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) | 26.81 | -6.72 | 17.44 | -7.87 | 8.71 | -5.84 | 5.49 | 149.55 | 2.88 | -21.53 | 0.01 | -50.0 | 0.04 | 0.0 | 2.06 | -37.76 | 0.38 | -29.63 | 5.02 | 7071.43 | 0 | 0 | 0.74 | -93.64 | 75.99 | -41.72 | 76.65 | -41.46 | 75.0 | -38.36 | 0.9 | -91.27 | 1.18 | -85.01 | 7.18 | -53.77 | -0.10 | 0 | 0.00 | 0 | 1044 | 33.33 | 80.56 | -40.67 |
| 2022 (9) | 28.74 | 6.6 | 18.93 | 8.79 | 9.25 | 1.98 | 2.2 | 478.95 | 3.67 | 16.14 | 0.02 | 0.0 | 0.04 | 0.0 | 3.31 | 123.65 | 0.54 | 5.88 | 0.07 | -61.11 | 0 | 0 | 11.63 | 0 | 130.38 | -26.06 | 130.94 | -25.96 | 121.68 | -29.82 | 10.31 | 280.44 | 7.87 | 414.38 | 15.53 | -37.95 | -0.83 | 0 | 0.00 | 0 | 783 | 13.15 | 135.78 | -25.03 |
| 2021 (8) | 26.96 | -1.46 | 17.4 | -1.19 | 9.07 | -1.73 | 0.38 | -79.79 | 3.16 | -3.66 | 0.02 | 100.0 | 0.04 | 0.0 | 1.48 | -31.16 | 0.51 | -25.0 | 0.18 | 28.57 | 0 | 0 | -2.03 | 0 | 176.34 | 87.64 | 176.84 | 87.13 | 173.39 | 119.26 | 2.71 | -80.06 | 1.53 | -89.36 | 25.03 | 68.67 | -0.28 | 0 | 0.00 | 0 | 692 | 30.08 | 181.12 | 83.04 |
| 2020 (7) | 27.36 | -21.51 | 17.61 | -31.72 | 9.23 | -5.24 | 1.88 | -56.68 | 3.28 | 1.86 | 0.01 | 0.0 | 0.04 | 0.0 | 2.15 | 104.76 | 0.68 | -77.33 | 0.14 | 0 | 0.04 | 0 | -3.42 | 0 | 93.98 | 0.52 | 94.5 | 1.81 | 79.08 | -10.09 | 13.59 | 1315.62 | 14.38 | 1296.12 | 14.84 | -10.06 | -1.43 | 0 | 0.00 | 0 | 532 | 0.0 | 98.95 | 1.81 |
| 2019 (6) | 34.86 | -66.79 | 25.79 | -38.99 | 9.74 | -31.26 | 4.34 | 3.83 | 3.22 | 8.78 | 0.01 | 0 | 0.04 | 0 | 1.05 | 40.0 | 3.0 | 206.12 | 0 | 0 | 0 | 0 | -1.74 | 0 | 93.49 | 15.89 | 92.82 | -28.16 | 87.95 | -15.6 | 0.96 | 0 | 1.03 | 0 | 16.50 | 21.95 | -0.53 | 0 | 0.00 | 0 | 532 | -30.82 | 97.19 | -27.38 |
| 2018 (5) | 104.98 | -66.18 | 42.27 | -0.73 | 14.17 | -19.9 | 4.18 | 808.7 | 2.96 | 2.42 | 0 | 0 | 0 | 0 | 0.75 | 1.35 | 0.98 | 81.48 | 0 | 0 | 1.38 | 0 | 5.0 | 0 | 80.67 | 22.02 | 129.2 | -59.15 | 104.2 | -22.52 | -24.97 | 0 | 0.00 | 0 | 13.53 | -10.63 | 2.26 | -65.55 | 0.00 | 0 | 769 | -13.3 | 133.84 | -58.3 |
| 2017 (4) | 310.44 | 267.21 | 42.58 | -4.57 | 17.69 | 21.66 | 0.46 | 360.0 | 2.89 | 10.31 | 0 | 0 | 0 | 0 | 0.74 | -10.84 | 0.54 | -18.18 | 0 | 0 | 0 | 0 | -1.18 | 0 | 66.11 | 2.46 | 316.28 | 251.81 | 134.48 | 80.39 | 75.82 | 5777.52 | 23.97 | 1564.58 | 15.14 | 80.67 | 6.56 | 583.33 | 0.00 | 0 | 887 | 0.0 | 320.98 | 239.95 |
| 2016 (3) | 84.54 | -1.03 | 44.62 | -9.73 | 14.54 | -3.64 | 0.1 | -33.33 | 2.62 | -9.97 | 0 | 0 | 0 | 0 | 0.83 | -68.68 | 0.66 | -10.81 | 0 | 0 | -0.02 | 0 | -0.08 | 0 | 64.52 | 17.48 | 89.9 | 18.57 | 74.55 | -2.0 | 1.29 | 0 | 1.44 | 0 | 8.38 | 2.82 | 0.96 | -52.71 | 0.00 | 0 | 887 | 0.0 | 94.42 | 14.91 |
