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) | 282.72 | -15.94 | 230.61 | -15.78 | 43.82 | -3.46 | 0.81 | 138.24 | 1.48 | 27.59 | 0.09 | 125.0 | 0 | 0 | 0.03 | -50.0 | 0.38 | 18.75 | 0 | 0 | 0 | 0 | -0.18 | 0 | -0.22 | 0 | 8.07 | -47.39 | 5.48 | -40.24 | 1.68 | -55.32 | 20.75 | -15.31 | 1.01 | -39.88 | 1.02 | -47.96 | 0.00 | 0 | 542 | 0.0 | 17.38 | -26.32 |
| 2022 (9) | 336.34 | 20.72 | 273.81 | 17.64 | 45.39 | 17.11 | 0.34 | 25.93 | 1.16 | 231.43 | 0.04 | 0.0 | 0 | 0 | 0.06 | 50.0 | 0.32 | -20.0 | 0 | 0 | 0 | 0 | -1.19 | 0 | -1.81 | 0 | 15.34 | 103.18 | 9.17 | 111.29 | 3.76 | 75.7 | 24.50 | -13.76 | 1.68 | 110.0 | 1.96 | 184.06 | 0.00 | 0 | 542 | 0.0 | 23.59 | 53.18 |
| 2021 (8) | 278.62 | -13.39 | 232.76 | -14.31 | 38.76 | -5.67 | 0.27 | -18.18 | 0.35 | -16.67 | 0.04 | -20.0 | 0 | 0 | 0.04 | 0.0 | 0.4 | 14.29 | 0 | 0 | 0 | 0 | -0.24 | 0 | 0.45 | 104.55 | 7.55 | -17.93 | 4.34 | -22.08 | 2.14 | 10.31 | 28.41 | 34.39 | 0.80 | -22.33 | 0.69 | -27.37 | 0.00 | 0 | 542 | 0.37 | 15.4 | -7.89 |
| 2020 (7) | 321.71 | 103.28 | 271.64 | 105.6 | 41.09 | 72.5 | 0.33 | -45.9 | 0.42 | 0 | 0.05 | 66.67 | 0 | 0 | 0.04 | 100.0 | 0.35 | 52.17 | 0 | 0 | 0 | 0 | -0.77 | 0 | 0.22 | -79.63 | 9.2 | 170.59 | 5.57 | 133.05 | 1.94 | 92.08 | 21.14 | -28.8 | 1.03 | 134.09 | 0.95 | 313.04 | 0.00 | 0 | 540 | 0.37 | 16.72 | 148.44 |
| 2019 (6) | 158.26 | 1.4 | 132.12 | -2.17 | 23.82 | 3.39 | 0.61 | -4.69 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.02 | 0 | 0.23 | -20.69 | 0 | 0 | 0 | 0 | -0.01 | 0 | 1.08 | -6.9 | 3.4 | 0 | 2.39 | 0 | 1.01 | 2425.0 | 29.69 | 0 | 0.44 | 0 | 0.23 | 0 | 0.00 | 0 | 538 | 4.67 | 6.73 | 146.52 |
| 2018 (5) | 156.08 | -18.1 | 135.05 | -16.46 | 23.04 | 1.05 | 0.64 | 72.97 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | -30.95 | 0 | 0 | 0 | 0 | 0.29 | 0 | 1.16 | 38.1 | -0.84 | 0 | -0.88 | 0 | 0.04 | -97.3 | 0.00 | 0 | -0.17 | 0 | -0.36 | 0 | 0.00 | 0 | 514 | 18.43 | 2.73 | -74.79 |
| 2017 (4) | 190.57 | -12.71 | 161.65 | -13.31 | 22.8 | -10.02 | 0.37 | 27.59 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.42 | -26.32 | 0 | 0 | 0 | 0 | -1.28 | 0 | 0.84 | -45.81 | 6.96 | -13.43 | 5.49 | -9.7 | 1.48 | -24.49 | 21.23 | -12.74 | 1.25 | -9.42 | 0.83 | 2.47 | 0.00 | 0 | 434 | 0.0 | 10.83 | -16.88 |
| 2016 (3) | 218.31 | -5.06 | 186.47 | -7.21 | 25.34 | -9.53 | 0.29 | -3.33 | 0.09 | -30.77 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.57 | 83.87 | 0 | 0 | 1.14 | 0 | -1.17 | 0 | 1.55 | 0 | 8.04 | 0 | 6.08 | 0 | 1.96 | 148.1 | 24.33 | 0 | 1.38 | 0 | 0.81 | 1925.0 | 0.00 | 0 | 434 | -6.26 | 13.03 | 317.63 |
