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) | 74.2 | -5.51 | 59.68 | -0.96 | 7.23 | -9.4 | 1.62 | 76.09 | 0.6 | 42.86 | 0.01 | 0.0 | 0.08 | -50.0 | 0.06 | 0.0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.04 | 0 | 2.01 | 195.59 | 9.3 | -15.22 | 5.77 | 0.7 | 3.28 | -25.11 | 35.22 | -11.64 | 5.44 | 0.74 | 3.55 | -25.42 | 0.00 | 0 | 106 | 0.0 | 12.93 | -13.28 |
| 2022 (9) | 78.53 | 12.39 | 60.26 | 9.44 | 7.98 | 9.02 | 0.92 | 109.09 | 0.42 | 68.0 | 0.01 | 0.0 | 0.16 | 6.67 | 0.06 | 0.0 | 0 | 0 | -0.21 | 0 | 0 | 0 | 0.11 | 0 | 0.68 | -41.38 | 10.97 | 26.82 | 5.73 | 8.32 | 4.38 | 62.83 | 39.86 | 28.21 | 5.40 | 8.0 | 4.76 | 22.05 | 0.00 | 0 | 106 | 0.0 | 14.91 | 21.81 |
| 2021 (8) | 69.87 | 9.77 | 55.06 | 8.69 | 7.32 | 15.28 | 0.44 | -10.2 | 0.25 | -3.85 | 0.01 | -50.0 | 0.15 | 36.36 | 0.06 | 50.0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.07 | 0 | 1.16 | 452.38 | 8.65 | 26.28 | 5.29 | 17.82 | 2.69 | 47.8 | 31.09 | 16.75 | 5.00 | 18.2 | 3.90 | -3.47 | 0.00 | 0 | 106 | 0.0 | 12.24 | 20.35 |
| 2020 (7) | 63.65 | -15.91 | 50.66 | -19.92 | 6.35 | -4.65 | 0.49 | 36.11 | 0.26 | -13.33 | 0.02 | 0.0 | 0.11 | -8.33 | 0.04 | 33.33 | 0 | 0 | -0.02 | 0 | 0 | 0 | -0.49 | 0 | 0.21 | -74.7 | 6.85 | 3.79 | 4.49 | 0.9 | 1.82 | 9.64 | 26.63 | 5.59 | 4.23 | 0.95 | 4.04 | 18.13 | 0.00 | 0 | 106 | 0.0 | 10.17 | 1.19 |
| 2019 (6) | 75.69 | -13.91 | 63.26 | -16.58 | 6.66 | -2.77 | 0.36 | 140.0 | 0.3 | 20.0 | 0.02 | 0 | 0.12 | 9.09 | 0.03 | 50.0 | 0 | 0 | -0.05 | 0 | 0 | 0 | -0.02 | 0 | 0.83 | -35.16 | 6.6 | 1.07 | 4.45 | 3.01 | 1.66 | 2.47 | 25.22 | 1.94 | 4.19 | 4.49 | 3.42 | 19.16 | 0.00 | 0 | 106 | -0.93 | 10.05 | 3.5 |
| 2018 (5) | 87.92 | -14.52 | 75.83 | -15.71 | 6.85 | -4.2 | 0.15 | -21.05 | 0.25 | 13.64 | 0 | 0 | 0.11 | 10.0 | 0.02 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.04 | 0 | 1.28 | 96.92 | 6.53 | 2.03 | 4.32 | -2.48 | 1.62 | 5.88 | 24.74 | 3.51 | 4.01 | -2.43 | 2.87 | -19.61 | 0.00 | 0 | 107 | 0.0 | 9.71 | 3.19 |
| 2017 (4) | 102.86 | -14.32 | 89.96 | -16.42 | 7.15 | -1.11 | 0.19 | 137.5 | 0.22 | 0.0 | 0 | 0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.3 | -40.0 | -0.26 | 0 | 0.65 | -14.47 | 6.4 | 7.56 | 4.43 | 11.03 | 1.53 | 5.52 | 23.90 | -2.01 | 4.11 | 11.08 | 3.57 | 17.05 | 0.00 | 0 | 107 | 0.0 | 9.41 | 4.32 |
