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) | 35.09 | -10.67 | 25.93 | -13.45 | 4.45 | -6.32 | 1.84 | 116.47 | 0.55 | 57.14 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.13 | 160.0 | 0.13 | 0 | 0 | 0 | 0.3 | -93.68 | 2.0 | -60.32 | 6.71 | -30.1 | 4.87 | -31.41 | 1.84 | -26.69 | 27.39 | 4.98 | 7.71 | -31.41 | 4.56 | 39.45 | 0.00 | 0 | 63 | 0.0 | 9.66 | -21.46 |
| 2022 (9) | 39.28 | -18.66 | 29.96 | -13.51 | 4.75 | 0.0 | 0.85 | 54.55 | 0.35 | 59.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -73.68 | -0.01 | 0 | 0 | 0 | 4.75 | 0 | 5.04 | 0 | 9.6 | 16.36 | 7.1 | 16.97 | 2.51 | 15.14 | 26.09 | -1.32 | 11.24 | 16.6 | 3.27 | -69.35 | 0.00 | 0 | 63 | 0.0 | 12.3 | 12.74 |
| 2021 (8) | 48.29 | 0.44 | 34.64 | 6.0 | 4.75 | 0.85 | 0.55 | -14.06 | 0.22 | 10.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.19 | 5.56 | 0.08 | 100.0 | 0 | 0 | -1.2 | 0 | -0.65 | 0 | 8.25 | -5.71 | 6.07 | -15.81 | 2.18 | 42.48 | 26.44 | 50.91 | 9.64 | -16.25 | 10.67 | -26.52 | 0.00 | 0 | 63 | 1.61 | 10.91 | -6.99 |
| 2020 (7) | 48.08 | 21.51 | 32.68 | 6.17 | 4.71 | -5.8 | 0.64 | -26.44 | 0.2 | -23.08 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.18 | 5.88 | 0.04 | 0 | 0 | 0 | -2.61 | 0 | -1.94 | 0 | 8.75 | 105.88 | 7.21 | 113.31 | 1.53 | 75.86 | 17.52 | -14.45 | 11.51 | 113.54 | 14.52 | 213.61 | 0.00 | 0 | 62 | 0.0 | 11.73 | 53.94 |
| 2019 (6) | 39.57 | -6.21 | 30.78 | -10.03 | 5.0 | 4.17 | 0.87 | 10.13 | 0.26 | 4.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.0 | -0.02 | 0 | 0 | 0 | -0.23 | 0 | 0.46 | -67.61 | 4.25 | -7.61 | 3.38 | 39.67 | 0.87 | -60.09 | 20.48 | -56.83 | 5.39 | 61.86 | 4.63 | 191.19 | 0.00 | 0 | 62 | -13.89 | 7.62 | 2.83 |
| 2018 (5) | 42.19 | 4.95 | 34.21 | 13.09 | 4.8 | 20.91 | 0.79 | 49.06 | 0.25 | 47.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 13.33 | -0.03 | 0 | 0 | 0 | 0.62 | 0 | 1.42 | 0 | 4.6 | -7.82 | 2.42 | -44.5 | 2.18 | 246.03 | 47.44 | 277.41 | 3.33 | -39.12 | 1.59 | -81.25 | 0.00 | 0 | 72 | -8.86 | 7.41 | -1.46 |
| 2017 (4) | 40.2 | -2.83 | 30.25 | -1.14 | 3.97 | -13.51 | 0.53 | 60.61 | 0.17 | 13.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -25.0 | 0.01 | -75.0 | 0 | 0 | -1.52 | 0 | -0.98 | 0 | 4.99 | -34.77 | 4.36 | -27.57 | 0.63 | -61.35 | 12.57 | -41.04 | 5.47 | -27.45 | 8.48 | 17.45 | 0.00 | 0 | 79 | 0.0 | 7.52 | -27.55 |
