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) | 42.6 | -28.56 | 32.05 | -28.94 | 12.96 | -0.15 | 0.24 | 200.0 | 0.37 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0.05 | 400.0 | 0.14 | -63.16 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.12 | -91.61 | -2.29 | 0 | -0.31 | 0 | 0.32 | -17.95 | 0.00 | 0 | -0.15 | 0 | -0.19 | 0 | 0.00 | 0 | 210 | 8.25 | -0.47 | 0 |
| 2022 (9) | 59.63 | 13.62 | 45.1 | 10.81 | 12.98 | 6.74 | 0.08 | 100.0 | 0.37 | 48.0 | 0.01 | -50.0 | 0 | 0 | 0.01 | -66.67 | 0.38 | 65.22 | 0 | 0 | 0 | 0 | 1.3 | 0 | 1.43 | 0 | 2.98 | 0 | 2.53 | 0 | 0.39 | 116.67 | 13.02 | 0 | 1.14 | 0 | 0.50 | 0 | 0.00 | 0 | 194 | 3.19 | 4.71 | 313.16 |
| 2021 (8) | 52.48 | -16.87 | 40.7 | -13.22 | 12.16 | -2.88 | 0.04 | -20.0 | 0.25 | -3.85 | 0.02 | 0.0 | 0 | 0 | 0.03 | 200.0 | 0.23 | 91.67 | 0 | 0 | 0 | 0 | -0.28 | 0 | -0.16 | 0 | -0.54 | 0 | -0.55 | 0 | 0.18 | -65.38 | 0.00 | 0 | -0.29 | 0 | -0.18 | 0 | 0.00 | 0 | 188 | 1.62 | 1.14 | -74.15 |
| 2020 (7) | 63.13 | 15.03 | 46.9 | 16.32 | 12.52 | -2.03 | 0.05 | -37.5 | 0.26 | -16.13 | 0.02 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.12 | -45.45 | 0 | 0 | 0 | 0 | -1.0 | 0 | -0.91 | 0 | 2.79 | 19.23 | 1.04 | 70.49 | 0.52 | -35.0 | 18.67 | -45.57 | 0.56 | 69.7 | 0.88 | 4300.0 | 0.00 | 0 | 185 | 0.0 | 4.41 | 3.76 |
| 2019 (6) | 54.88 | -20.16 | 40.32 | -22.76 | 12.78 | -11.37 | 0.08 | 100.0 | 0.31 | -13.89 | 0.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0.22 | -21.43 | 0.86 | 0 | 0 | 0 | -0.41 | 0 | 0.56 | 0 | 2.34 | 13.59 | 0.61 | 0 | 0.8 | -4.76 | 34.30 | -15.75 | 0.33 | 0 | 0.02 | 0 | 0.00 | 0 | 185 | 0.54 | 4.25 | 13.33 |
| 2018 (5) | 68.74 | 22.03 | 52.2 | 24.23 | 14.42 | -1.37 | 0.04 | -20.0 | 0.36 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.28 | 75.0 | 0 | 0 | 0 | 0 | -0.15 | 0 | -0.06 | 0 | 2.06 | 0 | -0.27 | 0 | 0.84 | 68.0 | 40.71 | 0 | -0.15 | 0 | -0.10 | 0 | 0.00 | 0 | 184 | 0.55 | 3.75 | 341.18 |
| 2017 (4) | 56.33 | 8.24 | 42.02 | 11.84 | 14.62 | 7.82 | 0.05 | 0.0 | 0.36 | 9.09 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.16 | -70.37 | 0 | 0 | 0 | 0 | -0.35 | 0 | -0.55 | 0 | -0.86 | 0 | -1.8 | 0 | 0.5 | 72.41 | 0.00 | 0 | -0.98 | 0 | -0.57 | 0 | 0.00 | 0 | 183 | 0.0 | 0.85 | -65.16 |
| 2016 (3) | 52.04 | -5.62 | 37.57 | -7.58 | 13.56 | 4.23 | 0.05 | -28.57 | 0.33 | 153.85 | 0 | 0 | 0.33 | 1000.0 | 0.01 | -50.0 | 0.54 | 63.64 | 0.57 | 0 | -0.01 | 0 | -0.67 | 0 | 0.24 | -42.86 | 1.15 | -39.15 | 0.83 | -45.03 | 0.29 | -50.0 | 25.06 | -18.77 | 0.42 | -39.13 | 0.27 | -44.9 | 0.00 | 0 | 183 | -5.67 | 2.44 | -18.12 |
