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) | 91.62 | -7.9 | 68.07 | -7.51 | 19.33 | 7.03 | 0.17 | 240.0 | 0.15 | 66.67 | 0.01 | 0 | 0.03 | -40.0 | 0 | 0 | 0.35 | 400.0 | -0.01 | 0 | 0.73 | 0 | 0.16 | -50.0 | 1.52 | 204.0 | 5.75 | -30.89 | 4.89 | -30.34 | 0.64 | -35.35 | 11.16 | -6.61 | 5.62 | -30.27 | 3.92 | -48.28 | 0.00 | 0 | 87 | 0.0 | 7.71 | -24.26 |
| 2022 (9) | 99.48 | 82.47 | 73.6 | 91.67 | 18.06 | 18.74 | 0.05 | 25.0 | 0.09 | 12.5 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.07 | -61.11 | 0.01 | 0 | 0 | 0 | 0.32 | 0 | 0.5 | -54.55 | 8.32 | 313.93 | 7.02 | 273.4 | 0.99 | 0 | 11.95 | 0 | 8.06 | 273.15 | 7.58 | 732.97 | 0.00 | 0 | 87 | 0.0 | 10.18 | 152.61 |
| 2021 (8) | 54.52 | -1.66 | 38.4 | 4.46 | 15.21 | -5.12 | 0.04 | 0.0 | 0.08 | 14.29 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0.18 | 800.0 | 0 | 0 | 0.9 | 1185.71 | -0.08 | 0 | 1.1 | 816.67 | 2.01 | -27.44 | 1.88 | -25.1 | -0.05 | 0 | 0.00 | 0 | 2.16 | -24.74 | 0.91 | -67.27 | 0.00 | 0 | 87 | 1.16 | 4.03 | -21.29 |
| 2020 (7) | 55.44 | -15.67 | 36.76 | -18.92 | 16.03 | -7.66 | 0.04 | -20.0 | 0.07 | -12.5 | 0.01 | 0.0 | 0.05 | -28.57 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.07 | 0 | -0.27 | 0 | 0.12 | 140.0 | 2.77 | -10.36 | 2.51 | -8.73 | 0.55 | -17.91 | 19.99 | -7.84 | 2.87 | -9.18 | 2.78 | -11.46 | 0.00 | 0 | 86 | 0.0 | 5.12 | -5.71 |
| 2019 (6) | 65.74 | 25.55 | 45.34 | 31.96 | 17.36 | 14.14 | 0.05 | 0.0 | 0.08 | 33.33 | 0.01 | 0 | 0.07 | 75.0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.05 | -87.18 | 3.09 | -3.13 | 2.75 | -16.67 | 0.67 | 26.42 | 21.69 | 30.98 | 3.16 | -18.56 | 3.14 | -7.1 | 0.00 | 0 | 86 | 2.38 | 5.43 | 20.13 |
| 2018 (5) | 52.36 | -10.91 | 34.36 | -10.22 | 15.21 | -1.23 | 0.05 | -16.67 | 0.06 | -14.29 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.33 | 0 | 0.39 | 0 | 3.19 | -29.74 | 3.3 | -23.26 | 0.53 | -50.0 | 16.56 | -28.74 | 3.88 | -25.53 | 3.38 | -40.07 | 0.00 | 0 | 84 | 2.44 | 4.52 | -30.25 |
| 2017 (4) | 58.77 | 22.44 | 38.27 | 38.21 | 15.4 | 5.91 | 0.06 | -14.29 | 0.07 | 75.0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.05 | -68.75 | 0 | 0 | 0.02 | 0 | -0.6 | 0 | -0.55 | 0 | 4.54 | -21.86 | 4.3 | -17.47 | 1.06 | 60.61 | 23.24 | 104.04 | 5.21 | -18.97 | 5.64 | -6.16 | 0.00 | 0 | 82 | 3.8 | 6.48 | -13.83 |
| 2016 (3) | 48.0 | 15.97 | 27.69 | 16.59 | 14.54 | 11.59 | 0.07 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.16 | 300.0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0.04 | -91.3 | 5.81 | 14.6 | 5.21 | 9.92 | 0.66 | 3.12 | 11.39 | -9.53 | 6.43 | 5.76 | 6.01 | 20.68 | 0.00 | 0 | 79 | 2.6 | 7.52 | 11.9 |
| 2015 (2) | 41.39 | 12.41 | 23.75 | 12.67 | 13.03 | 8.22 | 0.07 | -22.22 | 0.04 | 0.0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.04 | -66.67 | 0 | 0 | 0 | 0 | 0.37 | 23.33 | 0.46 | 6.98 | 5.07 | 22.76 | 4.74 | 28.8 | 0.64 | -8.57 | 12.59 | -25.55 | 6.08 | 22.83 | 4.98 | 31.75 | 0.00 | 0 | 77 | 5.48 | 6.72 | 23.99 |