| 2016 (3) | 120.05 | 8.0 | 107.63 | 7.19 | 7.23 | 14.04 | 0.08 | -75.76 | 0.22 | 22.22 | 0 | 0 | 0.1 | 0.0 | 0.01 | 0 | 0 | 0 | -0.06 | 0 | 0.5 | 66.67 | 0.28 | -3.45 | 0.76 | -24.0 | 5.95 | 9.98 | 3.99 | 2.05 | 1.45 | 28.32 | 24.39 | 16.25 | 3.70 | 5.41 | 3.05 | 10.91 | 0.00 | 0 | 107 | -3.6 | 9.02 | 7.13 |
| 2015 (2) | 111.16 | 4.53 | 100.41 | 7.0 | 6.34 | -3.65 | 0.33 | 3.12 | 0.18 | 5.88 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.3 | 7.14 | 0.29 | 866.67 | 1.0 | 6.38 | 5.41 | -21.02 | 3.91 | -16.63 | 1.13 | -35.8 | 20.98 | -18.33 | 3.51 | 1.15 | 2.75 | -22.32 | 0.00 | 0 | 111 | -17.78 | 8.42 | -13.82 |
| 2014 (1) | 106.34 | -21.08 | 93.84 | -23.91 | 6.58 | 9.3 | 0.32 | -20.0 | 0.17 | 0 | 0 | 0 | 0.09 | 50.0 | 0.01 | 0.0 | 0 | 0 | -0.13 | 0 | 0.28 | -28.21 | 0.03 | 0 | 0.94 | 25.33 | 6.85 | 11.75 | 4.69 | 19.04 | 1.76 | -2.22 | 25.69 | -12.56 | 3.47 | 25.27 | 3.54 | 17.61 | 0.00 | 0 | 135 | -4.93 | 9.77 | 9.16 |
| 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) | 13.31 | 4.64 | -40.95 | 9.05 | 1.12 | -49.24 | 1.78 | -8.72 | -7.29 | 0.49 | 8.89 | 16.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.4 | -31.03 | 29.03 | 2.87 | 20.08 | -7.42 | 1.37 | -11.61 | -21.26 | 1.45 | 70.59 | 16.0 | 50.44 | 41.53 | 25.47 | 1.30 | -11.56 | -21.21 | 0.92 | 0.0 | -31.85 | 4.22 | 44.52 | 6.03 | 106 | 0.0 | 0.0 | 3.67 | 15.41 | -7.32 |
| 24Q2 (19) | 12.72 | -5.15 | -26.39 | 8.95 | -12.17 | -38.45 | 1.95 | 17.47 | 25.0 | 0.45 | 7.14 | 15.38 | 0.13 | 0.0 | 8.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | -46.15 | 0.58 | 20.83 | -13.43 | 2.39 | 17.16 | 28.49 | 1.55 | 1.97 | 22.05 | 0.85 | 73.47 | 63.46 | 35.64 | 46.73 | 28.43 | 1.47 | 2.08 | 21.49 | 0.92 | -6.12 | 61.4 | 2.92 | 102.78 | 25.86 | 106 | 0.0 | 0.0 | 3.18 | 12.77 | 14.39 |
| 24Q1 (18) | 13.41 | -28.9 | -13.6 | 10.19 | -29.58 | -20.58 | 1.66 | -19.02 | -2.35 | 0.42 | -2.33 | 10.53 | 0.13 | -31.58 | -7.14 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | 300.0 | 116.67 | 0.48 | -2.04 | -9.43 | 2.04 | -27.92 | 34.21 | 1.52 | -3.18 | 28.81 | 0.49 | -59.5 | 58.06 | 24.29 | -43.07 | 19.6 | 1.44 | -3.36 | 28.57 | 0.98 | -3.92 | 60.66 | 1.44 | -73.63 | 28.57 | 106 | 0.0 | 0.0 | 2.82 | -23.58 | 12.8 |
