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) | 29.58 | -47.69 | 31.19 | -39.57 | 8.06 | -13.61 | 0.43 | 377.78 | 0.5 | -24.24 | 0.03 | -25.0 | 0.11 | -31.25 | 0.13 | 550.0 | 0.29 | -17.14 | 0.01 | 0 | 0.21 | 0 | -0.17 | 0 | -2.07 | 0 | -11.74 | 0 | -8.11 | 0 | 0.29 | -47.27 | 0.00 | 0 | -8.82 | 0 | -6.57 | 0 | 0.00 | 0 | 92 | 13.58 | -7.86 | 0 |
| 2022 (9) | 56.55 | -25.9 | 51.61 | -26.86 | 9.33 | 11.07 | 0.09 | 125.0 | 0.66 | -12.0 | 0.04 | -20.0 | 0.16 | 45.45 | 0.02 | 100.0 | 0.35 | -54.55 | -0.06 | 0 | -0.03 | 0 | 1.25 | 0 | -0.78 | 0 | -5.17 | 0 | -4.95 | 0 | 0.55 | 358.33 | 0.00 | 0 | -6.14 | 0 | -4.53 | 0 | 0.00 | 0 | 81 | 15.71 | -1.54 | 0 |
| 2021 (8) | 76.32 | -13.62 | 70.56 | -9.31 | 8.4 | 1.57 | 0.04 | 33.33 | 0.75 | -41.86 | 0.05 | 0.0 | 0.11 | 83.33 | 0.01 | 0.0 | 0.77 | 71.11 | -0.39 | 0 | 0 | 0 | -0.78 | 0 | -1.71 | 0 | -4.34 | 0 | -3.75 | 0 | 0.12 | -79.66 | 0.00 | 0 | -5.34 | 0 | -2.22 | 0 | 0.00 | 0 | 70 | 11.11 | -0.53 | 0 |
| 2020 (7) | 88.35 | 12.18 | 77.8 | 13.1 | 8.27 | 0.85 | 0.03 | -93.02 | 1.29 | -50.76 | 0.05 | -50.0 | 0.06 | -14.29 | 0.01 | 0 | 0.45 | -34.78 | -0.05 | 0 | 0.14 | -96.56 | 0.11 | 0 | -1.01 | 0 | 1.27 | 209.76 | 2.0 | 5.82 | 0.59 | 7.27 | 46.21 | 0 | 3.17 | 3.59 | 3.27 | -7.1 | 0.00 | 0 | 63 | 1.61 | 5.47 | -14.8 |
| 2019 (6) | 78.76 | -5.02 | 68.79 | -7.57 | 8.2 | -2.15 | 0.43 | -54.26 | 2.62 | -35.15 | 0.1 | 0 | 0.07 | 40.0 | 0 | 0 | 0.69 | 32.69 | 0 | 0 | 4.07 | 481.43 | -1.84 | 0 | -1.35 | 0 | 0.41 | 0 | 1.89 | 0 | 0.55 | 41.03 | 0.00 | 0 | 3.06 | 0 | 3.52 | 11.75 | 0.00 | 0 | 62 | 3.33 | 6.42 | 0 |
| 2018 (5) | 82.92 | -14.3 | 74.42 | -12.13 | 8.38 | -31.26 | 0.94 | -29.85 | 4.04 | 11.29 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0.52 | 8.33 | 0.32 | 0 | 0.7 | 0 | -2.22 | 0 | -12.44 | 0 | -12.32 | 0 | -9.54 | 0 | 0.39 | -41.79 | 0.00 | 0 | -15.83 | 0 | 3.15 | 0 | 0.00 | 0 | 60 | -1.64 | -5.39 | 0 |
| 2017 (4) | 96.76 | -34.77 | 84.69 | -28.56 | 12.19 | 54.3 | 1.34 | 197.78 | 3.63 | 21.4 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.48 | -31.43 | -0.01 | 0 | 0 | 0 | 0.07 | 0 | -1.53 | 0 | -1.65 | 0 | -2.09 | 0 | 0.67 | -86.99 | 0.00 | 0 | -3.45 | 0 | -0.61 | 0 | 0.00 | 0 | 61 | 0.0 | 4.66 | -82.33 |