| 2015 (2) | 55.14 | -10.14 | 40.65 | -9.79 | 13.01 | -12.63 | 0.07 | 0.0 | 0.13 | -35.0 | 0 | 0 | 0.03 | 0.0 | 0.02 | 0.0 | 0.33 | -19.51 | -0.04 | 0 | 0.13 | 0 | -0.02 | 0 | 0.42 | -51.72 | 1.89 | -17.11 | 1.51 | 17.97 | 0.58 | -19.44 | 30.85 | -1.91 | 0.69 | 15.0 | 0.49 | 157.89 | 0.00 | 0 | 194 | -0.51 | 2.98 | -12.09 |
| 2014 (1) | 61.36 | 4.75 | 45.06 | 5.6 | 14.89 | 3.55 | 0.07 | -12.5 | 0.2 | 0 | 0 | 0 | 0.03 | 0.0 | 0.02 | 0 | 0.41 | -30.51 | -0.09 | 0 | 0 | 0 | 0.35 | -53.95 | 0.87 | -17.92 | 2.28 | -11.63 | 1.28 | -9.86 | 0.72 | -33.94 | 31.45 | -25.61 | 0.60 | -11.76 | 0.19 | 18.75 | 0.00 | 0 | 195 | 3.17 | 3.39 | -7.12 |
| 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) | 21.65 | 3.14 | 102.15 | 14.77 | 1.72 | 90.34 | 4.06 | 5.73 | 21.56 | 0.08 | -27.27 | 100.0 | 0.11 | -8.33 | 37.5 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 | 937.5 | 2866.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.05 | -115.62 | -111.9 | 0.79 | 107.89 | 125.71 | 3.61 | 19.93 | 9125.0 | 0.77 | -12.5 | 1825.0 | 0.82 | 173.33 | 382.35 | 22.70 | 124.53 | 0 | 0.35 | -12.5 | 1650.0 | -0.01 | -104.35 | 92.86 | 0.47 | 291.67 | 261.54 | 221 | 0.0 | 7.28 | 4.16 | 17.18 | 890.48 |
| 24Q2 (19) | 20.99 | 118.87 | 99.15 | 14.52 | 77.72 | 82.41 | 3.84 | 10.03 | 20.0 | 0.11 | 175.0 | 37.5 | 0.12 | 9.09 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 33.33 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.32 | -15.79 | 45.45 | 0.38 | 0.0 | 26.67 | 3.01 | 279.17 | 1040.62 | 0.88 | 241.94 | 363.16 | 0.3 | 287.5 | 275.0 | 10.11 | 0 | 0 | 0.40 | 237.93 | 344.44 | 0.23 | 151.11 | 560.0 | 0.12 | 141.38 | 9.09 | 221 | 2.31 | 5.24 | 3.55 | 395.83 | 2630.77 |
| 24Q1 (18) | 9.59 | -3.33 | -16.1 | 8.17 | 9.37 | -7.89 | 3.49 | 5.12 | 12.22 | 0.04 | -55.56 | 100.0 | 0.11 | 22.22 | 10.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | 66.67 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 173.08 | 353.33 | 0.38 | 195.0 | 392.31 | -1.68 | -32.28 | -150.75 | -0.62 | -6.9 | -1650.0 | -0.16 | -366.67 | 0 | 0.00 | 0 | 0 | -0.29 | -3.57 | -1550.0 | -0.45 | -462.5 | -662.5 | -0.29 | -93.33 | -1550.0 | 216 | 2.86 | 4.85 | -1.2 | -50.0 | -471.43 |