| 23Q4 (17) | 18.86 | -16.33 | -7.78 | 14.47 | -18.84 | -5.49 | 2.05 | 6.77 | 9.04 | 0.43 | 2.38 | 16.22 | 0.19 | 26.67 | 11.76 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | -85.71 | 104.17 | 0.49 | 58.06 | 275.0 | 2.83 | -8.71 | -5.35 | 1.57 | -9.77 | 65.26 | 1.21 | -3.2 | -37.31 | 42.67 | 6.14 | -33.86 | 1.49 | -9.7 | 65.56 | 1.02 | -24.44 | -12.07 | 5.46 | 37.19 | 0.55 | 106 | 0.0 | 0.0 | 3.69 | -6.82 | -8.44 |
| 23Q3 (16) | 22.54 | 30.44 | -5.25 | 17.83 | 22.63 | 2.53 | 1.92 | 23.08 | -23.2 | 0.42 | 7.69 | 82.61 | 0.15 | 25.0 | 36.36 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0.02 | -50.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -46.15 | -75.0 | 0.31 | -53.73 | -29.55 | 3.1 | 66.67 | -28.74 | 1.74 | 37.01 | -24.68 | 1.25 | 140.38 | -17.22 | 40.20 | 44.86 | 15.85 | 1.65 | 36.36 | -24.66 | 1.35 | 136.84 | -23.3 | 3.98 | 71.55 | -12.14 | 106 | 0.0 | 0.0 | 3.96 | 42.45 | -26.12 |
| 23Q2 (15) | 17.28 | 11.34 | -5.52 | 14.54 | 13.33 | -1.89 | 1.56 | -8.24 | -13.33 | 0.39 | 2.63 | 95.0 | 0.12 | -14.29 | 50.0 | 0 | 0 | 0 | 0.02 | 0.0 | -66.67 | 0.04 | 300.0 | 300.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.13 | 154.17 | 160.0 | 0.67 | 26.42 | 131.03 | 1.86 | 22.37 | -5.1 | 1.27 | 7.63 | -2.31 | 0.52 | 67.74 | -5.45 | 27.75 | 36.63 | -0.79 | 1.21 | 8.04 | -1.63 | 0.57 | -6.56 | -40.0 | 2.32 | 107.14 | -1.28 | 106 | 0.0 | 0.0 | 2.78 | 11.2 | -4.14 |
| 23Q1 (14) | 15.52 | -24.11 | -3.0 | 12.83 | -16.2 | 0.79 | 1.7 | -9.57 | -6.08 | 0.38 | 2.7 | 192.31 | 0.14 | -17.65 | 133.33 | 0 | 0 | 0 | 0.02 | 0 | -60.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | 95.24 | 0 | 0 | 0 | 0 | -0.24 | 0.0 | -1300.0 | 0.53 | 289.29 | 130.43 | 1.52 | -49.16 | -9.52 | 1.18 | 24.21 | 0.0 | 0.31 | -83.94 | -20.51 | 20.31 | -68.52 | -12.91 | 1.12 | 24.44 | 0.9 | 0.61 | -47.41 | -32.22 | 1.12 | -79.37 | 0.9 | 106 | 0.0 | 0.0 | 2.5 | -37.97 | -4.21 |
| 22Q4 (13) | 20.45 | -14.04 | 11.69 | 15.31 | -11.96 | 4.43 | 1.88 | -24.8 | -8.29 | 0.37 | 60.87 | 208.33 | 0.17 | 54.55 | 183.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.21 | 0 | -2000.0 | 0 | 0 | 0 | -0.24 | -185.71 | -700.0 | -0.28 | -163.64 | -207.69 | 2.99 | -31.26 | 60.75 | 0.95 | -58.87 | 6.74 | 1.93 | 27.81 | 112.09 | 64.51 | 85.91 | 32.06 | 0.90 | -58.9 | 7.14 | 1.16 | -34.09 | 96.61 | 5.43 | 19.87 | 8.38 | 106 | 0.0 | 0.0 | 4.03 | -24.81 | 41.4 |