| 2016 (3) | 148.34 | -6.12 | 118.54 | -2.42 | 7.9 | 24.8 | 0.45 | 181.25 | 2.99 | 162.28 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.7 | 366.67 | 0 | 0 | 0 | 0 | -4.27 | 0 | -0.82 | 0 | 21.08 | -29.45 | 16.11 | -33.29 | 5.15 | -10.9 | 24.44 | 26.44 | 26.05 | -32.09 | 18.40 | -30.83 | 0.00 | 0 | 61 | 0.0 | 26.37 | -19.31 |
| 2015 (2) | 158.01 | 63.25 | 121.48 | 58.8 | 6.33 | 24.61 | 0.16 | 77.78 | 1.14 | 307.14 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.15 | 36.36 | -0.02 | 0 | 0 | 0 | 0.84 | -56.48 | -0.32 | 0 | 29.88 | 73.72 | 24.15 | 61.65 | 5.78 | 142.86 | 19.33 | 39.97 | 38.36 | 58.19 | 26.60 | 88.92 | 0.00 | 0 | 61 | 0.0 | 32.68 | 76.36 |
| 2014 (1) | 96.79 | 99.53 | 76.5 | 103.73 | 5.08 | 49.41 | 0.09 | -10.0 | 0.28 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | 1.93 | 278.43 | 1.99 | 0 | 17.2 | 140.9 | 14.94 | 141.36 | 2.38 | 126.67 | 13.81 | -5.8 | 24.25 | 98.77 | 14.08 | 96.37 | 0.00 | 0 | 61 | 19.61 | 18.53 | 129.9 |
| 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) | 17.25 | -23.98 | 189.43 | 16.4 | -23.11 | 177.03 | 2.63 | 20.09 | 41.4 | 0.11 | -26.67 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | -0.53 | -431.25 | -147.75 | -2.31 | -244.78 | -225.35 | -1.7 | -962.5 | -553.85 | 0.09 | -60.87 | -40.0 | 0.00 | 0 | 0 | -1.85 | -988.24 | -560.71 | -1.27 | -262.86 | 14.77 | -1.52 | -560.61 | 62.93 | 92 | 0.0 | 0.0 | -1.11 | -341.3 | -604.55 |
| 24Q2 (19) | 22.69 | 49.28 | 307.36 | 21.33 | 49.16 | 250.82 | 2.19 | 23.03 | 6.83 | 0.15 | 25.0 | 15.38 | 0.27 | 28.57 | 125.0 | 0 | 0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 100.0 | 166.67 | -0.07 | 0 | -800.0 | 0.28 | 211.11 | 0 | 0.11 | -89.72 | 173.33 | 0.16 | -84.76 | 200.0 | -0.67 | -494.12 | 75.37 | -0.16 | -134.78 | 90.75 | 0.23 | 228.57 | 228.57 | 0.00 | -100.0 | 0 | -0.17 | -134.0 | 91.01 | -0.35 | 45.31 | 79.53 | 0.33 | -34.0 | 108.64 | 92 | 0.0 | 0.0 | 0.46 | -62.3 | 125.7 |
| 24Q1 (18) | 15.2 | 47.72 | 95.88 | 14.3 | 34.15 | 67.64 | 1.78 | -23.93 | -2.2 | 0.12 | -7.69 | 71.43 | 0.21 | 31.25 | 90.91 | 0 | -100.0 | -100.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.04 | -66.67 | 33.33 | 0 | -100.0 | 0 | 0.09 | -25.0 | 0 | 1.07 | 204.9 | 3666.67 | 1.05 | 136.59 | 800.0 | 0.17 | 103.05 | 106.2 | 0.46 | 110.6 | 125.99 | 0.07 | 75.0 | 133.33 | 39.30 | 0 | 0 | 0.50 | 110.57 | 125.91 | -0.64 | 60.0 | 63.64 | 0.50 | 105.67 | 125.91 | 92 | 0.0 | 0.0 | 1.22 | 127.29 | 167.03 |