| 23Q4 (17) | 9.92 | -7.38 | -31.54 | 7.47 | -3.74 | -33.06 | 3.32 | -0.6 | 19.86 | 0.09 | 125.0 | 80.0 | 0.09 | 12.5 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.03 | 200.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.52 | -223.81 | -40.54 | -0.4 | -214.29 | -14.29 | -1.27 | -3075.0 | -704.76 | -0.58 | -1550.0 | -546.15 | 0.06 | -64.71 | -50.0 | 0.00 | 0 | -100.0 | -0.28 | -1500.0 | -500.0 | -0.08 | 42.86 | -136.36 | -0.15 | -215.38 | -111.54 | 210 | 1.94 | 8.25 | -0.8 | -290.48 | -217.65 |
| 23Q3 (16) | 10.71 | 1.61 | -33.89 | 7.76 | -2.51 | -34.74 | 3.34 | 4.38 | -10.7 | 0.04 | -50.0 | 300.0 | 0.08 | -11.11 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -150.0 | -121.43 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.42 | 90.91 | -50.0 | 0.35 | 16.67 | -62.37 | -0.04 | 87.5 | -102.68 | 0.04 | -78.95 | -96.72 | 0.17 | 112.5 | 88.89 | 0.00 | 0 | -100.0 | 0.02 | -77.78 | -96.67 | -0.14 | -180.0 | -207.69 | 0.13 | 18.18 | -89.68 | 206 | -1.9 | 0.98 | 0.42 | 223.08 | -78.12 |
| 23Q2 (15) | 10.54 | -7.79 | -29.59 | 7.96 | -10.26 | -29.93 | 3.2 | 2.89 | -0.93 | 0.08 | 300.0 | 700.0 | 0.09 | -10.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.06 | -25.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.22 | 246.67 | -37.14 | 0.3 | 330.77 | -28.57 | -0.32 | 52.24 | -139.51 | 0.19 | 375.0 | -78.41 | 0.08 | 0 | 100.0 | 0.00 | 0 | -100.0 | 0.09 | 350.0 | -80.85 | -0.05 | -162.5 | -123.81 | 0.11 | 450.0 | -82.26 | 210 | 1.94 | 11.11 | 0.13 | 161.9 | -89.52 |
| 23Q1 (14) | 11.43 | -21.12 | -18.18 | 8.87 | -20.52 | -17.03 | 3.11 | 12.27 | -4.01 | 0.02 | -60.0 | 0 | 0.1 | -9.09 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 59.46 | -131.25 | -0.13 | 62.86 | -130.95 | -0.67 | -419.05 | -245.65 | 0.04 | -69.23 | -86.21 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.02 | -71.43 | -86.67 | 0.08 | -63.64 | 233.33 | 0.02 | -98.46 | -86.67 | 206 | 6.19 | 8.99 | -0.21 | -130.88 | -124.14 |
| 22Q4 (13) | 14.49 | -10.56 | 5.0 | 11.16 | -6.14 | 4.1 | 2.77 | -25.94 | -15.29 | 0.05 | 400.0 | 400.0 | 0.11 | 10.0 | 83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -64.29 | -16.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.37 | -144.05 | -825.0 | -0.35 | -137.63 | -488.89 | 0.21 | -85.91 | 333.33 | 0.13 | -89.34 | 425.0 | 0.12 | 33.33 | 50.0 | 58.43 | 883.67 | 0 | 0.07 | -88.33 | 450.0 | 0.22 | 69.23 | 466.67 | 1.30 | 3.17 | 548.28 | 194 | -4.9 | 3.19 | 0.68 | -64.58 | 100.0 |