| 22Q3 (12) | 23.79 | 30.07 | 29.15 | 17.39 | 17.34 | 24.39 | 2.5 | 38.89 | 30.89 | 0.23 | 15.0 | 109.09 | 0.11 | 37.5 | 57.14 | 0 | 0 | 0 | 0.05 | -16.67 | 25.0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 460.0 | 2700.0 | 0.44 | 51.72 | 10.0 | 4.35 | 121.94 | 47.96 | 2.31 | 77.69 | 30.51 | 1.51 | 174.55 | 75.58 | 34.70 | 24.06 | 18.43 | 2.19 | 78.05 | 30.36 | 1.76 | 85.26 | 36.43 | 4.53 | 92.77 | 8.63 | 106 | 0.0 | 0.0 | 5.36 | 84.83 | 38.86 |
| 22Q2 (11) | 18.29 | 14.31 | 1.78 | 14.82 | 16.42 | 2.14 | 1.8 | -0.55 | 6.51 | 0.2 | 53.85 | 100.0 | 0.08 | 33.33 | 33.33 | 0 | 0 | 0 | 0.06 | 20.0 | 100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 266.67 | 0.29 | 26.09 | 16.0 | 1.96 | 16.67 | -3.45 | 1.3 | 10.17 | -6.47 | 0.55 | 41.03 | 10.0 | 27.97 | 19.94 | 12.69 | 1.23 | 10.81 | -6.82 | 0.95 | 5.56 | -12.04 | 2.35 | 111.71 | -5.62 | 106 | 0.0 | 0.0 | 2.9 | 11.11 | 1.4 |
| 22Q1 (10) | 16.0 | -12.62 | 5.54 | 12.73 | -13.17 | 6.97 | 1.81 | -11.71 | 7.74 | 0.13 | 8.33 | 18.18 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | 200.0 | 0.23 | -11.54 | -4.17 | 1.68 | -9.68 | -7.69 | 1.18 | 32.58 | -4.84 | 0.39 | -57.14 | -7.14 | 23.32 | -52.26 | 2.19 | 1.11 | 32.14 | -5.93 | 0.90 | 52.54 | -4.26 | 1.11 | -77.84 | -5.93 | 106 | 0.0 | 0.0 | 2.61 | -8.42 | -2.25 |
| 21Q4 (9) | 18.31 | -0.6 | 4.51 | 14.66 | 4.86 | 8.67 | 2.05 | 7.33 | 5.67 | 0.12 | 9.09 | 20.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0 | 0.05 | 25.0 | 150.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 50.0 | 0 | 0 | 0 | -0.03 | -400.0 | 84.21 | 0.26 | -35.0 | 1200.0 | 1.86 | -36.73 | -11.85 | 0.89 | -49.72 | -15.24 | 0.91 | 5.81 | 9.64 | 48.85 | 66.72 | 24.87 | 0.84 | -50.0 | -15.15 | 0.59 | -54.26 | -39.18 | 5.01 | 20.14 | 17.88 | 106 | 0.0 | 0.0 | 2.85 | -26.17 | -3.72 |
| 21Q3 (8) | 18.42 | 2.5 | -1.02 | 13.98 | -3.65 | -4.51 | 1.91 | 13.02 | 17.18 | 0.11 | 10.0 | -8.33 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0.05 | 400.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 133.33 | 103.33 | 0.4 | 60.0 | 544.44 | 2.94 | 44.83 | 31.25 | 1.77 | 27.34 | 9.94 | 0.86 | 72.0 | 86.96 | 29.30 | 18.05 | 43.56 | 1.68 | 27.27 | 10.53 | 1.29 | 19.44 | -19.38 | 4.17 | 67.47 | 28.31 | 106 | 0.0 | 0.0 | 3.86 | 34.97 | 25.73 |
| 21Q2 (7) | 17.97 | 18.54 | 30.03 | 14.51 | 21.93 | 27.17 | 1.69 | 0.6 | 23.36 | 0.1 | -9.09 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -50.0 | 0 | 0.25 | 4.17 | -26.47 | 2.03 | 11.54 | 47.1 | 1.39 | 12.1 | 36.27 | 0.5 | 19.05 | 85.19 | 24.82 | 8.76 | 25.04 | 1.32 | 11.86 | 37.5 | 1.08 | 14.89 | 68.75 | 2.49 | 111.02 | 43.93 | 106 | 0.0 | 0.0 | 2.86 | 7.12 | 30.0 |