| 23Q4 (17) | 10.29 | 72.65 | 0.19 | 10.66 | 80.07 | 5.44 | 2.34 | 25.81 | -10.69 | 0.13 | 18.18 | 85.71 | 0.16 | 33.33 | -5.88 | 0.01 | 0.0 | 0.0 | 0.02 | -33.33 | -50.0 | 0 | -100.0 | 0 | 0.12 | 9.09 | -42.86 | 0.01 | 200.0 | -80.0 | 0.12 | 33.33 | 300.0 | -1.02 | -199.03 | -41.67 | -2.87 | -358.56 | -90.07 | -5.57 | -684.51 | -39.95 | -4.34 | -1569.23 | -35.2 | 0.04 | -73.33 | -42.86 | 0.00 | 0 | 0 | -4.73 | -1589.29 | -18.84 | -1.60 | -7.38 | 13.51 | -8.82 | -115.12 | -43.65 | 92 | 0.0 | 13.58 | -4.47 | -2131.82 | -46.56 |
| 23Q3 (16) | 5.96 | 7.0 | -57.49 | 5.92 | -2.63 | -53.89 | 1.86 | -9.27 | -29.55 | 0.11 | -15.38 | 0 | 0.12 | 0.0 | -29.41 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | -40.0 | 0.13 | 0 | 550.0 | 0.11 | 266.67 | 37.5 | -0.01 | -200.0 | 80.0 | 0.09 | 0 | 200.0 | 1.03 | 786.67 | 18.39 | 1.11 | 793.75 | 2875.0 | -0.71 | 73.9 | 52.35 | -0.26 | 84.97 | 83.44 | 0.15 | 114.29 | 36.36 | 0.00 | 0 | 0 | -0.28 | 85.19 | 86.0 | -1.49 | 12.87 | 10.24 | -4.10 | -7.33 | -80.62 | 92 | 0.0 | 16.46 | 0.22 | 112.29 | 137.29 |
| 23Q2 (15) | 5.57 | -28.22 | -66.86 | 6.08 | -28.72 | -58.72 | 2.05 | 12.64 | -9.69 | 0.13 | 85.71 | 1200.0 | 0.12 | 9.09 | -40.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0.01 | 0 | 116.67 | 0 | 0 | 0 | -0.15 | -400.0 | -188.24 | -0.16 | -6.67 | 36.0 | -2.72 | 0.73 | -504.44 | -1.73 | 2.26 | -158.21 | 0.07 | 133.33 | -41.67 | 0.00 | 0 | 0 | -1.89 | 2.07 | -114.77 | -1.71 | 2.84 | -271.74 | -3.82 | -97.93 | -1636.36 | 92 | 0.0 | 21.05 | -1.79 | 1.65 | -465.31 |
| 23Q1 (14) | 7.76 | -24.44 | -49.77 | 8.53 | -15.63 | -38.77 | 1.82 | -30.53 | 1.68 | 0.07 | 0.0 | 600.0 | 0.11 | -35.29 | -15.38 | 0.01 | 0.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0.03 | -85.71 | 50.0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | -0.03 | 95.83 | -103.26 | -0.15 | 90.07 | -114.71 | -2.74 | 31.16 | -465.33 | -1.77 | 44.86 | -454.0 | 0.03 | -57.14 | -88.0 | 0.00 | 0 | -100.0 | -1.93 | 51.51 | -392.42 | -1.76 | 4.86 | -208.77 | -1.93 | 68.57 | -392.42 | 92 | 13.58 | 21.05 | -1.82 | 40.33 | -213.04 |