| 2015 (2) | 229.95 | -1.22 | 200.95 | 0.41 | 28.01 | 0.18 | 0.3 | -41.18 | 0.13 | -60.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | -60.76 | 0 | 0 | -0.02 | 0 | 1.37 | -65.49 | -3.6 | 0 | -2.61 | 0 | -3.4 | 0 | 0.79 | -35.25 | 0.00 | 0 | -0.74 | 0 | 0.04 | -93.55 | 0.00 | 0 | 463 | -5.12 | 3.12 | -75.16 |
| 2014 (1) | 232.78 | -3.43 | 200.12 | -1.87 | 27.96 | -2.78 | 0.51 | 131.82 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.79 | 132.35 | 0 | 0 | 0 | 0 | 3.97 | 86.38 | 1.89 | 45.38 | 6.58 | -31.81 | 5.36 | -31.28 | 1.22 | -34.05 | 18.58 | -3.13 | 1.08 | -30.32 | 0.62 | -46.55 | 0.00 | 0 | 488 | 0.21 | 12.56 | -19.9 |
| 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) | 49.51 | -12.9 | -15.53 | 39.85 | -16.28 | -14.76 | 9.2 | -9.8 | -14.97 | 0.27 | -25.0 | 68.75 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | -0.61 | -113.2 | -438.89 | -0.15 | -104.09 | -112.2 | -0.28 | -110.65 | -133.73 | -0.06 | -107.89 | -112.5 | 0.00 | -100.0 | -100.0 | -0.05 | -110.2 | -133.33 | 0.06 | 117.14 | -50.0 | 0.56 | -8.2 | -39.13 | 561 | 3.51 | 3.51 | 2.02 | -65.59 | -44.51 |
| 24Q2 (19) | 56.84 | 9.73 | -26.61 | 47.6 | 14.09 | -25.43 | 10.2 | 11.96 | -5.73 | 0.36 | 176.92 | 56.52 | 0.4 | 33.33 | 2.56 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -63.64 | -33.33 | 0 | 0 | 0 | 4.67 | 0 | 0 | 0.52 | -44.68 | -31.58 | 4.62 | 7600.0 | 4100.0 | 3.67 | 256.31 | 26.12 | 2.63 | 292.54 | 10.04 | 0.76 | 230.43 | 442.86 | 20.62 | -8.6 | 336.86 | 0.49 | 308.33 | 11.36 | -0.35 | -418.18 | -185.37 | 0.61 | 408.33 | -19.74 | 542 | 0.0 | 0.0 | 5.87 | 83.44 | 10.55 |
| 24Q1 (18) | 51.8 | -23.78 | -34.17 | 41.72 | -24.61 | -35.52 | 9.11 | -19.45 | -16.11 | 0.13 | -48.0 | -23.53 | 0.3 | -14.29 | -3.23 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | 22.22 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.94 | 173.44 | 384.85 | 0.06 | 154.55 | 115.0 | 1.03 | -14.17 | -62.27 | 0.67 | 28.85 | -61.49 | 0.23 | 21.05 | -73.26 | 22.56 | 42.16 | -28.65 | 0.12 | 20.0 | -62.5 | 0.11 | 0.0 | -71.05 | 0.12 | -88.12 | -62.5 | 542 | 0.0 | 0.0 | 3.2 | -6.43 | -36.13 |
| 23Q4 (17) | 67.96 | 15.95 | -26.46 | 55.34 | 18.37 | -25.95 | 11.31 | 4.53 | -8.27 | 0.25 | 56.25 | 56.25 | 0.35 | -20.45 | -20.45 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.09 | -30.77 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | -1.28 | -293.94 | -40.66 | -0.11 | -161.11 | 92.09 | 1.2 | -2.44 | -69.7 | 0.52 | -37.35 | -76.89 | 0.19 | -60.42 | -75.64 | 15.87 | -59.66 | -18.95 | 0.10 | -33.33 | -76.19 | 0.11 | -8.33 | -83.08 | 1.01 | 9.78 | -40.24 | 542 | 0.0 | 0.0 | 3.42 | -6.04 | -45.8 |