| 21Q1 (6) | 15.16 | -13.47 | 10.66 | 11.9 | -11.79 | 7.01 | 1.68 | -13.4 | 20.0 | 0.11 | 10.0 | 0 | 0.06 | 0.0 | -25.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 89.47 | 0 | 0.24 | 1100.0 | 500.0 | 1.82 | -13.74 | 63.96 | 1.24 | 18.1 | 53.09 | 0.42 | -49.4 | 55.56 | 22.82 | -41.67 | -4.36 | 1.18 | 19.19 | 53.25 | 0.94 | -3.09 | 14.63 | 1.18 | -72.24 | 53.25 | 106 | 0.0 | 0.0 | 2.67 | -9.8 | 37.63 |
| 20Q4 (5) | 17.52 | -5.86 | -8.84 | 13.49 | -7.86 | -12.06 | 1.94 | 19.02 | 1.04 | 0.1 | -16.67 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.19 | 36.67 | 0 | 0.02 | 122.22 | -80.0 | 2.11 | -5.8 | 2.93 | 1.05 | -34.78 | -19.23 | 0.83 | 80.43 | 38.33 | 39.12 | 91.67 | 34.62 | 0.99 | -34.87 | -18.85 | 0.97 | -39.38 | -14.16 | 4.25 | 30.77 | 1.19 | 106 | 0.0 | 0.0 | 2.96 | -3.58 | 2.42 |
| 20Q3 (4) | 18.61 | 34.66 | 0.0 | 14.64 | 28.31 | 0.0 | 1.63 | 18.98 | 0.0 | 0.12 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.3 | 0 | 0.0 | -0.09 | -126.47 | 0.0 | 2.24 | 62.32 | 0.0 | 1.61 | 57.84 | 0.0 | 0.46 | 70.37 | 0.0 | 20.41 | 2.82 | 0.0 | 1.52 | 58.33 | 0.0 | 1.60 | 150.0 | 0.0 | 3.25 | 87.86 | 0.0 | 106 | 0.0 | 0.0 | 3.07 | 39.55 | 0.0 |
| 20Q2 (3) | 13.82 | 0.88 | 0.0 | 11.41 | 2.61 | 0.0 | 1.37 | -2.14 | 0.0 | 0 | 0 | 0.0 | 0.06 | -25.0 | 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 | 0.34 | 666.67 | 0.0 | 1.38 | 24.32 | 0.0 | 1.02 | 25.93 | 0.0 | 0.27 | 0.0 | 0.0 | 19.85 | -16.81 | 0.0 | 0.96 | 24.68 | 0.0 | 0.64 | -21.95 | 0.0 | 1.73 | 124.68 | 0.0 | 106 | 0.0 | 0.0 | 2.2 | 13.4 | 0.0 |
| 20Q1 (2) | 13.7 | -28.72 | 0.0 | 11.12 | -27.51 | 0.0 | 1.4 | -27.08 | 0.0 | 0 | 0 | 0.0 | 0.08 | 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 | -0.06 | -160.0 | 0.0 | 1.11 | -45.85 | 0.0 | 0.81 | -37.69 | 0.0 | 0.27 | -55.0 | 0.0 | 23.86 | -17.89 | 0.0 | 0.77 | -36.89 | 0.0 | 0.82 | -27.43 | 0.0 | 0.77 | -81.67 | 0.0 | 106 | 0.0 | 0.0 | 1.94 | -32.87 | 0.0 |
| 19Q4 (1) | 19.22 | 0.0 | 0.0 | 15.34 | 0.0 | 0.0 | 1.92 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 2.05 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 29.06 | 0.0 | 0.0 | 1.22 | 0.0 | 0.0 | 1.13 | 0.0 | 0.0 | 4.20 | 0.0 | 0.0 | 106 | 0.0 | 0.0 | 2.89 | 0.0 | 0.0 |
