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) | 55.02 | -13.03 | 18.94 | -5.63 | 38.59 | 3.82 | 0.67 | 67.5 | 4.31 | 45.61 | 4.8 | -11.28 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.05 | -96.0 | -0.07 | 0 | -20.54 | 0 | -23.05 | 0 | -16.69 | 0 | 2.28 | 4.59 | 0.00 | 0 | -2.02 | 0 | 0.46 | -48.89 | 0.00 | 0 | 825 | 0.0 | 6.75 | -76.28 |
| 2022 (9) | 63.26 | -8.66 | 20.07 | -19.2 | 37.17 | 4.29 | 0.4 | 21.21 | 2.96 | 2.07 | 5.41 | 41.62 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.05 | -78.26 | 1.25 | 0 | -0.18 | 0 | -7.39 | 0 | -1.38 | 0 | 0.06 | -96.05 | 2.18 | -29.22 | 0.00 | 0 | 0.01 | -95.0 | 0.90 | 12.5 | 0.00 | 0 | 825 | 7.84 | 28.46 | -4.53 |
| 2021 (8) | 69.26 | 7.51 | 24.84 | -11.98 | 35.64 | 7.9 | 0.33 | 3.12 | 2.9 | -14.96 | 3.82 | -8.83 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.23 | 2200.0 | -0.07 | 0 | 0.13 | -72.34 | -5.16 | 0 | 3.61 | 0 | 1.52 | 0 | 3.08 | 0 | 85.31 | 0 | 0.20 | 0 | 0.80 | 70.21 | 0.00 | 0 | 765 | 12.67 | 29.81 | 21.62 |
| 2020 (7) | 64.42 | -20.78 | 28.22 | 5.61 | 33.03 | -18.22 | 0.32 | -59.49 | 3.41 | -21.61 | 4.19 | -12.89 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.01 | -99.5 | 0 | 0 | 0.47 | 0 | -5.35 | 0 | -2.18 | 0 | -1.42 | 0 | -0.5 | 0 | 0.00 | 0 | -0.21 | 0 | 0.47 | -52.04 | 0.00 | 0 | 679 | 7.61 | 24.51 | -50.86 |
| 2019 (6) | 81.32 | 1.09 | 26.72 | 15.62 | 40.39 | -8.7 | 0.79 | 2.6 | 4.35 | 7.14 | 4.81 | 0 | 0 | 0 | 0.03 | -50.0 | 0 | 0 | 2.0 | 0 | 10.0 | 0 | -0.02 | 0 | 5.94 | 0 | 20.15 | 357.95 | 14.04 | 23300.0 | 3.44 | 55.66 | 17.06 | -65.95 | 1.98 | 19700.0 | 0.98 | -6.67 | 0.00 | 0 | 631 | 0.0 | 49.88 | 175.12 |
| 2018 (5) | 80.44 | 10.24 | 23.11 | 13.84 | 44.24 | 3.29 | 0.77 | -39.84 | 4.06 | 18.02 | 0 | 0 | 0 | 0 | 0.06 | -64.71 | 0 | 0 | -0.2 | 0 | -0.08 | 0 | -0.82 | 0 | -8.68 | 0 | 4.4 | -56.31 | 0.06 | -98.94 | 2.21 | -29.17 | 50.11 | 61.59 | 0.01 | -99.05 | 1.05 | 61.54 | 0.00 | 0 | 631 | 18.39 | 18.13 | -19.6 |
| 2017 (4) | 72.97 | -4.19 | 20.3 | -5.67 | 42.83 | -12.4 | 1.28 | 120.69 | 3.44 | -11.57 | 0 | 0 | 0 | 0 | 0.17 | -54.05 | 0 | 0 | 1.22 | 0 | 3.16 | 953.33 | -4.6 | 0 | 0.23 | 0 | 10.07 | 0 | 5.65 | 0 | 3.12 | -23.34 | 31.01 | 0 | 1.05 | 0 | 0.65 | 1200.0 | 0.00 | 0 | 533 | 43.67 | 22.55 | 160.69 |
| 2016 (3) | 76.16 | -10.37 | 21.52 | -3.89 | 48.89 | -4.02 | 0.58 | -64.63 | 3.89 | 10.83 | 0 | 0 | 0 | 0 | 0.37 | 54.17 | 0 | 0 | -0.33 | 0 | 0.3 | -79.31 | -0.27 | 0 | -11.28 | 0 | -5.53 | 0 | -10.86 | 0 | 4.07 | -16.43 | 0.00 | 0 | -2.93 | 0 | 0.05 | -92.19 | 0.00 | 0 | 371 | 0.0 | 8.65 | 55.02 |