| 2015 (2) | 85.42 | -5.56 | 49.43 | -2.22 | 15.09 | -8.93 | 0.15 | -68.09 | 2.91 | 19.26 | 0 | 0 | 0 | 0 | 2.65 | -7.67 | 0.74 | 37.04 | 0 | 0 | 9.02 | 49.83 | 0.25 | -40.48 | 54.92 | -11.09 | 75.82 | -10.9 | 76.07 | 6.95 | -4.84 | 0 | 0.00 | 0 | 8.15 | 6.54 | 2.03 | 125.56 | 0.00 | 0 | 887 | -0.22 | 82.17 | -10.53 |
| 2014 (1) | 90.45 | -88.18 | 50.55 | -4.6 | 16.57 | -13.83 | 0.47 | 0 | 2.44 | 0 | 0 | 0 | 0 | 0 | 2.87 | 40.0 | 0.54 | 1700.0 | 0 | 0 | 6.02 | 0 | 0.42 | 223.08 | 61.77 | -36.75 | 85.1 | -89.24 | 71.13 | -83.68 | 0.94 | -32.37 | 1.11 | 516.67 | 7.65 | -84.85 | 0.90 | -97.23 | 0.00 | 0 | 889 | 11.82 | 91.84 | -88.48 |
| 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) | 7.05 | 9.81 | 3.98 | 4.81 | 20.85 | 9.82 | 2.04 | -0.97 | -12.82 | 0.39 | 0.0 | -73.47 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 33.4 | -17.67 | -49.71 | 33.59 | -17.95 | -49.47 | 33.35 | -12.33 | -49.13 | 0.03 | -98.74 | -95.45 | 0.08 | -98.63 | -91.92 | 3.20 | -12.09 | -49.04 | -0.00 | 100.0 | 100.0 | 11.12 | 40.23 | 3.44 | 1042 | -0.19 | -0.19 | 34.28 | -17.48 | -49.19 |
| 24Q2 (19) | 6.42 | -8.55 | -5.59 | 3.98 | -17.6 | -10.16 | 2.06 | -1.9 | -0.48 | 0.39 | 14.71 | -71.94 | 0.35 | -5.41 | -51.39 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.05 | 66.67 | -80.77 | 0.09 | -10.0 | -10.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | -95.59 | -98.7 | 40.57 | -9.92 | -11.52 | 40.94 | -9.3 | -11.31 | 38.04 | -14.86 | -15.8 | 2.39 | 582.86 | 285.48 | 5.84 | 648.72 | 335.82 | 3.64 | -14.95 | -15.94 | -0.24 | -700.0 | -300.0 | 7.93 | 85.28 | 77.8 | 1044 | 0.0 | 0.0 | 41.54 | -9.2 | -11.9 |
| 24Q1 (18) | 7.02 | 22.51 | -6.4 | 4.83 | 40.82 | -7.29 | 2.1 | -9.87 | 6.6 | 0.34 | -73.44 | -75.0 | 0.37 | -49.32 | -47.14 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.03 | -57.14 | 50.0 | 0.1 | 0.0 | 11.11 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.68 | 116.79 | 175.56 | 45.04 | 218.71 | 2629.7 | 45.14 | 218.88 | 2191.37 | 44.68 | 220.24 | 3046.48 | 0.35 | 138.46 | -35.19 | 0.78 | 0 | -97.13 | 4.28 | 220.22 | 2957.14 | -0.03 | -142.86 | -50.0 | 4.28 | -40.47 | 2957.14 | 1044 | 0.0 | 0.0 | 45.75 | 223.68 | 1461.43 |
| 23Q4 (17) | 5.73 | -15.49 | -13.05 | 3.43 | -21.69 | -16.14 | 2.33 | -0.43 | 25.27 | 1.28 | -12.93 | 10.34 | 0.73 | -1.35 | -1.35 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.07 | -95.91 | -41.67 | 0.1 | 11.11 | -16.67 | 5.01 | 50000.0 | 0 | 0 | 0 | 0 | -4.05 | -219.47 | -12.5 | -37.94 | -157.12 | 34.84 | -37.97 | -157.11 | 34.06 | -37.16 | -156.68 | 31.41 | -0.91 | -237.88 | 29.46 | 0.00 | -100.0 | 0 | -3.56 | -156.69 | 48.55 | 0.07 | 187.5 | -82.05 | 7.19 | -33.12 | -53.76 | 1044 | 0.0 | 33.33 | -36.99 | -154.82 | 34.55 |
