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) | 215.12 | 551.88 | 182.71 | 573.21 | 23.08 | 67.61 | 0.26 | 188.89 | 0.12 | -58.62 | 0.16 | 23.08 | 0.11 | 10.0 | 0 | 0 | 0.37 | 5.71 | -0.01 | 0 | 5.23 | 0 | 0.08 | -77.78 | 5.85 | 1093.88 | 15.19 | 0 | 13.92 | 0 | 0.84 | 0 | 5.51 | 0 | 15.08 | 0 | 8.59 | 0 | 0.00 | 0 | 92 | 19.48 | 17.66 | 0 |
| 2022 (9) | 33.0 | 87.29 | 27.14 | 86.27 | 13.77 | 8.77 | 0.09 | -30.77 | 0.29 | 26.09 | 0.13 | -18.75 | 0.1 | -16.67 | 0 | 0 | 0.35 | -43.55 | -0.02 | 0 | 0 | 0 | 0.36 | 0 | 0.49 | -84.09 | -7.41 | 0 | -6.84 | 0 | -0.12 | 0 | 0.00 | 0 | -8.91 | 0 | -7.80 | 0 | 0.00 | 0 | 77 | 5.48 | -4.97 | 0 |
| 2021 (8) | 17.62 | -73.08 | 14.57 | -73.49 | 12.66 | -36.92 | 0.13 | 18.18 | 0.23 | 64.29 | 0.16 | -36.0 | 0.12 | -7.69 | 0.09 | -18.18 | 0.62 | -19.48 | -0.39 | 0 | 0 | 0 | -0.09 | 0 | 3.08 | -17.65 | -6.53 | 0 | -4.7 | 0 | -1.66 | 0 | 0.00 | 0 | -6.43 | 0 | -8.28 | 0 | 0.00 | 0 | 73 | 4.29 | -3.74 | 0 |
| 2020 (7) | 65.45 | -78.3 | 54.96 | -79.6 | 20.07 | -34.92 | 0.11 | -45.0 | 0.14 | 1300.0 | 0.25 | -26.47 | 0.13 | -27.78 | 0.11 | 0 | 0.77 | 10.0 | -0.25 | 0 | 0 | 0 | -0.07 | 0 | 3.74 | 100.0 | -5.84 | 0 | -4.13 | 0 | -1.69 | 0 | 0.00 | 0 | -5.90 | 0 | -8.37 | 0 | 0.00 | 0 | 70 | 0.0 | -1.91 | 0 |
| 2019 (6) | 301.6 | 1.82 | 269.44 | 1.91 | 30.84 | 2.63 | 0.2 | -4.76 | 0.01 | 0 | 0.34 | 0 | 0.18 | 260.0 | 0 | 0 | 0.7 | 4.48 | 0 | 0 | 0 | 0 | 0.61 | -19.74 | 1.87 | 7.47 | 3.19 | -8.86 | 2.2 | -14.06 | 0.77 | -9.41 | 24.16 | 0.08 | 3.13 | -14.25 | 0.35 | -59.77 | 0.00 | 0 | 70 | 0.0 | 7.56 | 65.07 |
| 2018 (5) | 296.22 | 10.6 | 264.4 | 12.12 | 30.05 | 8.44 | 0.21 | 40.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.67 | 19.64 | -0.01 | 0 | 0 | 0 | 0.76 | 31.03 | 1.74 | 32.82 | 3.5 | -37.72 | 2.56 | -43.74 | 0.85 | -13.27 | 24.14 | 39.14 | 3.65 | -43.5 | 0.87 | -74.78 | 0.00 | 0 | 70 | 0.0 | 4.58 | -31.23 |
| 2017 (4) | 267.84 | 22.44 | 235.81 | 22.71 | 27.71 | 10.44 | 0.15 | 87.5 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0.56 | -9.68 | -0.01 | 0 | 0 | 0 | 0.58 | -30.12 | 1.31 | -17.09 | 5.62 | 83.06 | 4.55 | 83.47 | 0.98 | 44.12 | 17.35 | -21.56 | 6.46 | 83.0 | 3.45 | 259.38 | 0.00 | 0 | 70 | 0.0 | 6.66 | 66.92 |
| 2016 (3) | 218.76 | 4.15 | 192.17 | 5.81 | 25.09 | 3.38 | 0.08 | -33.33 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 0.62 | -3.12 | 0 | 0 | 0.03 | 0 | 0.83 | 22.06 | 1.58 | 21.54 | 3.07 | -43.88 | 2.48 | -44.89 | 0.68 | -32.67 | 22.12 | 19.7 | 3.53 | -44.84 | 0.96 | -71.76 | 0.00 | 0 | 70 | 0.0 | 3.99 | -38.04 |