| 2014 (1) | 36.82 | -10.48 | 21.08 | -6.77 | 12.04 | 17.69 | 0.09 | 28.57 | 0.04 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.12 | 71.43 | 0 | 0 | 0 | 0 | 0.3 | 25.0 | 0.43 | 4.88 | 4.13 | -52.53 | 3.68 | -49.17 | 0.7 | -54.84 | 16.91 | -5.11 | 4.95 | -51.23 | 3.78 | -52.39 | 0.00 | 0 | 73 | 2.82 | 5.42 | -44.18 |
| 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) | 18.94 | 12.74 | -18.22 | 12.57 | 10.17 | -24.5 | 5.31 | 1.72 | 7.27 | 0.07 | 0.0 | 75.0 | 0 | -100.0 | -100.0 | 0 | 0 | 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 | 0.15 | -21.05 | -42.31 | 1.2 | 242.86 | -33.7 | 0.95 | 265.38 | -34.93 | 0.19 | 375.0 | -26.92 | 15.54 | 44.16 | 7.54 | 1.11 | 270.0 | -33.93 | 0.93 | 1062.5 | -33.57 | 1.43 | 346.87 | -69.44 | 86 | -1.15 | -1.15 | 1.65 | 103.7 | -29.18 |
| 24Q2 (19) | 16.8 | 6.13 | -34.4 | 11.41 | 2.7 | -42.11 | 5.22 | 6.31 | 8.52 | 0.07 | 16.67 | 75.0 | 0.05 | -16.67 | 150.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | -50.0 | -53.85 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | -90.0 | -91.67 | 0.19 | -17.39 | -45.71 | 0.35 | 775.0 | -75.52 | 0.26 | 1200.0 | -79.69 | 0.04 | 0 | -71.43 | 10.78 | 77.89 | 7.48 | 0.30 | 1400.0 | -79.73 | 0.08 | 133.33 | -92.59 | 0.32 | 1500.0 | -89.33 | 87 | 0.0 | 0.0 | 0.81 | 72.34 | -57.59 |
| 24Q1 (18) | 15.83 | -14.89 | -34.75 | 11.11 | -12.86 | -41.4 | 4.91 | -1.8 | 7.68 | 0.06 | 0.0 | 200.0 | 0.06 | -14.29 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 33.33 | 200.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.1 | 211.11 | 350.0 | 0.23 | 27.78 | -68.92 | 0.04 | -96.15 | -97.28 | 0.02 | -97.62 | -98.48 | 0 | -100.0 | -100.0 | 6.06 | -53.67 | -11.53 | 0.02 | -97.94 | -98.68 | -0.24 | -131.17 | -135.82 | 0.02 | -99.65 | -98.68 | 87 | 0.0 | 0.0 | 0.47 | -69.68 | -75.52 |
| 23Q4 (17) | 18.6 | -19.69 | -45.23 | 12.75 | -23.42 | -50.72 | 5.0 | 1.01 | -5.12 | 0.06 | 50.0 | 100.0 | 0.07 | 75.0 | 133.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 12.5 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -152.94 | 0.0 | 0.18 | -30.77 | 157.14 | 1.04 | -42.54 | -64.14 | 0.84 | -42.47 | -65.43 | 0.14 | -46.15 | -61.11 | 13.08 | -9.48 | 4.22 | 0.97 | -42.26 | -65.48 | 0.77 | -45.0 | -71.9 | 5.65 | 20.73 | -30.33 | 87 | 0.0 | 0.0 | 1.55 | -33.48 | -53.59 |
| 23Q3 (16) | 23.16 | -9.57 | -9.78 | 16.65 | -15.53 | -10.63 | 4.95 | 2.91 | 6.22 | 0.04 | 0.0 | 300.0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | -38.46 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.17 | 41.67 | -46.88 | 0.26 | -25.71 | -18.75 | 1.81 | 26.57 | -32.96 | 1.46 | 14.06 | -34.23 | 0.26 | 85.71 | -36.59 | 14.45 | 44.07 | -5.06 | 1.68 | 13.51 | -34.38 | 1.40 | 29.63 | -36.65 | 4.68 | 56.0 | -11.7 | 87 | 0.0 | 0.0 | 2.33 | 21.99 | -26.73 |