| 23Q3 (16) | 6.78 | -0.29 | 0.15 | 4.38 | -1.13 | 4.53 | 2.34 | 13.04 | -18.18 | 1.47 | 5.76 | 126.15 | 0.74 | 2.78 | -35.09 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 1.71 | 557.69 | -5.52 | 0.09 | -10.0 | -10.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 3.39 | 46.75 | -54.68 | 66.42 | 44.86 | -15.54 | 66.48 | 44.02 | -15.17 | 65.56 | 45.11 | -11.01 | 0.66 | 6.45 | -85.33 | 0.99 | -26.12 | -82.75 | 6.28 | 45.03 | -40.36 | -0.08 | -33.33 | 83.33 | 10.75 | 141.03 | -57.53 | 1044 | 0.0 | 49.14 | 67.47 | 43.1 | -15.43 |
| 23Q2 (15) | 6.8 | -9.33 | -16.36 | 4.43 | -14.97 | -16.26 | 2.07 | 5.08 | -1.9 | 1.39 | 2.21 | 414.81 | 0.72 | 2.86 | -25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.26 | 1200.0 | -66.67 | 0.1 | 11.11 | -52.38 | 0 | 0 | -100.0 | 0 | 0 | 0 | 2.31 | 356.67 | -44.07 | 45.85 | 2678.79 | -30.67 | 46.16 | 2243.15 | -30.97 | 45.18 | 3081.69 | -24.23 | 0.62 | 14.81 | -90.27 | 1.34 | -95.06 | -85.94 | 4.33 | 2992.86 | -49.71 | -0.06 | -200.0 | 90.32 | 4.46 | 3085.71 | -69.78 | 1044 | 0.0 | 50.87 | 47.15 | 1509.22 | -30.78 |
| 23Q1 (14) | 7.5 | 13.81 | 3.45 | 5.21 | 27.38 | -2.98 | 1.97 | 5.91 | -18.6 | 1.36 | 17.24 | 946.15 | 0.7 | -5.41 | -15.66 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | -83.33 | -96.67 | 0.09 | -25.0 | -25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.9 | 75.0 | -124.86 | 1.65 | 102.83 | -96.24 | 1.97 | 103.42 | -95.45 | 1.42 | 102.62 | -96.66 | 0.54 | 141.86 | -26.03 | 27.15 | 0 | 1506.51 | 0.14 | 102.02 | -97.72 | -0.02 | -105.13 | 83.33 | 0.14 | -99.1 | -97.72 | 1044 | 33.33 | 50.87 | 2.93 | 105.18 | -93.4 |
| 22Q4 (13) | 6.59 | -2.66 | 4.44 | 4.09 | -2.39 | 10.54 | 1.86 | -34.97 | -25.6 | 1.16 | 78.46 | 1350.0 | 0.74 | -35.09 | -8.64 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0.12 | -93.37 | 9.09 | 0.12 | 20.0 | -42.86 | 0 | 0 | -100.0 | 0 | 0 | 0 | -3.6 | -148.13 | -542.86 | -58.23 | -174.05 | -474.95 | -57.58 | -173.47 | -468.39 | -54.18 | -173.54 | -417.03 | -1.29 | -128.67 | 10.42 | 0.00 | -100.0 | 0 | -6.92 | -165.72 | -380.16 | 0.39 | 181.25 | 160.0 | 15.55 | -38.56 | -37.92 | 783 | 11.86 | 13.15 | -56.52 | -170.84 | -437.84 |
| 22Q3 (12) | 6.77 | -16.73 | -6.23 | 4.19 | -20.79 | -2.33 | 2.86 | 35.55 | 38.83 | 0.65 | 140.74 | 550.0 | 1.14 | 18.75 | 40.74 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 1.81 | 132.05 | 38.17 | 0.1 | -52.38 | 11.11 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 7.48 | 81.11 | 37500.0 | 78.64 | 18.92 | 47.16 | 78.37 | 17.2 | 44.3 | 73.67 | 23.55 | 37.88 | 4.5 | -29.36 | 1223.53 | 5.74 | -39.77 | 825.81 | 10.53 | 22.3 | 36.4 | -0.48 | 22.58 | 0 | 25.31 | 71.48 | 12.09 | 700 | 1.16 | 1.16 | 79.78 | 17.12 | 43.98 |