| 2015 (2) | 210.05 | 18.74 | 181.61 | 19.17 | 24.27 | 15.35 | 0.12 | 33.33 | 0.01 | -50.0 | 0 | 0 | 0.09 | -10.0 | 0 | 0 | 0.64 | 6.67 | -0.1 | 0 | 0 | 0 | 0.68 | 25.93 | 1.3 | 6.56 | 5.47 | 16.38 | 4.5 | 17.19 | 1.01 | 16.09 | 18.48 | 0.05 | 6.40 | 17.22 | 3.40 | 21.86 | 0.00 | 0 | 70 | 0.0 | 6.44 | 11.81 |
| 2014 (1) | 176.9 | 11.58 | 152.39 | 12.26 | 21.04 | 8.96 | 0.09 | 28.57 | 0.02 | 0 | 0 | 0 | 0.1 | -9.09 | 0 | 0 | 0.6 | -3.23 | 0.01 | -88.89 | 0 | 0 | 0.54 | 74.19 | 1.22 | 16.19 | 4.7 | 3.75 | 3.84 | 3.23 | 0.87 | 7.41 | 18.47 | 3.71 | 5.46 | -6.35 | 2.79 | -1.76 | 0.00 | 0 | 70 | 9.38 | 5.76 | -0.35 |
| 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) | 80.15 | 7.99 | 20.49 | 72.17 | 12.89 | 26.84 | 6.48 | -1.82 | -0.77 | 0.04 | -71.43 | -33.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.25 | -186.21 | -327.27 | 1.24 | -68.77 | -61.37 | 0.83 | -71.77 | -68.56 | 0.38 | -63.11 | 0.0 | 30.37 | 17.53 | 156.29 | 0.89 | -71.75 | -68.55 | 1.15 | -59.22 | -57.25 | 7.54 | 13.55 | 17.81 | 94 | 1.08 | 1.08 | 1.91 | -58.84 | -50.52 |
| 24Q2 (19) | 74.22 | 24.84 | 34.85 | 63.93 | 29.6 | 35.24 | 6.6 | 0.0 | 17.44 | 0.14 | 366.67 | 75.0 | 0.01 | 0.0 | -66.67 | 0.04 | 0.0 | 33.33 | 0.03 | -25.0 | 50.0 | 0 | 0 | 0 | 0.09 | 125.0 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 66.67 | 0.29 | -39.58 | 45.0 | 3.97 | -0.75 | 68.94 | 2.94 | -9.54 | 30.67 | 1.03 | 33.77 | 3333.33 | 25.84 | 34.16 | 2166.67 | 3.15 | -9.74 | 32.91 | 2.82 | -4.41 | 29.36 | 6.64 | 90.26 | 87.57 | 93 | 0.0 | -2.11 | 4.64 | 0.0 | 58.36 |
| 24Q1 (18) | 59.45 | -1.96 | 80.59 | 49.33 | -4.12 | 82.1 | 6.6 | 7.67 | 37.79 | 0.03 | -70.0 | 0.0 | 0.01 | 0.0 | -83.33 | 0.04 | 0.0 | 33.33 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.04 | -71.43 | -42.86 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.1 | 433.33 | 900.0 | 0.48 | -91.29 | 1100.0 | 4.0 | -53.33 | 273.83 | 3.25 | -59.88 | 249.46 | 0.77 | 120.0 | 862.5 | 19.26 | 368.61 | 164.2 | 3.49 | -60.56 | 223.15 | 2.95 | 6.88 | 210.53 | 3.49 | -77.05 | 223.15 | 93 | 1.09 | 6.9 | 4.64 | -49.57 | 177.84 |
| 23Q4 (17) | 60.64 | -8.84 | 291.48 | 51.45 | -9.58 | 308.01 | 6.13 | -6.13 | 48.79 | 0.1 | 66.67 | 150.0 | 0.01 | -50.0 | -87.5 | 0.04 | -20.0 | 33.33 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0.14 | 133.33 | 40.0 | 0 | 0 | 0 | 5.23 | 0 | 0 | -0.03 | -175.0 | 62.5 | 5.51 | 4909.09 | 9283.33 | 8.57 | 166.98 | 759.23 | 8.1 | 206.82 | 810.53 | 0.35 | -7.89 | 800.0 | 4.11 | -65.32 | 0 | 8.85 | 212.72 | 693.96 | 2.76 | 2.6 | 340.0 | 15.21 | 137.66 | 270.71 | 92 | -1.08 | 19.48 | 9.2 | 138.34 | 1473.13 |
