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) | 117.31 | 4.57 | 61.38 | -5.38 | 37.79 | 5.82 | 0.83 | 492.86 | 0.53 | 15.22 | 0.07 | 250.0 | 0.34 | -2.86 | 0 | 0 | 0.57 | 137.5 | 0 | 0 | 0 | 0 | 0.45 | -85.8 | 1.23 | -63.72 | 19.37 | 29.13 | 14.69 | 28.52 | 4.62 | 35.09 | 23.86 | 4.56 | 16.06 | 29.41 | 14.47 | 67.28 | 0.00 | 0 | 89 | 9.88 | 22.65 | 27.97 |
| 2022 (9) | 112.18 | 26.61 | 64.87 | 14.37 | 35.71 | 15.42 | 0.14 | 133.33 | 0.46 | 43.75 | 0.02 | 0.0 | 0.35 | 6.06 | 0 | 0 | 0.24 | -7.69 | 0 | 0 | 0 | 0 | 3.17 | 0 | 3.39 | 0 | 15.0 | 0 | 11.43 | 0 | 3.42 | 0 | 22.82 | 0 | 12.41 | 0 | 8.65 | 917.65 | 0.00 | 0 | 81 | 0.0 | 17.7 | 851.61 |
| 2021 (8) | 88.6 | -3.07 | 56.72 | 4.46 | 30.94 | 5.42 | 0.06 | -40.0 | 0.32 | 0.0 | 0.02 | -50.0 | 0.33 | 17.86 | 0 | 0 | 0.26 | 30.0 | 0 | 0 | 0 | 0 | -0.85 | 0 | -1.51 | 0 | -0.57 | 0 | -0.72 | 0 | -0.05 | 0 | 0.00 | 0 | -0.89 | 0 | 0.85 | -87.08 | 0.00 | 0 | 81 | 0.0 | 1.86 | -78.82 |
| 2020 (7) | 91.41 | -2.18 | 54.3 | -2.25 | 29.35 | -6.02 | 0.1 | -37.5 | 0.32 | 10.34 | 0.04 | -20.0 | 0.28 | 55.56 | 0 | 0 | 0.2 | 11.11 | 0 | 0 | 0 | 0 | -1.92 | 0 | -1.49 | 0 | 6.28 | 0.0 | 4.63 | -8.5 | 1.55 | 27.05 | 24.69 | 27.33 | 5.19 | -16.29 | 6.58 | 12.29 | 0.00 | 0 | 81 | 0.0 | 8.78 | 0.34 |
| 2019 (6) | 93.45 | 12.14 | 55.55 | 14.68 | 31.23 | 10.28 | 0.16 | -30.43 | 0.29 | -6.45 | 0.05 | 0 | 0.18 | 100.0 | 0 | 0 | 0.18 | -50.0 | 0 | 0 | 0 | 0 | -0.54 | 0 | -0.39 | 0 | 6.28 | -22.94 | 5.06 | -13.5 | 1.22 | -45.05 | 19.39 | -28.82 | 6.20 | -13.53 | 5.86 | 27.39 | 0.00 | 0 | 81 | 0.0 | 8.75 | -7.99 |
| 2018 (5) | 83.33 | 6.86 | 48.44 | 11.23 | 28.32 | 11.76 | 0.23 | 64.29 | 0.31 | 34.78 | 0 | 0 | 0.09 | 800.0 | 0 | 0 | 0.36 | 9.09 | 0.12 | 0 | 0 | 0 | 1.08 | 0 | 1.57 | 0 | 8.15 | 3.43 | 5.85 | 1.74 | 2.22 | 4.72 | 27.24 | 1.15 | 7.17 | 1.56 | 4.60 | -38.5 | 0.00 | 0 | 81 | 0.0 | 9.51 | 7.82 |
| 2017 (4) | 77.98 | 11.35 | 43.55 | 15.15 | 25.34 | 9.41 | 0.14 | 366.67 | 0.23 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.33 | 120.0 | -0.01 | 0 | 0 | 0 | -1.49 | 0 | -1.21 | 0 | 7.88 | -12.35 | 5.75 | -21.12 | 2.12 | 24.71 | 26.93 | 42.34 | 7.06 | -21.12 | 7.48 | -5.32 | 0.00 | 0 | 81 | 0.0 | 8.82 | -8.88 |
| 2016 (3) | 70.03 | 9.54 | 37.82 | 5.76 | 23.16 | 9.04 | 0.03 | -81.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 50.0 | 0 | 0 | 0 | 0 | -0.28 | 0 | -0.06 | 0 | 8.99 | 15.7 | 7.29 | 21.5 | 1.7 | -2.86 | 18.92 | -16.17 | 8.95 | 21.11 | 7.90 | 42.34 | 0.00 | 0 | 81 | 0.0 | 9.68 | 13.08 |