| 2016 (3) | 41.37 | -5.93 | 30.6 | -14.43 | 4.59 | 3.15 | 0.33 | -50.75 | 0.15 | -11.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 25.0 | 0.04 | 300.0 | 0 | 0 | 1.0 | 51.52 | 1.47 | 5.76 | 7.65 | 48.26 | 6.02 | 77.58 | 1.63 | -7.91 | 21.32 | -37.79 | 7.54 | 77.83 | 7.22 | 127.76 | 0.00 | 0 | 79 | 0.0 | 10.38 | 29.43 |
| 2015 (2) | 43.98 | 7.85 | 35.76 | 7.42 | 4.45 | 12.09 | 0.67 | 3.08 | 0.17 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 100.0 | 0.01 | -93.33 | 0 | 0 | 0.66 | 120.0 | 1.39 | 51.09 | 5.16 | 16.22 | 3.39 | 16.49 | 1.77 | 15.69 | 34.27 | -0.32 | 4.24 | 16.48 | 3.17 | 0.32 | 0.00 | 0 | 79 | 0.0 | 8.02 | 9.71 |
| 2014 (1) | 40.78 | -16.78 | 33.29 | -19.28 | 3.97 | -8.53 | 0.65 | 27.45 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -38.46 | 0.15 | 0 | 0 | 0 | 0.3 | 0 | 0.92 | 178.79 | 4.44 | 18.4 | 2.91 | 3.56 | 1.53 | 64.52 | 34.38 | 38.24 | 3.64 | 4.6 | 3.16 | -19.8 | 0.00 | 0 | 79 | -1.25 | 7.31 | 7.03 |
| 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) | 11.19 | 14.3 | 20.19 | 7.65 | 8.82 | 6.99 | 1.17 | -4.1 | 0.86 | 0.48 | -7.69 | 17.07 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -1.03 | -214.44 | -178.63 | 1.34 | -45.08 | -41.99 | 0.99 | -44.38 | -44.07 | 0.35 | -46.97 | -35.19 | 25.80 | -4.69 | 10.02 | 1.59 | -44.01 | -43.62 | 3.21 | 129.29 | 339.73 | 8.76 | 22.18 | 17.58 | 63 | 0.0 | 0.0 | 2.0 | -34.85 | -34.43 |
| 24Q2 (19) | 9.79 | 6.41 | 10.5 | 7.03 | 11.94 | 20.79 | 1.22 | 2.52 | 11.93 | 0.52 | 6.12 | 33.33 | 0.12 | -20.0 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.43 | -66.92 | -70.14 | 0.9 | -52.13 | -52.38 | 2.44 | -32.41 | -36.46 | 1.78 | -34.32 | -34.8 | 0.66 | -26.67 | -40.54 | 27.07 | 8.85 | -6.27 | 2.84 | -34.41 | -34.86 | 1.40 | 6.06 | 5.26 | 7.17 | 65.59 | 54.86 | 63 | 0.0 | 0.0 | 3.07 | -29.26 | -32.38 |
| 24Q1 (18) | 9.2 | -9.18 | 35.49 | 6.28 | -15.25 | 12.95 | 1.19 | 4.39 | 11.21 | 0.49 | 2.08 | -12.5 | 0.15 | 7.14 | 15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 1.3 | 180.25 | 388.89 | 1.88 | 254.1 | 9300.0 | 3.61 | 875.68 | 1800.0 | 2.71 | 1255.0 | 1494.12 | 0.9 | 429.41 | 4400.0 | 24.87 | -45.83 | 186.85 | 4.33 | 1253.12 | 1446.43 | 1.32 | -41.33 | 450.0 | 4.33 | -44.27 | 1446.43 | 63 | 0.0 | 0.0 | 4.34 | 280.7 | 371.74 |