| 23Q3 (16) | 66.52 | 20.86 | 750.64 | 56.9 | 20.37 | 776.73 | 6.53 | 16.19 | 80.89 | 0.06 | -25.0 | 100.0 | 0.02 | -33.33 | -71.43 | 0.05 | 66.67 | 66.67 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.06 | -45.45 | 50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | -33.33 | -84.62 | 0.11 | -45.0 | -59.26 | 3.21 | 36.6 | 258.91 | 2.64 | 17.33 | 243.48 | 0.38 | 1166.67 | 1366.67 | 11.85 | 939.47 | 0 | 2.83 | 19.41 | 219.92 | 2.69 | 23.39 | 220.09 | 6.40 | 80.79 | 186.14 | 93 | -2.11 | 19.23 | 3.86 | 31.74 | 375.71 |
| 23Q2 (15) | 55.04 | 67.19 | 1201.18 | 47.27 | 74.49 | 1239.09 | 5.62 | 17.33 | 83.66 | 0.08 | 166.67 | 300.0 | 0.03 | -50.0 | -57.14 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.11 | 57.14 | 57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | -14.29 | 0.2 | 400.0 | 150.0 | 2.35 | 119.63 | 203.07 | 2.25 | 141.94 | 205.14 | 0.03 | -62.5 | 175.0 | 1.14 | -84.36 | 0 | 2.37 | 119.44 | 184.64 | 2.18 | 129.47 | 192.37 | 3.54 | 227.78 | 169.82 | 95 | 9.2 | 23.38 | 2.93 | 75.45 | 274.4 |
| 23Q1 (14) | 32.92 | 112.52 | 502.93 | 27.09 | 114.83 | 500.67 | 4.79 | 16.26 | 60.74 | 0.03 | -25.0 | 200.0 | 0.06 | -25.0 | -14.29 | 0.03 | 0.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.07 | -30.0 | -53.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | 112.5 | -90.91 | 0.04 | 166.67 | -80.95 | 1.07 | 182.31 | 159.12 | 0.93 | 181.58 | 154.07 | 0.08 | 260.0 | 900.0 | 7.29 | 0 | 0 | 1.08 | 172.48 | 147.58 | 0.95 | 182.61 | 146.34 | 1.08 | 112.12 | 147.58 | 87 | 12.99 | 14.47 | 1.67 | 349.25 | 236.89 |
| 22Q4 (13) | 15.49 | 98.08 | 170.33 | 12.61 | 94.3 | 180.85 | 4.12 | 14.13 | 50.92 | 0.04 | 33.33 | 300.0 | 0.08 | 14.29 | 60.0 | 0.03 | 0.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | -100.0 | 0.1 | 150.0 | -23.08 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.08 | -130.77 | -700.0 | -0.06 | -122.22 | 14.29 | -1.3 | 35.64 | 16.13 | -1.14 | 38.04 | 11.63 | -0.05 | -66.67 | 84.38 | 0.00 | 0 | 0 | -1.49 | 36.86 | 15.34 | -1.15 | 48.66 | 11.54 | -8.91 | -19.92 | -38.57 | 77 | -1.28 | 5.48 | -0.67 | 52.14 | 27.17 |
| 22Q3 (12) | 7.82 | 84.87 | 209.09 | 6.49 | 83.85 | 192.34 | 3.61 | 17.97 | 20.74 | 0.03 | 50.0 | -40.0 | 0.07 | 0.0 | 16.67 | 0.03 | 0.0 | -25.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.04 | -42.86 | -83.33 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.26 | 271.43 | 2700.0 | 0.27 | 237.5 | -52.63 | -2.02 | 11.4 | 3.81 | -1.84 | 14.02 | -14.29 | -0.03 | 25.0 | 92.68 | 0.00 | 0 | 0 | -2.36 | 15.71 | -8.26 | -2.24 | 5.08 | 3.45 | -7.43 | -46.55 | -58.09 | 78 | 1.3 | 5.41 | -1.4 | 16.67 | -0.72 |