| 23Q3 (16) | 58.61 | -24.33 | -36.51 | 46.75 | -26.76 | -38.77 | 10.82 | 0.0 | -4.08 | 0.16 | -30.43 | 128.57 | 0.44 | 12.82 | 15.79 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0.02 | 0 | -66.67 | 0.13 | 116.67 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | -13.16 | 364.0 | 0.18 | 63.64 | 220.0 | 1.23 | -57.73 | -72.79 | 0.83 | -65.27 | -73.65 | 0.48 | 242.86 | -48.94 | 39.34 | 733.47 | 90.05 | 0.15 | -65.91 | -74.14 | 0.12 | -70.73 | -79.66 | 0.92 | 21.05 | -28.12 | 542 | 0.0 | 0.0 | 3.64 | -31.45 | -45.35 |
| 23Q2 (15) | 77.45 | -1.58 | -6.54 | 63.83 | -1.34 | -4.72 | 10.82 | -0.37 | -5.58 | 0.23 | 35.29 | 228.57 | 0.39 | 25.81 | 77.27 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 330.3 | 300.0 | 0.11 | 127.5 | 147.83 | 2.91 | 6.59 | -30.55 | 2.39 | 37.36 | -1.65 | 0.14 | -83.72 | -85.86 | 4.72 | -85.07 | -80.06 | 0.44 | 37.5 | -2.22 | 0.41 | 7.89 | -12.77 | 0.76 | 137.5 | 8.57 | 542 | 0.0 | 0.0 | 5.31 | 5.99 | -13.8 |
| 23Q1 (14) | 78.69 | -14.85 | 14.46 | 64.7 | -13.42 | 16.07 | 10.86 | -11.92 | 5.33 | 0.17 | 6.25 | 325.0 | 0.31 | -29.55 | 158.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | 63.74 | -191.67 | -0.4 | 71.22 | -1233.33 | 2.73 | -31.06 | 2.63 | 1.74 | -22.67 | 29.85 | 0.86 | 10.26 | -18.1 | 31.62 | 61.49 | -20.09 | 0.32 | -23.81 | 28.0 | 0.38 | -41.54 | 58.33 | 0.32 | -81.07 | 28.0 | 542 | 0.0 | 0.0 | 5.01 | -20.6 | 12.08 |
| 22Q4 (13) | 92.41 | 0.11 | 44.21 | 74.73 | -2.12 | 43.79 | 12.33 | 9.31 | 22.44 | 0.16 | 128.57 | 166.67 | 0.44 | 15.79 | 528.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | -50.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.91 | -264.0 | -85.71 | -1.39 | -826.67 | -1637.5 | 3.96 | -12.39 | 102.04 | 2.25 | -28.57 | 141.94 | 0.78 | -17.02 | 56.0 | 19.58 | -5.41 | -23.31 | 0.42 | -27.59 | 147.06 | 0.65 | 10.17 | 261.11 | 1.69 | 32.03 | 111.25 | 542 | 0.0 | 0.0 | 6.31 | -5.26 | 61.79 |
| 22Q3 (12) | 92.31 | 11.39 | 37.65 | 76.35 | 13.97 | 37.32 | 11.28 | -1.57 | 16.41 | 0.07 | 0.0 | -22.22 | 0.38 | 72.73 | 280.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 100.0 | 0.14 | 180.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | 34.21 | -192.59 | -0.15 | 34.78 | -175.0 | 4.52 | 7.88 | 129.44 | 3.15 | 29.63 | 181.25 | 0.94 | -5.05 | 64.91 | 20.70 | -12.55 | -28.1 | 0.58 | 28.89 | 176.19 | 0.59 | 25.53 | 268.75 | 1.28 | 82.86 | 103.17 | 542 | 0.0 | 0.0 | 6.66 | 8.12 | 68.61 |