| 2015 (2) | 63.93 | 22.59 | 35.76 | 17.67 | 21.24 | 22.56 | 0.16 | -44.83 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -41.18 | -0.01 | 0 | 0 | 0 | 0.74 | -23.71 | 0.84 | -30.0 | 7.77 | 38.01 | 6.0 | 33.33 | 1.75 | 47.06 | 22.57 | 6.81 | 7.39 | 32.68 | 5.55 | 56.34 | 0.00 | 0 | 81 | 1.25 | 8.56 | 33.75 |
| 2014 (1) | 52.15 | 6.17 | 30.39 | 5.52 | 17.33 | 8.65 | 0.29 | 31.82 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0.97 | 177.14 | 1.2 | 166.67 | 5.63 | 16.8 | 4.5 | 5.88 | 1.19 | 70.0 | 21.13 | 46.13 | 5.57 | 6.1 | 3.55 | -13.2 | 0.00 | 0 | 80 | 1.27 | 6.4 | 15.94 |
| 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) | 34.38 | 5.4 | 5.4 | 16.64 | 3.16 | -5.72 | 10.11 | 7.9 | -1.94 | 0.34 | -26.09 | 161.54 | 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 | -1.41 | -210.16 | -186.5 | 6.22 | -25.86 | -0.96 | 4.95 | -19.9 | 2.06 | 1.2 | -44.95 | -11.11 | 19.29 | -25.61 | -10.24 | 5.34 | -21.12 | -3.09 | 6.84 | 29.79 | 97.69 | 17.59 | 43.47 | 30.39 | 93 | 2.2 | 5.68 | 7.12 | -22.61 | 1.57 |
| 24Q2 (19) | 32.62 | 27.22 | 5.94 | 16.13 | 26.91 | -2.6 | 9.37 | 5.28 | -1.47 | 0.46 | 100.0 | 119.05 | 0.1 | 0.0 | -41.18 | 0.02 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | -11.11 | -20.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.75 | -62.5 | -47.55 | 1.28 | -43.86 | -21.95 | 8.39 | 32.96 | 31.92 | 6.18 | 23.85 | 27.42 | 2.18 | 71.65 | 42.48 | 25.93 | 29.39 | 7.82 | 6.77 | 23.32 | 16.52 | 5.27 | 81.1 | 52.75 | 12.26 | 123.32 | 46.48 | 91 | 0.0 | 8.33 | 9.2 | 29.58 | 29.03 |
| 24Q1 (18) | 25.64 | -9.43 | 0.2 | 12.71 | -4.08 | -8.69 | 8.9 | -8.53 | 8.14 | 0.23 | -43.9 | 228.57 | 0.1 | -9.09 | -28.57 | 0.02 | 0.0 | 100.0 | 0.09 | 28.57 | 0.0 | 0 | 0 | 0 | 0.09 | -60.87 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.0 | 199.5 | 706.06 | 2.28 | 225.27 | 1136.36 | 6.31 | 79.77 | 95.96 | 4.99 | 75.7 | 133.18 | 1.27 | 73.97 | 25.74 | 20.04 | -3.93 | -36.14 | 5.49 | 71.03 | 114.45 | 2.91 | -41.92 | 14.57 | 5.49 | -66.89 | 114.45 | 91 | 2.25 | 9.64 | 7.1 | 56.04 | 79.29 |
| 23Q4 (17) | 28.31 | -13.21 | 0.68 | 13.25 | -24.93 | -11.37 | 9.73 | -5.63 | 0.83 | 0.41 | 215.38 | 355.56 | 0.11 | -8.33 | -26.67 | 0.02 | 0.0 | 0 | 0.07 | -22.22 | -22.22 | 0 | 0 | 0 | 0.23 | 76.92 | 360.0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.01 | -247.79 | -74.78 | -1.82 | -211.66 | -66.97 | 3.51 | -44.11 | 44.44 | 2.84 | -41.44 | 60.45 | 0.73 | -45.93 | 10.61 | 20.86 | -2.93 | -23.7 | 3.21 | -41.74 | 47.25 | 5.01 | 44.8 | 62.66 | 16.58 | 22.91 | 17.67 | 89 | 1.14 | 9.88 | 4.55 | -35.09 | 43.99 |