| 22Q2 (11) | 8.13 | 12.14 | 15.98 | 5.29 | -1.49 | 5.17 | 2.11 | -12.81 | -1.86 | 0.27 | 107.69 | 200.0 | 0.96 | 15.66 | 24.68 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.78 | 30.0 | 1200.0 | 0.21 | 75.0 | 110.0 | 0.05 | 150.0 | 400.0 | 0 | 0 | 0 | 4.13 | 14.09 | 361.39 | 66.13 | 50.88 | 78.63 | 66.87 | 54.47 | 81.51 | 59.63 | 40.08 | 79.12 | 6.37 | 772.6 | 92.45 | 9.53 | 463.91 | 6.01 | 8.61 | 40.0 | 37.76 | -0.62 | -416.67 | -72.22 | 14.76 | 140.0 | -23.6 | 692 | 0.0 | 30.08 | 68.12 | 53.39 | 79.78 |
| 22Q1 (10) | 7.25 | 14.9 | 12.93 | 5.37 | 45.14 | 22.88 | 2.42 | -3.2 | 2.54 | 0.13 | 62.5 | 18.18 | 0.83 | 2.47 | 7.79 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0.6 | 445.45 | 0 | 0.12 | -42.86 | 20.0 | 0.02 | -80.0 | 0 | 0 | 0 | 0 | 3.62 | 746.43 | 2684.62 | 43.83 | 182.23 | -37.71 | 43.29 | 176.97 | -38.2 | 42.57 | 149.09 | -38.83 | 0.73 | 150.69 | 46.0 | 1.69 | 0 | 138.03 | 6.15 | 148.99 | -38.81 | -0.12 | -180.0 | -71.43 | 6.15 | -75.45 | -38.81 | 692 | 0.0 | 0.0 | 44.41 | 165.45 | -37.53 |
| 21Q4 (9) | 6.31 | -12.6 | 2.77 | 3.7 | -13.75 | 0.54 | 2.5 | 21.36 | -8.76 | 0.08 | -20.0 | -38.46 | 0.81 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.11 | -91.6 | -59.26 | 0.21 | 133.33 | 5.0 | 0.1 | 66.67 | 66.67 | 0 | 0 | -100.0 | -0.56 | -2700.0 | 61.38 | 15.53 | -70.94 | 4337.14 | 15.63 | -71.22 | 22228.57 | 17.09 | -68.01 | 2450.75 | -1.44 | -523.53 | -136.07 | 0.00 | -100.0 | 0 | 2.47 | -68.01 | 1800.0 | 0.15 | 0 | 400.0 | 25.05 | 10.94 | 68.69 | 692 | 0.0 | 30.08 | 16.73 | -69.81 | 1367.54 |
| 21Q3 (8) | 7.22 | 3.0 | 25.57 | 4.29 | -14.71 | 0.94 | 2.06 | -4.19 | -1.9 | 0.1 | 11.11 | -52.38 | 0.81 | 5.19 | 0.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 1.31 | 2083.33 | -7.09 | 0.09 | -10.0 | 12.5 | 0.06 | 500.0 | -25.0 | 0 | 0 | 0 | -0.02 | 98.73 | 98.32 | 53.44 | 44.35 | 38.91 | 54.31 | 47.42 | 43.41 | 53.43 | 60.5 | 41.31 | 0.34 | -89.73 | 3300.0 | 0.62 | -93.1 | 1966.67 | 7.72 | 23.52 | 8.73 | -0.00 | 100.0 | 100.0 | 22.58 | 16.87 | 53.29 | 692 | 30.08 | 30.08 | 55.41 | 46.24 | 42.22 |
| 21Q2 (7) | 7.01 | 9.19 | -17.43 | 5.03 | 15.1 | 6.57 | 2.15 | -8.9 | 0.47 | 0.09 | -18.18 | 0 | 0.77 | 0.0 | -2.53 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.06 | 0 | 0 | 0.1 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -1.58 | -1315.38 | 0 | 37.02 | -47.38 | 51.85 | 36.84 | -47.41 | 41.64 | 33.29 | -52.16 | 209.67 | 3.31 | 562.0 | -75.96 | 8.99 | 1166.2 | -83.02 | 6.25 | -37.81 | 209.41 | -0.36 | -414.29 | 72.52 | 19.32 | 92.24 | 153.54 | 532 | -23.12 | 0.0 | 37.89 | -46.7 | 39.82 |