| 2015 (2) | 84.97 | -3.1 | 22.39 | 5.76 | 50.94 | 0.47 | 1.64 | 22.39 | 3.51 | 48.1 | 0 | 0 | 0 | 0 | 0.24 | 242.86 | 0 | 0 | -0.05 | 0 | 1.45 | 16.94 | -4.66 | 0 | -20.16 | 0 | -8.52 | 0 | -14.88 | 0 | 4.87 | -13.04 | 0.00 | 0 | -4.01 | 0 | 0.64 | 3.23 | 0.00 | 0 | 371 | 0.0 | 5.58 | -75.77 |
| 2014 (1) | 87.69 | 7.97 | 21.17 | 1.68 | 50.7 | -0.41 | 1.34 | -8.22 | 2.37 | 5.8 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | -0.12 | 0 | 1.24 | 53.09 | -0.94 | 0 | -5.37 | 0 | 10.45 | 37.68 | -0.2 | 0 | 5.6 | -1.58 | 53.55 | -28.58 | -0.05 | 0 | 0.62 | 0 | 0.00 | 0 | 371 | 0.27 | 23.03 | 6.87 |
| 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) | 11.11 | -7.11 | -10.69 | 4.03 | -5.84 | -8.62 | 7.92 | 6.02 | -7.37 | 0.21 | 23.53 | 23.53 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | -100.0 | -0.38 | 28.3 | 83.97 | -1.22 | -281.25 | 57.79 | -0.58 | -728.57 | 73.64 | 0.02 | 140.0 | -91.3 | 0.00 | 0 | 0 | -0.07 | -600.0 | 74.07 | -0.02 | -133.33 | -200.0 | -0.15 | -87.5 | 68.09 | 830 | 0.61 | 0.61 | 6.06 | -11.4 | 32.89 |
| 24Q2 (19) | 11.96 | -7.5 | -10.14 | 4.28 | -5.31 | -9.13 | 7.47 | -2.61 | -14.14 | 0.17 | 6.25 | 0.0 | 0.99 | -9.17 | -12.39 | 1.14 | -3.39 | -5.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.04 | -300.0 | -233.33 | 0 | 0 | 0 | -0.1 | -433.33 | 60.0 | -0.53 | 69.01 | 76.65 | -0.32 | 67.01 | 86.5 | -0.07 | 87.72 | 96.92 | -0.05 | -123.81 | -102.98 | 0.00 | 0 | 0 | -0.01 | 85.71 | 96.3 | 0.06 | -57.14 | 0 | -0.08 | -14.29 | 60.0 | 825 | 0.0 | 0.0 | 6.84 | 4.59 | 34.65 |
| 24Q1 (18) | 12.93 | -7.64 | -15.32 | 4.52 | -7.57 | -8.32 | 7.67 | -40.4 | -9.45 | 0.16 | -20.0 | 14.29 | 1.09 | -5.22 | 13.54 | 1.18 | -2.48 | -7.09 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | -1.71 | 88.31 | -35.71 | -0.97 | 94.73 | -259.02 | -0.57 | 95.56 | -191.94 | 0.21 | -38.24 | 600.0 | 0.00 | 0 | -100.0 | -0.07 | 95.51 | -187.5 | 0.14 | -33.33 | -39.13 | -0.07 | 96.53 | -187.5 | 825 | 0.0 | 0.0 | 6.54 | 160.22 | -17.84 |
| 23Q4 (17) | 14.0 | 12.54 | -6.73 | 4.89 | 10.88 | 0.2 | 12.87 | 50.53 | 37.94 | 0.2 | 17.65 | 42.86 | 1.15 | 7.48 | 19.79 | 1.21 | 8.04 | -3.97 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -300.0 | 0 | -100.0 | -100.0 | 0.03 | -72.73 | -88.89 | -14.63 | -517.3 | -424.37 | -18.4 | -536.68 | -829.29 | -12.85 | -484.09 | -1590.79 | 0.34 | 47.83 | -46.03 | 0.00 | 0 | 0 | -1.56 | -477.78 | -1633.33 | 0.21 | 950.0 | -12.5 | -2.02 | -329.79 | -20300.0 | 825 | 0.0 | 0.0 | -10.86 | -338.16 | -294.97 |