| 22Q4 (13) | 10.27 | -26.75 | -48.68 | 10.11 | -21.26 | -48.34 | 2.62 | -0.76 | 14.91 | 0.07 | 0 | 600.0 | 0.17 | 0.0 | -5.56 | 0.01 | 0.0 | 0.0 | 0.04 | -20.0 | 33.33 | 0 | -100.0 | -100.0 | 0.21 | 162.5 | 110.0 | 0.05 | 200.0 | 115.15 | -0.06 | -300.0 | 0 | -0.72 | -182.76 | -900.0 | -1.51 | -3675.0 | -259.52 | -3.98 | -167.11 | -76.11 | -3.21 | -104.46 | -56.59 | 0.07 | -36.36 | -56.25 | 0.00 | 0 | 0 | -3.98 | -99.0 | -36.77 | -1.85 | -11.45 | -4.52 | -6.14 | -170.48 | -14.98 | 81 | 2.53 | 15.71 | -3.05 | -416.95 | -132.82 |
| 22Q3 (12) | 14.02 | -16.6 | -15.13 | 12.84 | -12.83 | -16.35 | 2.64 | 16.3 | 25.12 | 0 | -100.0 | -100.0 | 0.17 | -15.0 | 21.43 | 0.01 | 0.0 | 0.0 | 0.05 | 25.0 | 66.67 | 0.02 | 0 | 0 | 0.08 | 100.0 | 33.33 | -0.05 | 16.67 | 0 | 0.03 | 0 | 0 | 0.87 | 411.76 | 448.0 | -0.04 | 84.0 | 91.11 | -1.49 | -231.11 | -6.43 | -1.57 | -134.33 | -31.93 | 0.11 | -8.33 | 142.31 | 0.00 | 0 | 0 | -2.00 | -127.27 | -26.58 | -1.66 | -260.87 | -107.5 | -2.27 | -931.82 | 8.84 | 79 | 3.95 | 5.33 | -0.59 | -220.41 | -20.41 |
| 22Q2 (11) | 16.81 | 8.8 | -10.68 | 14.73 | 5.74 | -14.51 | 2.27 | 26.82 | 8.1 | 0.01 | 0.0 | 0.0 | 0.2 | 53.85 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0.04 | 100.0 | -42.86 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0.17 | -81.52 | 136.17 | -0.25 | -124.51 | 63.24 | -0.45 | -160.0 | 62.5 | -0.67 | -234.0 | 30.21 | 0.12 | -52.0 | 271.43 | 0.00 | -100.0 | 0 | -0.88 | -233.33 | 40.14 | -0.46 | 19.3 | -53.33 | -0.22 | -133.33 | 72.5 | 76 | 0.0 | 16.92 | 0.49 | -69.57 | 304.17 |
| 22Q1 (10) | 15.45 | -22.79 | -26.36 | 13.93 | -28.82 | -24.33 | 1.79 | -21.49 | -6.28 | 0.01 | 0.0 | 0.0 | 0.13 | -27.78 | -43.48 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | -80.0 | -96.3 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.92 | 922.22 | 713.33 | 1.02 | 342.86 | 737.5 | 0.75 | 133.19 | 47.06 | 0.5 | 124.39 | 13.64 | 0.25 | 56.25 | -13.79 | 33.53 | 0 | -40.99 | 0.66 | 122.68 | -1.49 | -0.57 | 67.8 | -187.69 | 0.66 | 112.36 | -1.49 | 76 | 8.57 | 16.92 | 1.61 | 222.9 | 7.33 |
| 21Q4 (9) | 20.01 | 21.13 | -18.26 | 19.57 | 27.49 | -12.44 | 2.28 | 8.06 | -0.87 | 0.01 | 0.0 | 0.0 | 0.18 | 28.57 | -48.57 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0.01 | 0 | 0 | 0.1 | 66.67 | -58.33 | -0.33 | 0 | -560.0 | 0 | 0 | -100.0 | 0.09 | 136.0 | -85.25 | -0.42 | 6.67 | -191.3 | -2.26 | -61.43 | -879.31 | -2.05 | -72.27 | -447.46 | 0.16 | 161.54 | 166.67 | 0.00 | 0 | 0 | -2.91 | -84.18 | -409.57 | -1.77 | -121.25 | -1364.29 | -5.34 | -114.46 | -267.92 | 70 | -6.67 | 11.11 | -1.31 | -167.35 | -197.04 |