| 22Q3 (12) | 16.2 | 8.22 | 20.45 | 11.89 | 4.67 | 16.8 | 3.74 | 15.79 | 21.82 | 0.01 | 0.0 | 0.0 | 0.1 | 11.11 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.14 | 16.67 | 100.0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.84 | 140.0 | 2700.0 | 0.93 | 121.43 | 2225.0 | 1.49 | 83.95 | 520.83 | 1.22 | 38.64 | 916.67 | 0.09 | 125.0 | -10.0 | 5.94 | 24.01 | -85.87 | 0.60 | 27.66 | 900.0 | 0.13 | -38.1 | 225.0 | 1.26 | 103.23 | 566.67 | 204 | 7.94 | 8.51 | 1.92 | 54.84 | 190.91 |
| 22Q2 (11) | 14.97 | 7.16 | 14.1 | 11.36 | 6.27 | 10.29 | 3.23 | -0.31 | 11.38 | 0.01 | 0 | 0.0 | 0.09 | 28.57 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.12 | 71.43 | 200.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.35 | -27.08 | 266.67 | 0.42 | 0.0 | 261.54 | 0.81 | 76.09 | 338.24 | 0.88 | 203.45 | 375.0 | 0.04 | -71.43 | 300.0 | 4.79 | -83.8 | 0 | 0.47 | 213.33 | 376.47 | 0.21 | 450.0 | 800.0 | 0.62 | 313.33 | 287.88 | 189 | 0.0 | 1.07 | 1.24 | 42.53 | 1966.67 |
| 22Q1 (10) | 13.97 | 1.23 | 15.45 | 10.69 | -0.28 | 12.64 | 3.24 | -0.92 | 11.34 | 0 | -100.0 | -100.0 | 0.07 | 16.67 | 40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 1300.0 | 1060.0 | 0.42 | 366.67 | 1150.0 | 0.46 | 611.11 | 231.43 | 0.29 | 825.0 | 196.67 | 0.14 | 75.0 | 600.0 | 29.56 | 0 | 0 | 0.15 | 850.0 | 193.75 | -0.06 | 0.0 | 50.0 | 0.15 | 151.72 | 193.75 | 189 | 0.53 | 1.07 | 0.87 | 155.88 | 1142.86 |
| 21Q4 (9) | 13.8 | 2.6 | -13.32 | 10.72 | 5.3 | -12.2 | 3.27 | 6.51 | 1.55 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | -14.29 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -233.33 | 87.5 | 0.09 | 125.0 | 127.27 | -0.09 | -137.5 | -160.0 | -0.04 | -133.33 | -500.0 | 0.08 | -20.0 | 900.0 | 0.00 | -100.0 | 0 | -0.02 | -133.33 | 0 | -0.06 | -250.0 | -140.0 | -0.29 | -7.41 | -151.79 | 188 | 0.0 | 1.62 | 0.34 | -48.48 | -39.29 |
| 21Q3 (8) | 13.45 | 2.52 | -28.87 | 10.18 | -1.17 | -27.34 | 3.07 | 5.86 | -0.97 | 0.01 | 0.0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.07 | 75.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 114.29 | 108.82 | 0.04 | 115.38 | 112.5 | 0.24 | 170.59 | -83.78 | 0.12 | 137.5 | -85.88 | 0.1 | 600.0 | -52.38 | 42.03 | 0 | 198.3 | 0.06 | 135.29 | -86.96 | 0.04 | 233.33 | -92.45 | -0.27 | 18.18 | -148.21 | 188 | 0.53 | 1.62 | 0.66 | 1000.0 | -64.89 |
| 21Q2 (7) | 13.12 | 8.43 | -19.01 | 10.3 | 8.54 | -11.51 | 2.9 | -0.34 | -9.38 | 0.01 | 0.0 | 0.0 | 0.07 | 40.0 | 16.67 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -320.0 | 38.24 | -0.26 | -550.0 | 0.0 | -0.34 | 2.86 | -130.91 | -0.32 | -6.67 | -162.75 | -0.02 | -200.0 | -109.09 | 0.00 | 0 | -100.0 | -0.17 | -6.25 | -160.71 | -0.03 | 75.0 | -108.57 | -0.33 | -106.25 | -430.0 | 187 | 0.0 | 1.08 | 0.06 | -14.29 | -96.0 |