| 23Q3 (16) | 12.44 | -6.54 | -18.37 | 4.41 | -6.37 | -9.45 | 8.55 | -1.72 | -6.86 | 0.17 | 0.0 | 112.5 | 1.07 | -5.31 | 38.96 | 1.12 | -6.67 | -18.25 | 0 | 0 | 0 | 0.01 | 107.69 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | 0 | 0 | 0.11 | 144.0 | 135.48 | -2.37 | -4.41 | -95.87 | -2.89 | -21.94 | -14350.0 | -2.2 | 3.08 | -780.0 | 0.23 | -86.31 | -76.04 | 0.00 | 0 | 0 | -0.27 | 0.0 | -800.0 | 0.02 | 0 | -83.33 | -0.47 | -135.0 | -570.0 | 825 | 0.0 | 0.0 | 4.56 | -10.24 | -39.52 |
| 23Q2 (15) | 13.31 | -12.84 | -13.06 | 4.71 | -4.46 | -6.18 | 8.7 | 2.72 | -1.47 | 0.17 | 21.43 | 112.5 | 1.13 | 17.71 | 68.66 | 1.2 | -5.51 | -13.67 | 0 | 0 | 0 | -0.13 | -200.0 | -533.33 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.25 | -725.0 | 13.79 | -2.27 | -80.16 | -20.74 | -2.37 | -488.52 | -464.29 | -2.27 | -466.13 | -22800.0 | 1.68 | 5500.0 | 700.0 | 0.00 | -100.0 | 0 | -0.27 | -437.5 | 0 | 0.00 | -100.0 | -100.0 | -0.20 | -350.0 | -253.85 | 825 | 0.0 | 0.0 | 5.08 | -36.18 | -27.94 |
| 23Q1 (14) | 15.27 | 1.73 | -13.73 | 4.93 | 1.02 | -6.98 | 8.47 | -9.22 | -13.84 | 0.14 | 0.0 | 27.27 | 0.96 | 0.0 | 71.43 | 1.27 | 0.79 | -9.29 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0.04 | -85.19 | -73.33 | -1.26 | 54.84 | 16.56 | 0.61 | 130.81 | -41.9 | 0.62 | 181.58 | -41.51 | 0.03 | -95.24 | -92.11 | 4.28 | 0 | -88.29 | 0.08 | 188.89 | -38.46 | 0.23 | -4.17 | -25.81 | 0.08 | 700.0 | -38.46 | 825 | 0.0 | 0.0 | 7.96 | 42.91 | -4.21 |
| 22Q4 (13) | 15.01 | -1.51 | -20.92 | 4.88 | 0.21 | -13.78 | 9.33 | 1.63 | -11.65 | 0.14 | 75.0 | 75.0 | 0.96 | 24.68 | 39.13 | 1.26 | -8.03 | 31.25 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 1.25 | 0 | 0 | 0.27 | 187.1 | 92.86 | -2.79 | -130.58 | -86.0 | -1.98 | -9800.0 | -257.14 | -0.76 | -204.0 | -381.48 | 0.63 | -34.38 | -54.68 | 0.00 | 0 | 0 | -0.09 | -200.0 | -325.0 | 0.24 | 100.0 | 14.29 | 0.01 | -90.0 | -95.0 | 825 | 0.0 | 7.84 | 5.57 | -26.13 | -27.19 |
| 22Q3 (12) | 15.24 | -0.46 | -3.79 | 4.87 | -2.99 | -13.81 | 9.18 | 3.96 | 10.87 | 0.08 | 0.0 | 14.29 | 0.77 | 14.93 | 28.33 | 1.37 | -1.44 | 48.91 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.01 | 0 | -80.0 | 0 | 0 | 0 | -0.31 | -6.9 | -675.0 | -1.21 | 35.64 | 16.55 | -0.02 | 95.24 | -104.35 | -0.25 | -2600.0 | -132.47 | 0.96 | 357.14 | 220.0 | 0.00 | 0 | -100.0 | -0.03 | 0 | -133.33 | 0.12 | -47.83 | -55.56 | 0.10 | -23.08 | -41.18 | 825 | 0.0 | 1.35 | 7.54 | 6.95 | 9.59 |