| 23Q4 (17) | 10.13 | 8.81 | -0.2 | 7.41 | 3.64 | 0.54 | 1.14 | -1.72 | -11.63 | 0.48 | 17.07 | 11.63 | 0.14 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -1.62 | -276.09 | -33.88 | -1.22 | -193.13 | -35.56 | 0.37 | -83.98 | -37.29 | 0.2 | -88.7 | -42.86 | 0.17 | -68.52 | -29.17 | 45.91 | 95.78 | 12.14 | 0.32 | -88.65 | -42.86 | 2.25 | 208.22 | 13.64 | 7.77 | 4.3 | -31.36 | 63 | 0.0 | 0.0 | 1.14 | -62.62 | -13.64 |
| 23Q3 (16) | 9.31 | 5.08 | -17.9 | 7.15 | 22.85 | -16.37 | 1.16 | 6.42 | -8.66 | 0.41 | 5.13 | 115.79 | 0.14 | 7.69 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 600.0 | 0.03 | -70.0 | 400.0 | 0 | 0 | 0 | 0.92 | -36.11 | -69.54 | 1.31 | -30.69 | -58.54 | 2.31 | -39.84 | -50.64 | 1.77 | -35.16 | -48.84 | 0.54 | -51.35 | -55.74 | 23.45 | -18.8 | -10.02 | 2.82 | -35.32 | -48.91 | 0.73 | -45.11 | 52.08 | 7.45 | 60.91 | -30.76 | 63 | 0.0 | 0.0 | 3.05 | -32.82 | -43.2 |
| 23Q2 (15) | 8.86 | 30.49 | 5.48 | 5.82 | 4.68 | -15.77 | 1.09 | 1.87 | -0.91 | 0.39 | -30.36 | 105.26 | 0.13 | 0.0 | 85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 1.44 | 420.0 | -30.77 | 1.89 | 9350.0 | -6.44 | 3.84 | 1921.05 | 59.34 | 2.73 | 1505.88 | 47.57 | 1.11 | 5450.0 | 98.21 | 28.88 | 233.1 | 24.7 | 4.36 | 1457.14 | 47.3 | 1.33 | 454.17 | 592.59 | 4.63 | 1553.57 | -11.64 | 63 | 0.0 | 0.0 | 4.54 | 393.48 | 48.37 |
| 23Q1 (14) | 6.79 | -33.1 | -27.69 | 5.56 | -24.56 | -22.13 | 1.07 | -17.05 | -2.73 | 0.56 | 30.23 | 1020.0 | 0.13 | 8.33 | 116.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | 62.81 | -152.33 | 0.02 | 102.22 | -97.37 | 0.19 | -67.8 | -90.05 | 0.17 | -51.43 | -88.11 | 0.02 | -91.67 | -95.83 | 8.67 | -78.82 | -65.69 | 0.28 | -50.0 | -87.72 | 0.24 | -87.88 | -77.36 | 0.28 | -97.53 | -87.72 | 63 | 0.0 | 0.0 | 0.92 | -30.3 | -63.92 |
| 22Q4 (13) | 10.15 | -10.49 | -14.56 | 7.37 | -13.8 | -13.5 | 1.29 | 1.57 | 5.74 | 0.43 | 126.32 | 65.38 | 0.12 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | -1.21 | -140.07 | -146.94 | -0.9 | -128.48 | -246.15 | 0.59 | -87.39 | -68.78 | 0.35 | -89.88 | -79.77 | 0.24 | -80.33 | 50.0 | 40.94 | 57.1 | 376.05 | 0.56 | -89.86 | -79.71 | 1.98 | 312.5 | -37.34 | 11.32 | 5.2 | 16.7 | 63 | 0.0 | 0.0 | 1.32 | -75.42 | -48.24 |
| 22Q3 (12) | 11.34 | 35.0 | 6.78 | 8.55 | 23.73 | 10.32 | 1.27 | 15.45 | 11.4 | 0.19 | 0.0 | 375.0 | 0.1 | 42.86 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -80.0 | -0.01 | 0 | -150.0 | 0 | 0 | 0 | 3.02 | 45.19 | 10166.67 | 3.16 | 56.44 | 0 | 4.68 | 94.19 | 170.52 | 3.46 | 87.03 | 145.39 | 1.22 | 117.86 | 293.55 | 26.06 | 12.52 | 43.19 | 5.52 | 86.49 | 144.25 | 0.48 | 277.78 | -78.57 | 10.76 | 105.34 | 55.04 | 63 | 0.0 | 0.0 | 5.37 | 75.49 | 124.69 |
