 0 | 0 | 0 | 0.21 | 223.53 | -22.22 | 0.46 | 130.0 | -29.23 | 1.71 | 69.31 | 222.64 | 1.18 | 168.18 | 68.57 | 0.53 | -7.02 | 411.76 | 31.18 | -44.83 | 0 | 0.31 | 158.33 | 63.16 | 0.16 | 220.0 | 1500.0 | 0.43 | 258.33 | 1533.33 | 375 | 0.0 | 0.0 | 2.92 | 32.13 | 98.64 |
| 23Q1 (14) | 27.8 | -27.85 | -6.37 | 21.19 | -30.82 | -19.46 | 5.8 | -2.85 | 21.09 | 0.17 | -5.56 | 240.0 | 0.25 | -3.85 | 177.78 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.46 | -6.12 | 109.09 | 0 | 100.0 | -100.0 | 0 | -100.0 | 0 | -0.17 | 82.65 | -135.42 | 0.2 | 131.75 | -71.43 | 1.01 | -22.31 | 242.25 | 0.44 | -24.14 | 155.0 | 0.57 | -20.83 | 533.33 | 56.52 | 1.38 | 0 | 0.12 | -20.0 | 157.14 | 0.05 | -82.14 | 114.71 | 0.12 | -36.84 | 157.14 | 375 | 0.0 | 0.0 | 2.21 | -10.16 | 1063.16 |
| 22Q4 (13) | 38.53 | 1.29 | 2.09 | 30.63 | -6.19 | -6.04 | 5.97 | 5.85 | 14.37 | 0.18 | 125.0 | 157.14 | 0.26 | 23.81 | 136.36 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.49 | 16.67 | 145.0 | -0.03 | 57.14 | 0 | 0.02 | 100.0 | 0 | -0.98 | -222.5 | -988.89 | -0.63 | -162.38 | -6400.0 | 1.3 | 71.05 | 1957.14 | 0.58 | 141.67 | 486.67 | 0.72 | 38.46 | 800.0 | 55.75 | -18.33 | 0 | 0.15 | 150.0 | 475.0 | 0.28 | 255.56 | 800.0 | 0.19 | 375.0 | 120.65 | 375 | 0.0 | 10.62 | 2.46 | 32.97 | 203.7 |
| 22Q3 (12) | 38.04 | 12.15 | 20.99 | 32.65 | 11.93 | 18.86 | 5.64 | 15.57 | 26.17 | 0.08 | 0.0 | 14.29 | 0.21 | 61.54 | 110.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.42 | -14.29 | 40.0 | -0.07 | -800.0 | -250.0 | 0.01 | 0 | 0 | 0.8 | 196.3 | 566.67 | 1.01 | 55.38 | 236.67 | 0.76 | 43.4 | 480.0 | 0.24 | -65.71 | 250.0 | 0.52 | 405.88 | 1400.0 | 68.26 | 0 | 0 | 0.06 | -68.42 | 220.0 | -0.18 | -1900.0 | -63.64 | 0.04 | 233.33 | 104.55 | 375 | 0.0 | 10.95 | 1.85 | 25.85 | 184.62 |
| 22Q2 (11) | 33.92 | 14.25 | 20.16 | 29.17 | 10.87 | 16.49 | 4.88 | 1.88 | 14.29 | 0.08 | 60.0 | 14.29 | 0.13 | 44.44 | 62.5 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 122.73 | 88.46 | 0.01 | -91.67 | 200.0 | 0 | 0 | 0 | 0.27 | -43.75 | 258.82 | 0.65 | -7.14 | 1200.0 | 0.53 | 174.65 | 151.96 | 0.7 | 187.5 | 163.06 | -0.17 | -288.89 | -270.0 | 0.00 | 0 | 0 | 0.19 | 190.48 | 157.58 | 0.01 | 102.94 | 103.7 | -0.03 | 85.71 | 96.43 | 375 | 0.0 | 10.95 | 1.47 | 673.68 | 964.71 |
| 22Q1 (10) | 29.69 | -21.33 | 16.8 | 26.31 | -19.29 | 14.39 | 4.79 | -8.24 | 14.87 | 0.05 | -28.57 | -28.57 | 0.09 | -18.18 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 10.0 | 69.23 | 0.12 | 0 | 1300.0 | 0 | 0 | 0 | 0.48 | 633.33 | 1060.0 | 0.7 | 6900.0 | 1066.67 | -0.71 | -914.29 | 57.99 | -0.8 | -433.33 | 53.22 | 0.09 | 12.5 | 800.0 | 0.00 | 0 | 0 | -0.21 | -425.0 | 58.82 | -0.34 | -750.0 | 17.07 | -0.21 | 77.17 | 58.82 | 375 | 10.62 | 10.95 | 0.19 | -76.54 | 121.84 |
| 21Q4 (9) | 37.74 | 20.04 | 41.72 | 32.6 | 18.67 | 39.67 | 5.22 | 16.78 | 30.17 | 0.07 | 0.0 | -22.22 | 0.11 | 10.0 | 83.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -33.33 | -23.08 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | -0.09 | -175.0 | 30.77 | 0.01 | -96.67 | -98.59 | -0.07 | 65.0 | -600.0 | -0.15 | 6.25 | -171.43 | 0.08 | 300.0 | 136.36 | 0.00 | 0 | 0 | -0.04 | 20.0 | -166.67 | -0.04 | 63.64 | 63.64 | -0.92 | -4.55 | -100.0 | 339 | 0.3 | 0.3 | 0.81 | 24.62 | -1.22 |