| 23Q2 (15) | 25.61 | 5.56 | 21.09 | 19.71 | 3.96 | 28.15 | 4.81 | 5.48 | 12.12 | 0.04 | 100.0 | 300.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.13 | 225.0 | 225.0 | -0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.12 | 400.0 | 1300.0 | 0.35 | -52.7 | 1266.67 | 1.43 | -2.72 | -2.05 | 1.28 | -3.03 | -5.88 | 0.14 | 40.0 | 1300.0 | 10.03 | 46.42 | 1002.2 | 1.48 | -2.63 | -5.73 | 1.08 | 61.19 | -33.33 | 3.00 | 97.37 | 9.49 | 87 | 0.0 | 0.0 | 1.91 | -0.52 | -1.04 |
| 23Q1 (14) | 24.26 | -28.56 | 29.73 | 18.96 | -26.71 | 38.09 | 4.56 | -13.47 | 18.75 | 0.02 | -33.33 | 100.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 100.0 | 0 | 0 | -100.0 | 0.73 | 0 | 0 | -0.04 | 55.56 | -136.36 | 0.74 | 957.14 | 428.57 | 1.47 | -49.31 | 16.67 | 1.32 | -45.68 | 30.69 | 0.1 | -72.22 | -52.38 | 6.85 | -45.42 | -58.08 | 1.52 | -45.91 | 29.91 | 0.67 | -75.55 | -33.66 | 1.52 | -81.26 | 29.91 | 87 | 0.0 | 0.0 | 1.92 | -42.51 | 10.98 |
| 22Q4 (13) | 33.96 | 32.29 | 140.51 | 25.87 | 38.86 | 151.41 | 5.27 | 13.09 | 51.44 | 0.03 | 200.0 | 200.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -128.12 | -80.0 | 0.07 | -78.12 | 0 | 2.9 | 7.41 | 728.57 | 2.43 | 9.46 | 237.5 | 0.36 | -12.2 | 183.72 | 12.55 | -17.54 | 0 | 2.81 | 9.77 | 238.55 | 2.74 | 23.98 | 226.19 | 8.11 | 53.02 | 273.73 | 87 | 0.0 | 0.0 | 3.34 | 5.03 | 302.41 |
| 22Q3 (12) | 25.67 | 21.37 | 108.02 | 18.63 | 21.13 | 108.16 | 4.66 | 8.62 | 26.63 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 3300.0 | 1500.0 | 0.32 | 1166.67 | 190.91 | 2.7 | 84.93 | 1521.05 | 2.22 | 63.24 | 1109.09 | 0.41 | 4000.0 | 4200.0 | 15.22 | 1572.53 | 0 | 2.56 | 63.06 | 1124.0 | 2.21 | 36.42 | 681.58 | 5.30 | 93.43 | 292.59 | 87 | 0.0 | 0.0 | 3.18 | 64.77 | 1077.78 |
| 22Q2 (11) | 21.15 | 13.1 | 38.69 | 15.38 | 12.02 | 40.97 | 4.29 | 11.72 | 3.37 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | -0.01 | -109.09 | -150.0 | -0.03 | -121.43 | -102.97 | 1.46 | 15.87 | 22.69 | 1.36 | 34.65 | 58.14 | 0.01 | -95.24 | -95.0 | 0.91 | -94.43 | -94.63 | 1.57 | 34.19 | 57.0 | 1.62 | 60.4 | 1052.94 | 2.74 | 134.19 | 71.25 | 87 | 0.0 | 0.0 | 1.93 | 11.56 | 12.21 |
| 22Q1 (10) | 18.7 | 32.44 | 45.98 | 13.73 | 33.43 | 66.63 | 3.84 | 10.34 | -1.54 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | 320.0 | 237.5 | 0.14 | 0 | 1500.0 | 1.26 | 260.0 | 93.85 | 1.01 | 40.28 | 94.23 | 0.21 | 148.84 | 16.67 | 16.34 | 0 | -41.79 | 1.17 | 40.96 | 95.0 | 1.01 | 20.24 | 62.9 | 1.17 | -46.08 | 95.0 | 87 | 0.0 | 0.0 | 1.73 | 108.43 | 42.98 |
| 21Q4 (9) | 14.12 | 14.42 | 14.24 | 10.29 | 14.97 | 26.1 | 3.48 | -5.43 | -7.2 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -350.0 | 75.0 | 0 | -100.0 | 100.0 | 0.35 | 284.21 | 6.06 | 0.72 | 427.27 | 41.18 | -0.43 | -4200.0 | -330.0 | 0.00 | 0 | 0 | 0.83 | 432.0 | 40.68 | 0.84 | 321.05 | 15.07 | 2.17 | 60.74 | -25.17 | 87 | 0.0 | 1.16 | 0.83 | 207.41 | -7.78 |