| 22Q2 (11) | 15.31 | -13.5 | -7.55 | 5.02 | -5.28 | -19.42 | 8.83 | -10.17 | 10.93 | 0.08 | -27.27 | -27.27 | 0.67 | 19.64 | -10.67 | 1.39 | -0.71 | 46.32 | 0 | 0 | 0 | 0.03 | 0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.29 | -293.33 | -462.5 | -1.88 | -24.5 | -55.37 | -0.42 | -140.0 | -135.9 | 0.01 | -99.06 | -97.83 | 0.21 | -44.74 | -71.23 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.23 | -25.81 | 15.0 | 0.13 | 0.0 | 85.71 | 825 | 0.0 | 11.79 | 7.05 | -15.16 | -9.73 |
| 22Q1 (10) | 17.7 | -6.74 | -1.01 | 5.3 | -6.36 | -27.4 | 9.83 | -6.91 | 11.07 | 0.11 | 37.5 | 57.14 | 0.56 | -18.84 | -34.88 | 1.4 | 45.83 | 41.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -66.67 | 0 | 0 | 100.0 | 0.15 | 7.14 | 400.0 | -1.51 | -0.67 | -51.0 | 1.05 | -16.67 | 43.84 | 1.06 | 292.59 | 5200.0 | 0.38 | -72.66 | -43.28 | 36.55 | 0 | -59.98 | 0.13 | 225.0 | 0 | 0.31 | 47.62 | 158.33 | 0.13 | -35.0 | 0 | 825 | 7.84 | 21.68 | 8.31 | 8.63 | 11.24 |
| 21Q4 (9) | 18.98 | 19.82 | -2.11 | 5.66 | 0.18 | -23.82 | 10.56 | 27.54 | 1.73 | 0.08 | 14.29 | 14.29 | 0.69 | 15.0 | -15.85 | 0.96 | 4.35 | -4.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 50.0 | 0 | 0 | 0 | 0.14 | 450.0 | -63.16 | -1.5 | -3.45 | -80.72 | 1.26 | 173.91 | 68.0 | 0.27 | -64.94 | -77.87 | 1.39 | 363.33 | 208.59 | 0.00 | -100.0 | 0 | 0.04 | -55.56 | -77.78 | 0.21 | -22.22 | -16.0 | 0.20 | 17.65 | 195.24 | 765 | -6.02 | 12.67 | 7.65 | 11.19 | 9.91 |
| 21Q3 (8) | 15.84 | -4.35 | -15.79 | 5.65 | -9.31 | -41.39 | 8.28 | 4.02 | 0.0 | 0.07 | -36.36 | -22.22 | 0.6 | -20.0 | -25.93 | 0.92 | -3.16 | -10.68 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | -0.04 | -150.0 | -116.0 | -1.45 | -19.83 | -55.91 | 0.46 | -60.68 | 1633.33 | 0.77 | 67.39 | 365.52 | 0.3 | -58.9 | -36.17 | 65.02 | 3.82 | 0 | 0.09 | 50.0 | 325.0 | 0.27 | 35.0 | 237.5 | 0.17 | 142.86 | 143.59 | 814 | 10.3 | 20.24 | 6.88 | -11.91 | 3.15 |
| 21Q2 (7) | 16.56 | -7.38 | 17.7 | 6.23 | -14.66 | 4.88 | 7.96 | -10.06 | 0.63 | 0.11 | 57.14 | 0 | 0.75 | -12.79 | -14.77 | 0.95 | -4.04 | -9.52 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 100.0 | 0 | 0.08 | 260.0 | 0 | -1.21 | -21.0 | 22.93 | 1.17 | 60.27 | 186.67 | 0.46 | 2200.0 | 142.59 | 0.73 | 8.96 | 1116.67 | 62.63 | -31.43 | 0 | 0.06 | 0 | 135.29 | 0.20 | 66.67 | 233.33 | 0.07 | 0 | 112.96 | 738 | 8.85 | 16.77 | 7.81 | 4.55 | 43.04 |