| 22Q2 (11) | 4.23 | -22.53 | 11.02 | 3.53 | -21.73 | 12.78 | 3.06 | 2.68 | -7.55 | 0.02 | 100.0 | -60.0 | 0.07 | 0.0 | 16.67 | 0.03 | 0.0 | -25.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | -100.0 | 0.07 | -53.33 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.07 | -36.36 | 240.0 | 0.08 | -61.9 | -94.63 | -2.28 | -25.97 | -100.0 | -2.14 | -24.42 | -224.24 | -0.04 | -300.0 | 90.7 | 0.00 | 0 | 0 | -2.80 | -23.35 | -211.11 | -2.36 | -15.12 | -3.06 | -5.07 | -123.35 | -101.99 | 77 | 1.32 | 5.48 | -1.68 | -37.7 | -281.82 |
| 22Q1 (10) | 5.46 | -4.71 | -1.62 | 4.51 | 0.45 | -4.85 | 2.98 | 9.16 | -17.91 | 0.01 | 0.0 | 0.0 | 0.07 | 40.0 | 16.67 | 0.03 | 0.0 | -40.0 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | 0 | 0.15 | 15.38 | -11.76 | -0.01 | 97.37 | 0.0 | 0 | 0 | 0 | 0.11 | 1200.0 | 650.0 | 0.21 | 400.0 | -80.56 | -1.81 | -16.77 | -4.02 | -1.72 | -33.33 | -49.57 | -0.01 | 96.88 | 98.0 | 0.00 | 0 | 0 | -2.27 | -28.98 | -39.26 | -2.05 | -57.69 | 13.5 | -2.27 | 64.7 | -39.26 | 76 | 4.11 | 8.57 | -1.22 | -32.61 | -23.23 |
| 21Q4 (9) | 5.73 | 126.48 | -36.33 | 4.49 | 102.25 | -42.44 | 2.73 | -8.7 | -24.59 | 0.01 | -80.0 | -50.0 | 0.05 | -16.67 | -28.57 | 0.03 | -25.0 | -40.0 | 0.03 | 0.0 | 0.0 | 0.04 | 0 | -63.64 | 0.13 | -45.83 | -51.85 | -0.38 | 0 | -137.5 | 0 | 0 | 0 | -0.01 | 0.0 | 83.33 | -0.07 | -112.28 | -106.73 | -1.55 | 26.19 | -12.32 | -1.29 | 19.88 | -74.32 | -0.32 | 21.95 | 56.76 | 0.00 | 0 | 0 | -1.76 | 19.27 | -66.04 | -1.30 | 43.97 | 31.22 | -6.43 | -36.81 | -8.98 | 73 | -1.35 | 4.29 | -0.92 | 33.81 | -67.27 |
| 21Q3 (8) | 2.53 | -33.6 | -72.29 | 2.22 | -29.07 | -71.9 | 2.99 | -9.67 | -34.0 | 0.05 | 0.0 | 150.0 | 0.06 | 0.0 | 20.0 | 0.04 | 0.0 | -33.33 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.24 | 242.86 | 60.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | 80.0 | 75.0 | 0.57 | -61.74 | -43.0 | -2.1 | -84.21 | 8.7 | -1.61 | -143.94 | 5.29 | -0.41 | 4.65 | 25.45 | 0.00 | 0 | 0 | -2.18 | -142.22 | 10.29 | -2.32 | -1.31 | 19.16 | -4.70 | -87.25 | 2.89 | 74 | 1.37 | 5.71 | -1.39 | -215.91 | -4.51 |
| 21Q2 (7) | 3.81 | -31.35 | 35.11 | 3.13 | -33.97 | 100.64 | 3.31 | -8.82 | -33.13 | 0.05 | 400.0 | 150.0 | 0.06 | 0.0 | 500.0 | 0.04 | -20.0 | -33.33 | 0.03 | 0.0 | 0.0 | 0.05 | 0 | 400.0 | 0.07 | -58.82 | -12.5 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.05 | -150.0 | 16.67 | 1.49 | 37.96 | 60.22 | -1.14 | 34.48 | 58.55 | -0.66 | 42.61 | 67.49 | -0.43 | 14.0 | 27.12 | 0.00 | 0 | 0 | -0.90 | 44.79 | 68.97 | -2.29 | 3.38 | 27.3 | -2.51 | -53.99 | -4.15 | 73 | 4.29 | 4.29 | -0.44 | 55.56 | 74.86 |