| 21Q3 (8) | 31.44 | 11.37 | 24.56 | 27.47 | 9.7 | 26.12 | 4.47 | 4.68 | 13.16 | 0.07 | 0.0 | -12.5 | 0.1 | 25.0 | 66.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 15.38 | -43.4 | -0.02 | -100.0 | 0.0 | 0 | 0 | 0 | 0.12 | 170.59 | 180.0 | 0.3 | 500.0 | -54.55 | -0.2 | 80.39 | -225.0 | -0.16 | 85.59 | -180.0 | -0.04 | -140.0 | 0.0 | 0.00 | 0 | 0 | -0.05 | 84.85 | -183.33 | -0.11 | 59.26 | 0.0 | -0.88 | -4.76 | -69.23 | 338 | 0.0 | 0.0 | 0.65 | 482.35 | -36.27 |
| 21Q2 (7) | 28.23 | 11.05 | 14.9 | 25.04 | 8.87 | 17.06 | 4.27 | 2.4 | 9.21 | 0.07 | 0.0 | -12.5 | 0.08 | 14.29 | 60.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 100.0 | -27.78 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.17 | -240.0 | 5.56 | 0.05 | -16.67 | -90.2 | -1.02 | 39.64 | -363.64 | -1.11 | 35.09 | -226.47 | 0.1 | 900.0 | -16.67 | 0.00 | 0 | 0 | -0.33 | 35.29 | -230.0 | -0.27 | 34.15 | -42.11 | -0.84 | -64.71 | -44.83 | 338 | 0.0 | 0.0 | -0.17 | 80.46 | -126.98 |
| 21Q1 (6) | 25.42 | -4.54 | 58.97 | 23.0 | -1.46 | 62.54 | 4.17 | 3.99 | 15.19 | 0.07 | -22.22 | -22.22 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -50.0 | -38.1 | -0.01 | 0 | 0.0 | 0 | -100.0 | 0 | -0.05 | 61.54 | -162.5 | 0.06 | -91.55 | -80.65 | -1.69 | -16800.0 | -14.97 | -1.71 | -914.29 | -6.21 | 0.01 | 104.55 | -92.86 | 0.00 | 0 | 0 | -0.51 | -950.0 | -6.25 | -0.41 | -272.73 | 6.82 | -0.51 | -10.87 | -6.25 | 338 | 0.0 | 0.0 | -0.87 | -206.1 | -55.36 |
| 20Q4 (5) | 26.63 | 5.51 | 3.82 | 23.34 | 7.16 | 7.21 | 4.01 | 1.52 | 7.22 | 0.09 | 12.5 | -30.77 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | -50.94 | 36.84 | 0 | 100.0 | 100.0 | 0.1 | 0 | 0 | -0.13 | 13.33 | 56.67 | 0.71 | 7.58 | 745.45 | -0.01 | -106.25 | -133.33 | 0.21 | 5.0 | 1150.0 | -0.22 | -450.0 | -650.0 | 0.00 | 0 | 0 | 0.06 | 0.0 | 0 | -0.11 | 0.0 | -650.0 | -0.46 | 11.54 | -318.18 | 338 | 0.0 | 0.0 | 0.82 | -19.61 | -13.68 |
| 20Q3 (4) | 25.24 | 2.73 | 0.0 | 21.78 | 1.82 | 0.0 | 3.95 | 1.02 | 0.0 | 0.08 | 0.0 | 0.0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.53 | 47.22 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.15 | 16.67 | 0.0 | 0.66 | 29.41 | 0.0 | 0.16 | 172.73 | 0.0 | 0.2 | 158.82 | 0.0 | -0.04 | -133.33 | 0.0 | 0.00 | 0 | 0.0 | 0.06 | 160.0 | 0.0 | -0.11 | 42.11 | 0.0 | -0.52 | 10.34 | 0.0 | 338 | 0.0 | 0.0 | 1.02 | 61.9 | 0.0 |
| 20Q2 (3) | 24.57 | 53.66 | 0.0 | 21.39 | 51.17 | 0.0 | 3.91 | 8.01 | 0.0 | 0.08 | -11.11 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.36 | 71.43 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.18 | -325.0 | 0.0 | 0.51 | 64.52 | 0.0 | -0.22 | 85.03 | 0.0 | -0.34 | 78.88 | 0.0 | 0.12 | -14.29 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 79.17 | 0.0 | -0.19 | 56.82 | 0.0 | -0.58 | -20.83 | 0.0 | 338 | 0.0 | 0.0 | 0.63 | 212.5 | 0.0 |
| 20Q1 (2) | 15.99 | -37.66 | 0.0 | 14.15 | -35.0 | 0.0 | 3.62 | -3.21 | 0.0 | 0.09 | -30.77 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.21 | 10.53 | 0.0 | -0.01 | 90.0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 126.67 | 0.0 | 0.31 | 381.82 | 0.0 | -1.47 | -5000.0 | 0.0 | -1.61 | -7950.0 | 0.0 | 0.14 | 250.0 | 0.0 | 0.00 | 0 | 0.0 | -0.48 | 0 | 0.0 | -0.44 | -2300.0 | 0.0 | -0.48 | -336.36 | 0.0 | 338 | 0.0 | 0.0 | -0.56 | -158.95 | 0.0 |
| 19Q4 (1) | 25.65 | 0.0 | 0.0 | 21.77 | 0.0 | 0.0 | 3.74 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 338 | 0.0 | 0.0 | 0.95 | 0.0 | 0.0 |