| 23Q3 (16) | 32.62 | 5.94 | 5.87 | 17.65 | 6.58 | 3.34 | 10.31 | 8.41 | 1.38 | 0.13 | -38.1 | 550.0 | 0.12 | -29.41 | 0.0 | 0.02 | 0.0 | 0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0.13 | 30.0 | 18.18 | 0 | 100.0 | 0 | 0 | 0 | 0 | 1.36 | -4.9 | -46.67 | 1.63 | -0.61 | -38.02 | 6.28 | -1.26 | 1.45 | 4.85 | 0.0 | -0.61 | 1.35 | -11.76 | 4.65 | 21.49 | -10.64 | 3.07 | 5.51 | -5.16 | -8.62 | 3.46 | 0.29 | 42.98 | 13.49 | 61.17 | 13.08 | 88 | 4.76 | 8.64 | 7.01 | -1.68 | 1.74 |
| 23Q2 (15) | 30.79 | 20.32 | 1.08 | 16.56 | 18.97 | -10.05 | 9.51 | 15.55 | 10.45 | 0.21 | 200.0 | 950.0 | 0.17 | 21.43 | 54.55 | 0.02 | 100.0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0.0 | 42.86 | -0.01 | 0 | 0 | 0 | 0 | 0 | 1.43 | 533.33 | 23.28 | 1.64 | 845.45 | 35.54 | 6.36 | 97.52 | 36.48 | 4.85 | 126.64 | 38.57 | 1.53 | 51.49 | 41.67 | 24.05 | -23.36 | 3.98 | 5.81 | 126.95 | 34.49 | 3.45 | 35.83 | 40.24 | 8.37 | 226.95 | 41.62 | 84 | 1.2 | 3.7 | 7.13 | 80.05 | 34.27 |
| 23Q1 (14) | 25.59 | -9.0 | 12.29 | 13.92 | -6.89 | -3.53 | 8.23 | -14.72 | 13.05 | 0.07 | -22.22 | 250.0 | 0.14 | -6.67 | 75.0 | 0.01 | 0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 100.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | 71.3 | -155.0 | -0.22 | 79.82 | -134.38 | 3.22 | 32.51 | 87.21 | 2.14 | 20.9 | 67.19 | 1.01 | 53.03 | 158.97 | 31.38 | 14.78 | 38.6 | 2.56 | 17.43 | 61.01 | 2.54 | -17.53 | 268.12 | 2.56 | -81.83 | 61.01 | 83 | 2.47 | 2.47 | 3.96 | 25.32 | 69.96 |
| 22Q4 (13) | 28.12 | -8.73 | 27.41 | 14.95 | -12.47 | 4.47 | 9.65 | -5.11 | 8.43 | 0.09 | 350.0 | 800.0 | 0.15 | 25.0 | 87.5 | 0 | 0 | 0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0 | 0.05 | -54.55 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | -1.15 | -145.1 | -400.0 | -1.09 | -141.44 | 34.34 | 2.43 | -60.74 | 187.1 | 1.77 | -63.73 | 177.29 | 0.66 | -48.84 | 204.76 | 27.34 | 31.13 | 0 | 2.18 | -63.85 | 177.3 | 3.08 | 27.27 | 552.94 | 14.09 | 18.11 | 1683.15 | 81 | 0.0 | 0.0 | 3.16 | -54.14 | 244.29 |
| 22Q3 (12) | 30.81 | 1.15 | 35.13 | 17.08 | -7.22 | 13.79 | 10.17 | 18.12 | 41.25 | 0.02 | 0.0 | 100.0 | 0.12 | 9.09 | 50.0 | 0 | 0 | -100.0 | 0.08 | -11.11 | -11.11 | 0 | 0 | 0 | 0.11 | 57.14 | 57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 2.55 | 119.83 | 0 | 2.63 | 117.36 | 3187.5 | 6.19 | 32.83 | 837.88 | 4.88 | 39.43 | 876.0 | 1.29 | 19.44 | 821.43 | 20.85 | -9.86 | 1.36 | 6.03 | 39.58 | 888.52 | 2.42 | -1.63 | 437.78 | 11.93 | 101.86 | 514.95 | 81 | 0.0 | 0.0 | 6.89 | 29.76 | 446.83 |