| 21Q1 (6) | 17.88 | -7.79 | 47.16 | 7.3 | -1.75 | 39.85 | 8.85 | -14.74 | 36.57 | 0.07 | 0.0 | 0 | 0.86 | 4.88 | -4.44 | 0.99 | -1.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 0 | -0.07 | 0 | 0 | -0.05 | -113.16 | 0 | -1.0 | -20.48 | 67.32 | 0.73 | -2.67 | 127.97 | 0.02 | -98.36 | 100.88 | 0.67 | 152.34 | 168.0 | 91.34 | 0 | 0 | 0.00 | -100.0 | 100.0 | 0.12 | -52.0 | 33.33 | 0.00 | 100.0 | 100.0 | 678 | -0.15 | 9.18 | 7.47 | 7.33 | 70.94 |
| 20Q4 (5) | 19.39 | 3.08 | -15.77 | 7.43 | -22.93 | -1.72 | 10.38 | 25.36 | -2.26 | 0.07 | -22.22 | 0 | 0.82 | 1.23 | 0 | 1.0 | -2.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.38 | 52.0 | 0 | -0.83 | 10.75 | -88.64 | 0.75 | 2600.0 | -82.92 | 1.22 | 520.69 | -39.0 | -1.28 | -372.34 | -231.96 | 0.00 | 0 | -100.0 | 0.18 | 550.0 | -43.75 | 0.25 | 212.5 | -13.79 | -0.21 | 46.15 | -109.42 | 679 | 0.3 | 7.61 | 6.96 | 4.35 | -38.89 |
| 20Q3 (4) | 18.81 | 33.69 | 0.0 | 9.64 | 62.29 | 0.0 | 8.28 | 4.68 | 0.0 | 0.09 | 0 | 0.0 | 0.81 | -7.95 | 0.0 | 1.03 | -1.9 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.25 | 0 | 0.0 | -0.93 | 40.76 | 0.0 | -0.03 | 97.78 | 0.0 | -0.29 | 73.15 | 0.0 | 0.47 | 683.33 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 76.47 | 0.0 | 0.08 | 33.33 | 0.0 | -0.39 | 27.78 | 0.0 | 677 | 7.12 | 0.0 | 6.67 | 22.16 | 0.0 |
| 20Q2 (3) | 14.07 | 15.8 | 0.0 | 5.94 | 13.79 | 0.0 | 7.91 | 22.07 | 0.0 | 0 | 0 | 0.0 | 0.88 | -2.22 | 0.0 | 1.05 | -4.55 | 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 | -1.57 | 48.69 | 0.0 | -1.35 | 48.28 | 0.0 | -1.08 | 52.63 | 0.0 | 0.06 | -76.0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | 52.78 | 0.0 | 0.06 | -33.33 | 0.0 | -0.54 | -50.0 | 0.0 | 632 | 1.77 | 0.0 | 5.46 | 24.94 | 0.0 |
| 20Q1 (2) | 12.15 | -47.22 | 0.0 | 5.22 | -30.95 | 0.0 | 6.48 | -38.98 | 0.0 | 0 | 0 | 0.0 | 0.9 | 0 | 0.0 | 1.1 | 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 | -3.06 | -595.45 | 0.0 | -2.61 | -159.45 | 0.0 | -2.28 | -214.0 | 0.0 | 0.25 | -74.23 | 0.0 | 0.00 | -100.0 | 0.0 | -0.36 | -212.5 | 0.0 | 0.09 | -68.97 | 0.0 | -0.36 | -116.14 | 0.0 | 621 | -1.58 | 0.0 | 4.37 | -61.63 | 0.0 |
| 19Q4 (1) | 23.02 | 0.0 | 0.0 | 7.56 | 0.0 | 0.0 | 10.62 | 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 | -0.44 | 0.0 | 0.0 | 4.39 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.97 | 0.0 | 0.0 | 22.19 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 2.23 | 0.0 | 0.0 | 631 | 0.0 | 0.0 | 11.39 | 0.0 | 0.0 |