| 22Q2 (11) | 8.4 | -10.54 | -28.51 | 6.91 | -3.22 | -20.02 | 1.1 | 0.0 | -6.78 | 0.19 | 280.0 | 5.56 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.08 | 141.86 | 326.09 | 2.02 | 165.79 | 376.71 | 2.41 | 26.18 | 102.52 | 1.85 | 29.37 | 146.67 | 0.56 | 16.67 | 27.27 | 23.16 | -8.35 | -37.84 | 2.96 | 29.82 | 146.67 | -0.27 | -125.47 | -111.49 | 5.24 | 129.82 | 11.97 | 63 | 0.0 | 0.0 | 3.06 | 20.0 | 64.52 |
| 22Q1 (10) | 9.39 | -20.96 | -33.12 | 7.14 | -16.2 | -26.62 | 1.1 | -9.84 | -9.84 | 0.05 | -80.77 | -16.67 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -85.71 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.86 | 275.51 | 258.33 | 0.76 | 392.31 | 123.53 | 1.91 | 1.06 | -44.48 | 1.43 | -17.34 | -34.4 | 0.48 | 200.0 | -61.9 | 25.27 | 193.84 | -31.01 | 2.28 | -17.39 | -34.67 | 1.06 | -66.46 | -63.7 | 2.28 | -76.49 | -34.67 | 63 | 0.0 | 1.61 | 2.55 | 0.0 | -38.11 |
| 21Q4 (9) | 11.88 | 11.86 | -25.14 | 8.52 | 9.94 | -16.31 | 1.22 | 7.02 | -13.48 | 0.26 | 550.0 | 30.0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.49 | -1533.33 | 67.97 | -0.26 | 0 | 80.0 | 1.89 | 9.25 | -36.36 | 1.73 | 22.7 | -16.02 | 0.16 | -48.39 | -82.61 | 8.60 | -52.75 | -72.07 | 2.76 | 22.12 | -16.36 | 3.16 | 41.07 | -40.71 | 9.70 | 39.77 | -16.16 | 63 | 0.0 | 1.61 | 2.55 | 6.69 | -30.89 |
| 21Q3 (8) | 10.62 | -9.62 | -28.72 | 7.75 | -10.3 | -21.16 | 1.14 | -3.39 | 0.0 | 0.04 | -77.78 | 33.33 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | -16.67 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.03 | 96.74 | 97.2 | 0 | 100.0 | 100.0 | 1.73 | 45.38 | -40.55 | 1.41 | 88.0 | -41.74 | 0.31 | -29.55 | -36.73 | 18.20 | -51.15 | 8.08 | 2.26 | 88.33 | -41.75 | 2.24 | -4.68 | -58.97 | 6.94 | 48.29 | -16.08 | 63 | 0.0 | 1.61 | 2.39 | 28.49 | -33.98 |
| 21Q2 (7) | 11.75 | -16.31 | 6.14 | 8.64 | -11.2 | 14.44 | 1.18 | -3.28 | 9.26 | 0.18 | 200.0 | -10.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 25.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.92 | -483.33 | -178.79 | -0.73 | -314.71 | -630.0 | 1.19 | -65.41 | -49.15 | 0.75 | -65.6 | -68.09 | 0.44 | -65.08 | 4500.0 | 37.26 | 1.72 | 0 | 1.20 | -65.62 | -68.17 | 2.35 | -19.52 | -39.59 | 4.68 | 34.1 | 6.61 | 63 | 1.61 | 1.61 | 1.86 | -54.85 | -39.81 |