| 21Q1 (6) | 12.1 | -23.99 | -0.08 | 9.49 | -22.28 | 4.98 | 2.91 | -9.63 | -3.32 | 0.01 | 0.0 | 0.0 | 0.05 | -28.57 | -28.57 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.06 | 300.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 84.38 | 0 | -0.04 | 87.88 | 0 | -0.35 | -333.33 | -683.33 | -0.3 | -3100.0 | 6.25 | 0.02 | 300.0 | -80.0 | 0.00 | 0 | 0 | -0.16 | 0 | 5.88 | -0.12 | -180.0 | 14.29 | -0.16 | -128.57 | 5.88 | 187 | 1.08 | 1.08 | 0.07 | -87.5 | -85.11 |
| 20Q4 (5) | 15.92 | -15.81 | 8.82 | 12.21 | -12.85 | 19.47 | 3.22 | 3.87 | 0.31 | 0.01 | 0.0 | -50.0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -160.0 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.32 | 5.88 | 33.33 | -0.33 | -3.12 | 37.74 | 0.15 | -89.86 | -77.27 | 0.01 | -98.82 | -75.0 | -0.01 | -104.76 | -105.0 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.15 | -71.7 | -42.31 | 0.56 | 0.0 | 69.7 | 185 | 0.0 | 0.0 | 0.56 | -70.21 | -50.0 |
| 20Q3 (4) | 18.91 | 16.73 | 0.0 | 14.01 | 20.36 | 0.0 | 3.1 | -3.12 | 0.0 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.34 | 0.0 | 0.0 | -0.32 | -23.08 | 0.0 | 1.48 | 34.55 | 0.0 | 0.85 | 66.67 | 0.0 | 0.21 | -4.55 | 0.0 | 14.09 | -30.8 | 0.0 | 0.46 | 64.29 | 0.0 | 0.53 | 51.43 | 0.0 | 0.56 | 460.0 | 0.0 | 185 | 0.0 | 0.0 | 1.88 | 25.33 | 0.0 |
| 20Q2 (3) | 16.2 | 33.77 | 0.0 | 11.64 | 28.76 | 0.0 | 3.2 | 6.31 | 0.0 | 0.01 | 0.0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.34 | 0 | 0.0 | -0.26 | 0 | 0.0 | 1.1 | 1733.33 | 0.0 | 0.51 | 259.38 | 0.0 | 0.22 | 120.0 | 0.0 | 20.36 | 0 | 0.0 | 0.28 | 264.71 | 0.0 | 0.35 | 350.0 | 0.0 | 0.10 | 158.82 | 0.0 | 185 | 0.0 | 0.0 | 1.5 | 219.15 | 0.0 |
| 20Q1 (2) | 12.11 | -17.22 | 0.0 | 9.04 | -11.55 | 0.0 | 3.01 | -6.23 | 0.0 | 0.01 | -50.0 | 0.0 | 0.07 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 300.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.06 | -90.91 | 0.0 | -0.32 | -900.0 | 0.0 | 0.1 | -50.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.17 | -950.0 | 0.0 | -0.14 | -153.85 | 0.0 | -0.17 | -151.52 | 0.0 | 185 | 0.0 | 0.0 | 0.47 | -58.04 | 0.0 |
| 19Q4 (1) | 14.63 | 0.0 | 0.0 | 10.22 | 0.0 | 0.0 | 3.21 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.48 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 30.64 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 185 | 0.0 | 0.0 | 1.12 | 0.0 | 0.0 |