| 22Q2 (11) | 82.87 | 20.54 | 9.69 | 66.99 | 20.18 | 4.67 | 11.46 | 11.15 | 17.3 | 0.07 | 75.0 | 16.67 | 0.22 | 83.33 | 144.44 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | -73.68 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | -205.56 | 0 | -0.23 | -666.67 | -179.31 | 4.19 | 57.52 | 102.42 | 2.43 | 81.34 | 109.48 | 0.99 | -5.71 | 41.43 | 23.67 | -40.18 | -29.66 | 0.45 | 80.0 | 114.29 | 0.47 | 95.83 | 193.75 | 0.70 | 180.0 | 66.67 | 542 | 0.0 | 0.0 | 6.16 | 37.81 | 56.35 |
| 22Q1 (10) | 68.75 | 7.29 | -4.42 | 55.74 | 7.25 | -8.91 | 10.31 | 2.38 | 11.7 | 0.04 | -33.33 | -33.33 | 0.12 | 71.43 | 20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 50.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 173.47 | 1900.0 | -0.03 | 62.5 | -160.0 | 2.66 | 35.71 | 70.51 | 1.34 | 44.09 | 18.58 | 1.05 | 110.0 | 176.32 | 39.57 | 54.99 | 60.92 | 0.25 | 47.06 | 19.05 | 0.24 | 33.33 | 26.32 | 0.25 | -68.75 | 19.05 | 542 | 0.0 | 0.0 | 4.47 | 14.62 | 23.82 |
| 21Q4 (9) | 64.08 | -4.44 | -34.55 | 51.97 | -6.53 | -37.78 | 10.07 | 3.92 | -6.85 | 0.06 | -33.33 | -25.0 | 0.07 | -30.0 | -12.5 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.04 | -60.0 | -73.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.49 | -281.48 | -58.06 | -0.08 | -140.0 | -121.62 | 1.96 | -0.51 | -50.0 | 0.93 | -16.96 | -60.43 | 0.5 | -12.28 | -28.57 | 25.53 | -11.32 | 43.11 | 0.17 | -19.05 | -60.47 | 0.18 | 12.5 | -48.57 | 0.80 | 26.98 | -22.33 | 542 | 0.0 | 0.37 | 3.9 | -1.27 | -33.33 |
| 21Q3 (8) | 67.06 | -11.24 | -30.66 | 55.6 | -13.12 | -32.3 | 9.69 | -0.82 | -10.36 | 0.09 | 50.0 | 28.57 | 0.1 | 11.11 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | -25.0 | 0.1 | -47.37 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 0 | 184.38 | 0.2 | -31.03 | 139.22 | 1.97 | -4.83 | -39.57 | 1.12 | -3.45 | -53.33 | 0.57 | -18.57 | -9.52 | 28.79 | -14.44 | 50.1 | 0.21 | 0.0 | -52.27 | 0.16 | 0.0 | -69.23 | 0.63 | 50.0 | 5.0 | 542 | 0.0 | 0.37 | 3.95 | 0.25 | -24.33 |
| 21Q2 (7) | 75.55 | 5.03 | -2.2 | 64.0 | 4.59 | -0.91 | 9.77 | 5.85 | -3.93 | 0.06 | 0.0 | 20.0 | 0.09 | -10.0 | -10.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 171.43 | 171.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.29 | 480.0 | -48.21 | 2.07 | 32.69 | -32.13 | 1.16 | 2.65 | -45.02 | 0.7 | 84.21 | 150.0 | 33.65 | 36.84 | 261.44 | 0.21 | 0.0 | -46.15 | 0.16 | -15.79 | -42.86 | 0.42 | 100.0 | 180.0 | 542 | 0.0 | 0.56 | 3.94 | 9.14 | -19.1 |