| 21Q1 (6) | 14.04 | -11.53 | 124.64 | 9.73 | -4.42 | 90.04 | 1.22 | -13.48 | 14.02 | 0.06 | -70.0 | -70.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 40.0 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | 0.24 | 115.69 | -25.0 | 0.34 | 126.15 | -27.66 | 3.44 | 15.82 | 549.06 | 2.18 | 5.83 | 458.97 | 1.26 | 36.96 | 800.0 | 36.63 | 18.97 | 37.97 | 3.49 | 5.76 | 462.9 | 2.92 | -45.22 | 2346.15 | 3.49 | -69.84 | 462.9 | 62 | 0.0 | 0.0 | 4.12 | 11.65 | 209.77 |
| 20Q4 (5) | 15.87 | 6.51 | 28.61 | 10.18 | 3.56 | 12.99 | 1.41 | 23.68 | 1.44 | 0.2 | 566.67 | -23.08 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -1.53 | -42.99 | -118.57 | -1.3 | -27.45 | -154.9 | 2.97 | 2.06 | 109.15 | 2.06 | -14.88 | 96.19 | 0.92 | 87.76 | 148.65 | 30.79 | 82.84 | 18.06 | 3.30 | -14.95 | 95.27 | 5.33 | -2.38 | 114.92 | 11.57 | 39.9 | 113.47 | 62 | 0.0 | 0.0 | 3.69 | 1.93 | 66.22 |
| 20Q3 (4) | 14.9 | 34.6 | 0.0 | 9.83 | 30.2 | 0.0 | 1.14 | 5.56 | 0.0 | 0.03 | -85.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 50.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -1.07 | -224.24 | 0.0 | -1.02 | -920.0 | 0.0 | 2.91 | 24.36 | 0.0 | 2.42 | 2.98 | 0.0 | 0.49 | 5000.0 | 0.0 | 16.84 | 0 | 0.0 | 3.88 | 2.92 | 0.0 | 5.46 | 40.36 | 0.0 | 8.27 | 88.38 | 0.0 | 62 | 0.0 | 0.0 | 3.62 | 17.15 | 0.0 |
| 20Q2 (3) | 11.07 | 77.12 | 0.0 | 7.55 | 47.46 | 0.0 | 1.08 | 0.93 | 0.0 | 0.2 | 0.0 | 0.0 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | -0.33 | -203.12 | 0.0 | -0.1 | -121.28 | 0.0 | 2.34 | 341.51 | 0.0 | 2.35 | 502.56 | 0.0 | -0.01 | -107.14 | 0.0 | 0.00 | -100.0 | 0.0 | 3.77 | 508.06 | 0.0 | 3.89 | 3092.31 | 0.0 | 4.39 | 608.06 | 0.0 | 62 | 0.0 | 0.0 | 3.09 | 132.33 | 0.0 |
| 20Q1 (2) | 6.25 | -49.35 | 0.0 | 5.12 | -43.17 | 0.0 | 1.07 | -23.02 | 0.0 | 0.2 | -23.08 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.01 | 133.33 | 0.0 | 0 | 0 | 0.0 | 0.32 | 145.71 | 0.0 | 0.47 | 192.16 | 0.0 | 0.53 | -62.68 | 0.0 | 0.39 | -62.86 | 0.0 | 0.14 | -62.16 | 0.0 | 26.55 | 1.8 | 0.0 | 0.62 | -63.31 | 0.0 | -0.13 | -105.24 | 0.0 | 0.62 | -88.56 | 0.0 | 62 | 0.0 | 0.0 | 1.33 | -40.09 | 0.0 |
| 19Q4 (1) | 12.34 | 0.0 | 0.0 | 9.01 | 0.0 | 0.0 | 1.39 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.7 | 0.0 | 0.0 | -0.51 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 26.08 | 0.0 | 0.0 | 1.69 | 0.0 | 0.0 | 2.48 | 0.0 | 0.0 | 5.42 | 0.0 | 0.0 | 62 | 0.0 | 0.0 | 2.22 | 0.0 | 0.0 |