| 21Q1 (6) | 6.42 | 4.56 | -8.02 | 4.37 | 18.75 | -11.72 | 2.36 | -13.87 | 4.42 | 0.11 | -15.38 | 0 | 0.77 | -4.94 | -12.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.1 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.13 | 108.97 | 0 | 70.36 | 20002.86 | 128.52 | 70.05 | 99971.43 | 129.3 | 69.59 | 10286.57 | 133.13 | 0.5 | 181.97 | 19.05 | 0.71 | 0 | -47.79 | 10.05 | 7630.77 | 79.14 | -0.07 | -333.33 | 22.22 | 10.05 | -32.32 | 79.14 | 692 | 30.08 | 30.08 | 71.09 | 6135.96 | 123.91 |
| 20Q4 (5) | 6.14 | 6.78 | -14.48 | 3.68 | -13.41 | -23.33 | 2.74 | 30.48 | 11.84 | 0.13 | -38.1 | 0 | 0.81 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.27 | -80.85 | 0 | 0.2 | 150.0 | 0 | 0.06 | -25.0 | 0 | 0.04 | 0 | 0 | -1.45 | -21.85 | 0 | 0.35 | -99.09 | 103.28 | 0.07 | -99.82 | 100.65 | 0.67 | -98.23 | 105.18 | -0.61 | -6200.0 | -195.31 | 0.00 | -100.0 | 0 | 0.13 | -98.17 | 105.35 | 0.03 | 150.0 | 113.64 | 14.85 | 0.81 | -10.11 | 532 | 0.0 | 0.0 | 1.14 | -97.07 | 111.91 |
| 20Q3 (4) | 5.75 | -32.27 | 0.0 | 4.25 | -9.96 | 0.0 | 2.1 | -1.87 | 0.0 | 0.21 | 0 | 0.0 | 0.81 | 2.53 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 1.41 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | -1.19 | 0 | 0.0 | 38.47 | 57.79 | 0.0 | 37.87 | 45.6 | 0.0 | 37.81 | 251.72 | 0.0 | 0.01 | -99.93 | 0.0 | 0.03 | -99.94 | 0.0 | 7.10 | 251.49 | 0.0 | -0.06 | 95.42 | 0.0 | 14.73 | 93.31 | 0.0 | 532 | 0.0 | 0.0 | 38.96 | 43.76 | 0.0 |
| 20Q2 (3) | 8.49 | 21.63 | 0.0 | 4.72 | -4.65 | 0.0 | 2.14 | -5.31 | 0.0 | 0 | 0 | 0.0 | 0.79 | -10.23 | 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 | 24.38 | -20.82 | 0.0 | 26.01 | -14.86 | 0.0 | 10.75 | -63.99 | 0.0 | 13.77 | 3178.57 | 0.0 | 52.95 | 3793.38 | 0.0 | 2.02 | -63.99 | 0.0 | -1.31 | -1355.56 | 0.0 | 7.62 | 35.83 | 0.0 | 532 | 0.0 | 0.0 | 27.1 | -14.65 | 0.0 |
| 20Q1 (2) | 6.98 | -2.79 | 0.0 | 4.95 | 3.12 | 0.0 | 2.26 | -7.76 | 0.0 | 0 | 0 | 0.0 | 0.88 | 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 | 30.79 | 388.57 | 0.0 | 30.55 | 384.19 | 0.0 | 29.85 | 330.68 | 0.0 | 0.42 | -34.38 | 0.0 | 1.36 | 0 | 0.0 | 5.61 | 330.86 | 0.0 | -0.09 | 59.09 | 0.0 | 5.61 | -66.04 | 0.0 | 532 | 0.0 | 0.0 | 31.75 | 431.77 | 0.0 |
| 19Q4 (1) | 7.18 | 0.0 | 0.0 | 4.8 | 0.0 | 0.0 | 2.45 | 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 | -10.67 | 0.0 | 0.0 | -10.75 | 0.0 | 0.0 | -12.94 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.43 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 16.52 | 0.0 | 0.0 | 532 | 0.0 | 0.0 | -9.57 | 0.0 | 0.0 |