| 21Q1 (6) | 71.93 | -26.53 | 44.32 | 61.19 | -26.74 | 47.84 | 9.23 | -14.62 | -0.75 | 0.06 | -25.0 | -53.85 | 0.1 | 25.0 | -28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -53.33 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 93.55 | 77.78 | 0.05 | -86.49 | 125.0 | 1.56 | -60.2 | 248.57 | 1.13 | -51.91 | 187.6 | 0.38 | -45.71 | 15.15 | 24.59 | 37.84 | 0 | 0.21 | -51.16 | 187.5 | 0.19 | -45.71 | 200.0 | 0.21 | -79.61 | 187.5 | 542 | 0.37 | 0.56 | 3.61 | -38.29 | 362.82 |
| 20Q4 (5) | 97.9 | 1.23 | 109.28 | 83.53 | 1.7 | 110.09 | 10.81 | 0.0 | 79.27 | 0.08 | 14.29 | -38.46 | 0.08 | -20.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.15 | 50.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | 3.12 | 31.11 | 0.37 | 172.55 | 470.0 | 3.92 | 20.25 | 340.45 | 2.35 | -2.08 | 256.06 | 0.7 | 11.11 | 191.67 | 17.84 | -6.99 | -32.12 | 0.43 | -2.27 | 258.33 | 0.35 | -32.69 | 150.0 | 1.03 | 71.67 | 134.09 | 540 | 0.0 | 0.37 | 5.85 | 12.07 | 242.11 |
| 20Q3 (4) | 96.71 | 25.19 | 0.0 | 82.13 | 27.16 | 0.0 | 10.81 | 6.29 | 0.0 | 0.07 | 40.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.1 | 42.86 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.32 | -700.0 | 0.0 | -0.51 | -191.07 | 0.0 | 3.26 | 6.89 | 0.0 | 2.4 | 13.74 | 0.0 | 0.63 | 125.0 | 0.0 | 19.18 | 106.02 | 0.0 | 0.44 | 12.82 | 0.0 | 0.52 | 85.71 | 0.0 | 0.60 | 300.0 | 0.0 | 540 | 0.19 | 0.0 | 5.22 | 7.19 | 0.0 |
| 20Q2 (3) | 77.25 | 55.0 | 0.0 | 64.59 | 56.05 | 0.0 | 10.17 | 9.35 | 0.0 | 0.05 | -61.54 | 0.0 | 0.1 | -28.57 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 133.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 55.56 | 0.0 | 0.56 | 380.0 | 0.0 | 3.05 | 390.48 | 0.0 | 2.11 | 263.57 | 0.0 | 0.28 | -15.15 | 0.0 | 9.31 | 0 | 0.0 | 0.39 | 262.5 | 0.0 | 0.28 | 247.37 | 0.0 | 0.15 | 162.5 | 0.0 | 539 | 0.0 | 0.0 | 4.87 | 524.36 | 0.0 |
| 20Q1 (2) | 49.84 | 6.54 | 0.0 | 41.39 | 4.1 | 0.0 | 9.3 | 54.23 | 0.0 | 0.13 | 0.0 | 0.0 | 0.14 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.09 | 80.0 | 0.0 | -0.2 | -100.0 | 0.0 | -1.05 | -217.98 | 0.0 | -1.29 | -295.45 | 0.0 | 0.33 | 37.5 | 0.0 | 0.00 | -100.0 | 0.0 | -0.24 | -300.0 | 0.0 | -0.19 | -235.71 | 0.0 | -0.24 | -154.55 | 0.0 | 539 | 0.19 | 0.0 | 0.78 | -54.39 | 0.0 |
| 19Q4 (1) | 46.78 | 0.0 | 0.0 | 39.76 | 0.0 | 0.0 | 6.03 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.89 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 26.28 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 538 | 0.0 | 0.0 | 1.71 | 0.0 | 0.0 |