| 22Q2 (11) | 30.46 | 33.66 | 44.16 | 18.41 | 27.58 | 39.58 | 8.61 | 18.27 | 17.46 | 0.02 | 0.0 | 100.0 | 0.11 | 37.5 | 37.5 | 0 | 0 | -100.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0.07 | 250.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.16 | 93.33 | 275.76 | 1.21 | 89.06 | 2520.0 | 4.66 | 170.93 | 732.14 | 3.5 | 173.44 | 929.41 | 1.08 | 176.92 | 500.0 | 23.13 | 2.16 | -27.1 | 4.32 | 171.7 | 928.57 | 2.46 | 256.52 | 485.71 | 5.91 | 271.7 | 347.73 | 81 | 0.0 | 0.0 | 5.31 | 127.9 | 353.85 |
| 22Q1 (10) | 22.79 | 3.26 | 0.84 | 14.43 | 0.84 | 1.55 | 7.28 | -18.2 | -3.06 | 0.02 | 100.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0.02 | -66.67 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 360.87 | 1400.0 | 0.64 | 138.55 | 433.33 | 1.72 | 161.65 | 72.0 | 1.28 | 155.9 | 75.34 | 0.39 | 161.9 | 50.0 | 22.64 | 0 | -13.75 | 1.59 | 156.38 | 76.67 | 0.69 | 201.47 | 4.55 | 1.59 | 278.65 | 76.67 | 81 | 0.0 | 0.0 | 2.33 | 206.39 | 43.83 |
| 21Q4 (9) | 22.07 | -3.2 | -12.32 | 14.31 | -4.66 | -5.42 | 8.9 | 23.61 | 16.04 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0.06 | -14.29 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 71.95 | -1.66 | -2175.0 | -110.13 | -2.79 | -522.73 | -275.47 | -2.29 | -558.0 | -318.1 | -0.63 | -550.0 | -253.66 | 0.00 | -100.0 | -100.0 | -2.82 | -562.3 | -316.92 | -0.68 | -251.11 | -134.34 | -0.89 | -145.88 | -115.56 | 81 | 0.0 | 0.0 | -2.19 | -273.81 | -199.1 |
| 21Q3 (8) | 22.8 | 7.9 | -15.27 | 15.01 | 13.8 | -1.57 | 7.2 | -1.77 | -9.21 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | 14.29 | 0.01 | 0.0 | 0.0 | 0.09 | 12.5 | 28.57 | 0 | 0 | 0 | 0.07 | 40.0 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.08 | 260.0 | 113.33 | 0.66 | 17.86 | -78.91 | 0.5 | 47.06 | -78.63 | 0.14 | -22.22 | -82.72 | 20.57 | -35.17 | -20.7 | 0.61 | 45.24 | -78.89 | 0.45 | 7.14 | -85.76 | 1.94 | 46.97 | -56.11 | 81 | 0.0 | 0.0 | 1.26 | 7.69 | -66.4 |
| 21Q2 (7) | 21.13 | -6.5 | 5.39 | 13.19 | -7.18 | 8.03 | 7.33 | -2.4 | 7.95 | 0.01 | -50.0 | 0 | 0.08 | 0.0 | 14.29 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.66 | -1750.0 | 0 | -0.05 | -141.67 | 70.59 | 0.56 | -44.0 | -37.08 | 0.34 | -53.42 | -58.54 | 0.18 | -30.77 | 100.0 | 31.73 | 20.88 | 214.47 | 0.42 | -53.33 | -58.42 | 0.42 | -36.36 | -60.38 | 1.32 | 46.67 | -13.16 | 81 | 0.0 | 0.0 | 1.17 | -27.78 | -22.0 |