| 21Q3 (8) | 12.34 | -19.08 | -7.01 | 8.95 | -17.97 | 5.17 | 3.68 | -11.33 | -2.39 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 166.67 | 700.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 116.67 | 0.11 | -89.11 | 222.22 | -0.19 | -115.97 | -121.35 | -0.22 | -125.58 | -133.33 | -0.01 | -105.0 | -103.7 | 0.00 | -100.0 | -100.0 | -0.25 | -125.0 | -132.89 | -0.38 | -123.53 | -143.68 | 1.35 | -15.62 | -41.81 | 87 | 0.0 | 1.16 | 0.27 | -84.3 | -81.76 |
| 21Q2 (7) | 15.25 | 19.05 | 8.77 | 10.91 | 32.4 | 13.65 | 4.15 | 6.41 | 0.24 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 1185.71 | 0.02 | 125.0 | 133.33 | 1.01 | 10200.0 | 380.95 | 1.19 | 83.08 | 138.0 | 0.86 | 65.38 | 86.96 | 0.2 | 11.11 | 53.85 | 16.95 | -39.62 | -36.06 | 1.00 | 66.67 | 88.68 | -0.17 | -127.42 | -158.62 | 1.60 | 166.67 | 2.56 | 87 | 0.0 | 1.16 | 1.72 | 42.15 | 57.8 |
| 21Q1 (6) | 12.81 | 3.64 | -18.87 | 8.24 | 0.98 | -21.52 | 3.9 | 4.0 | -10.76 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 60.0 | -172.73 | -0.01 | 91.67 | -108.33 | 0.65 | 96.97 | -38.1 | 0.52 | 1.96 | -40.91 | 0.18 | 280.0 | -30.77 | 28.07 | 0 | 14.62 | 0.60 | 1.69 | -41.18 | 0.62 | -15.07 | -29.55 | 0.60 | -79.31 | -41.18 | 87 | 1.16 | 1.16 | 1.21 | 34.44 | -27.11 |
| 20Q4 (5) | 12.36 | -6.86 | -8.38 | 8.16 | -4.11 | -9.13 | 3.75 | -0.53 | -10.29 | 0.01 | 0 | -50.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -66.67 | 28.57 | -0.12 | -33.33 | 40.0 | 0.33 | -62.92 | 153.85 | 0.51 | -22.73 | 410.0 | -0.1 | -137.04 | -211.11 | 0.00 | -100.0 | -100.0 | 0.59 | -22.37 | 391.67 | 0.73 | -16.09 | 108.57 | 2.90 | 25.0 | -9.09 | 86 | 0.0 | 0.0 | 0.9 | -39.19 | 23.29 |
| 20Q3 (4) | 13.27 | -5.35 | 0.0 | 8.51 | -11.35 | 0.0 | 3.77 | -8.94 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.12 | -100.0 | 0.0 | -0.09 | -142.86 | 0.0 | 0.89 | 78.0 | 0.0 | 0.66 | 43.48 | 0.0 | 0.27 | 107.69 | 0.0 | 29.97 | 13.05 | 0.0 | 0.76 | 43.4 | 0.0 | 0.87 | 200.0 | 0.0 | 2.32 | 48.72 | 0.0 | 86 | 0.0 | 0.0 | 1.48 | 35.78 | 0.0 |
| 20Q2 (3) | 14.02 | -11.21 | 0.0 | 9.6 | -8.57 | 0.0 | 4.14 | -5.26 | 0.0 | 0.01 | -50.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | -0.06 | -154.55 | 0.0 | 0.21 | 75.0 | 0.0 | 0.5 | -52.38 | 0.0 | 0.46 | -47.73 | 0.0 | 0.13 | -50.0 | 0.0 | 26.51 | 8.25 | 0.0 | 0.53 | -48.04 | 0.0 | 0.29 | -67.05 | 0.0 | 1.56 | 52.94 | 0.0 | 86 | 0.0 | 0.0 | 1.09 | -34.34 | 0.0 |
| 20Q1 (2) | 15.79 | 17.05 | 0.0 | 10.5 | 16.93 | 0.0 | 4.37 | 4.55 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 139.29 | 0.0 | 0.12 | 160.0 | 0.0 | 1.05 | 707.69 | 0.0 | 0.88 | 780.0 | 0.0 | 0.26 | 188.89 | 0.0 | 24.49 | -64.17 | 0.0 | 1.02 | 750.0 | 0.0 | 0.88 | 151.43 | 0.0 | 1.02 | -68.03 | 0.0 | 86 | 0.0 | 0.0 | 1.66 | 127.4 | 0.0 |
| 19Q4 (1) | 13.49 | 0.0 | 0.0 | 8.98 | 0.0 | 0.0 | 4.18 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 68.35 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 3.19 | 0.0 | 0.0 | 86 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 |