| 21Q1 (6) | 5.55 | -38.33 | -87.53 | 4.74 | -39.23 | -87.43 | 3.63 | 0.28 | -47.92 | 0.01 | -50.0 | -80.0 | 0.06 | -14.29 | 500.0 | 0.05 | 0.0 | -37.5 | 0.03 | 0.0 | -25.0 | 0 | -100.0 | 0 | 0.17 | -37.04 | -39.29 | -0.01 | 93.75 | 0 | 0 | 0 | 0 | -0.02 | 66.67 | -122.22 | 1.08 | 3.85 | 40.26 | -1.74 | -26.09 | -390.0 | -1.15 | -55.41 | -428.57 | -0.5 | 32.43 | -363.16 | 0.00 | 0 | -100.0 | -1.63 | -53.77 | -432.65 | -2.37 | -25.4 | -426.67 | -1.63 | 72.37 | -432.65 | 70 | 0.0 | 0.0 | -0.99 | -80.0 | -157.56 |
| 20Q4 (5) | 9.0 | -1.42 | -87.38 | 7.8 | -1.27 | -87.66 | 3.62 | -20.09 | -53.77 | 0.02 | 0.0 | 0 | 0.07 | 40.0 | 0 | 0.05 | -16.67 | 0 | 0.03 | 0.0 | 0 | 0.11 | 0 | 0 | 0.27 | 80.0 | 0 | -0.16 | -433.33 | 0 | 0 | 0 | 0 | -0.06 | -50.0 | 0 | 1.04 | 4.0 | 89.09 | -1.38 | 40.0 | -268.29 | -0.74 | 56.47 | -234.55 | -0.74 | -34.55 | -593.33 | 0.00 | 0 | -100.0 | -1.06 | 56.38 | -234.18 | -1.89 | 34.15 | 0 | -5.90 | -21.9 | -287.9 | 70 | 0.0 | 0.0 | -0.55 | 58.65 | -128.35 |
| 20Q3 (4) | 9.13 | 223.76 | 0.0 | 7.9 | 406.41 | 0.0 | 4.53 | -8.48 | 0.0 | 0.02 | 0.0 | 0.0 | 0.05 | 400.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.15 | 87.5 | 0.0 | -0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 33.33 | 0.0 | 1.0 | 7.53 | 0.0 | -2.3 | 16.36 | 0.0 | -1.7 | 16.26 | 0.0 | -0.55 | 6.78 | 0.0 | 0.00 | 0 | 0.0 | -2.43 | 16.21 | 0.0 | -2.87 | 8.89 | 0.0 | -4.84 | -100.83 | 0.0 | 70 | 0.0 | 0.0 | -1.33 | 24.0 | 0.0 |
| 20Q2 (3) | 2.82 | -93.66 | 0.0 | 1.56 | -95.86 | 0.0 | 4.95 | -28.98 | 0.0 | 0.02 | -60.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.06 | -25.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0.01 | 0 | 0.0 | 0.08 | -71.43 | 0.0 | -0.06 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | -166.67 | 0.0 | 0.93 | 20.78 | 0.0 | -2.75 | -558.33 | 0.0 | -2.03 | -680.0 | 0.0 | -0.59 | -410.53 | 0.0 | 0.00 | -100.0 | 0.0 | -2.90 | -691.84 | 0.0 | -3.15 | -600.0 | 0.0 | -2.41 | -591.84 | 0.0 | 70 | 0.0 | 0.0 | -1.75 | -201.74 | 0.0 |
| 20Q1 (2) | 44.5 | -37.59 | 0.0 | 37.7 | -40.34 | 0.0 | 6.97 | -10.98 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0.28 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0.77 | 40.0 | 0.0 | 0.6 | -26.83 | 0.0 | 0.35 | -36.36 | 0.0 | 0.19 | 26.67 | 0.0 | 31.58 | 70.61 | 0.0 | 0.49 | -37.97 | 0.0 | -0.45 | 0 | 0.0 | 0.49 | -84.39 | 0.0 | 70 | 0.0 | 0.0 | 1.72 | -11.34 | 0.0 |
| 19Q4 (1) | 71.3 | 0.0 | 0.0 | 63.19 | 0.0 | 0.0 | 7.83 | 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 | 0.55 | 0.0 | 0.0 | 0.82 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 18.51 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 3.14 | 0.0 | 0.0 | 70 | 0.0 | 0.0 | 1.94 | 0.0 | 0.0 |