| 21Q1 (6) | 22.6 | -10.21 | 17.16 | 14.21 | -6.08 | 21.25 | 7.51 | -2.09 | 7.9 | 0.02 | 100.0 | 0 | 0.08 | 0.0 | -11.11 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 104.88 | 0 | 0.12 | 115.19 | 100.0 | 1.0 | -37.11 | 49.25 | 0.73 | -30.48 | 78.05 | 0.26 | -36.59 | 8.33 | 26.25 | 2.82 | -27.45 | 0.90 | -30.77 | 76.47 | 0.66 | -66.67 | 73.68 | 0.90 | -84.27 | 76.47 | 81 | 0.0 | 0.0 | 1.62 | -26.7 | 23.66 |
| 20Q4 (5) | 25.17 | -6.47 | -1.79 | 15.13 | -0.79 | -10.95 | 7.67 | -3.28 | -15.06 | 0.01 | 0.0 | -80.0 | 0.08 | 14.29 | 0 | 0.01 | 0.0 | 0 | 0.08 | 14.29 | 33.33 | 0 | 0 | 0 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.82 | -32.26 | 20.39 | -0.79 | -31.67 | 18.56 | 1.59 | -49.2 | 217.78 | 1.05 | -55.13 | 225.0 | 0.41 | -49.38 | 202.5 | 25.53 | -1.58 | 0 | 1.30 | -55.02 | 225.0 | 1.98 | -37.34 | 1314.29 | 5.72 | 29.41 | -8.48 | 81 | 0.0 | 0.0 | 2.21 | -41.07 | 406.94 |
| 20Q3 (4) | 26.91 | 34.21 | 0.0 | 15.25 | 24.9 | 0.0 | 7.93 | 16.79 | 0.0 | 0.01 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.62 | 0 | 0.0 | -0.6 | -252.94 | 0.0 | 3.13 | 251.69 | 0.0 | 2.34 | 185.37 | 0.0 | 0.81 | 800.0 | 0.0 | 25.94 | 157.09 | 0.0 | 2.89 | 186.14 | 0.0 | 3.16 | 198.11 | 0.0 | 4.42 | 190.79 | 0.0 | 81 | 0.0 | 0.0 | 3.75 | 150.0 | 0.0 |
| 20Q2 (3) | 20.05 | 3.94 | 0.0 | 12.21 | 4.18 | 0.0 | 6.79 | -2.44 | 0.0 | 0 | 0 | 0.0 | 0.07 | -22.22 | 0.0 | 0.01 | 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 | -0.17 | -383.33 | 0.0 | 0.89 | 32.84 | 0.0 | 0.82 | 100.0 | 0.0 | 0.09 | -62.5 | 0.0 | 10.09 | -72.11 | 0.0 | 1.01 | 98.04 | 0.0 | 1.06 | 178.95 | 0.0 | 1.52 | 198.04 | 0.0 | 81 | 0.0 | 0.0 | 1.5 | 14.5 | 0.0 |
| 20Q1 (2) | 19.29 | -24.74 | 0.0 | 11.72 | -31.02 | 0.0 | 6.96 | -22.92 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.06 | 106.19 | 0.0 | 0.67 | 149.63 | 0.0 | 0.41 | 148.81 | 0.0 | 0.24 | 160.0 | 0.0 | 36.18 | 0 | 0.0 | 0.51 | 149.04 | 0.0 | 0.38 | 171.43 | 0.0 | 0.51 | -91.84 | 0.0 | 81 | 0.0 | 0.0 | 1.31 | 281.94 | 0.0 |
| 19Q4 (1) | 25.63 | 0.0 | 0.0 | 16.99 | 0.0 | 0.0 | 9.03 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.03 | 0.0 | 0.0 | -0.97 | 0.0 | 0.0 | -1.35 | 0.0 | 0.0 | -0.84 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.04 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 6.25 | 0.0 | 0.0 | 81 | 0.0 | 0.0 | -0.72 | 0.0 | 0.0 |