| 21Q3 (8) | 16.52 | -12.22 | -39.24 | 15.35 | -10.91 | -32.44 | 2.11 | 0.48 | -2.76 | 0.01 | 0.0 | 0.0 | 0.14 | -30.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | -100.0 | 0.06 | -14.29 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | 46.81 | -148.08 | -0.45 | 33.82 | -202.27 | -1.4 | -16.67 | -150.91 | -1.19 | -23.96 | -147.04 | -0.26 | -271.43 | -160.47 | 0.00 | 0 | -100.0 | -1.58 | -7.48 | -139.3 | -0.80 | -166.67 | -135.24 | -2.49 | -211.25 | -211.16 | 75 | 15.38 | 19.05 | -0.49 | -104.17 | -113.07 |
| 21Q2 (7) | 18.82 | -10.3 | 5.2 | 17.23 | -6.41 | 7.15 | 2.1 | 9.95 | -4.55 | 0.01 | 0.0 | 0 | 0.2 | -13.04 | -41.18 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | -87.04 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.47 | -213.33 | 0 | -0.68 | -325.0 | 31.31 | -1.2 | -335.29 | 13.04 | -0.96 | -318.18 | -71.43 | -0.07 | -124.14 | 0.0 | 0.00 | -100.0 | 0 | -1.47 | -319.4 | -65.17 | -0.30 | -146.15 | -163.83 | -0.80 | -219.4 | 55.06 | 65 | 0.0 | 3.17 | -0.24 | -116.0 | 20.0 |
| 21Q1 (6) | 20.98 | -14.3 | 11.66 | 18.41 | -17.63 | 10.5 | 1.91 | -16.96 | 19.38 | 0.01 | 0.0 | 0 | 0.23 | -34.29 | -30.3 | 0.01 | 0.0 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.54 | 125.0 | 0 | -0.06 | -20.0 | 0 | 0 | -100.0 | 0 | -0.15 | -124.59 | 0 | -0.16 | -134.78 | 82.61 | 0.51 | 75.86 | 230.77 | 0.44 | -25.42 | 178.57 | 0.29 | 220.83 | -36.96 | 56.82 | 0 | 0 | 0.67 | -28.72 | 175.28 | 0.65 | 364.29 | 66.67 | 0.67 | -78.93 | 175.28 | 65 | 3.17 | 3.17 | 1.5 | 11.11 | 123.88 |
| 20Q4 (5) | 24.48 | -9.97 | 28.37 | 22.35 | -1.63 | 31.09 | 2.3 | 5.99 | 5.99 | 0.01 | 0.0 | -75.0 | 0.35 | 25.0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.24 | 140.0 | -31.43 | -0.05 | 0 | 0 | 0.14 | 0 | 0 | 0.61 | 17.31 | 167.78 | 0.46 | 4.55 | 137.4 | 0.29 | -89.45 | 121.01 | 0.59 | -76.68 | 171.95 | -0.24 | -155.81 | -700.0 | 0.00 | -100.0 | 0 | 0.94 | -76.62 | 171.21 | 0.14 | -93.83 | -68.89 | 3.18 | 41.96 | 3.58 | 63 | 0.0 | 1.61 | 1.35 | -64.0 | 582.14 |
| 20Q3 (4) | 27.19 | 51.98 | 0.0 | 22.72 | 41.29 | 0.0 | 2.17 | -1.36 | 0.0 | 0.01 | 0 | 0.0 | 0.28 | -17.65 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.52 | 0 | 0.0 | 0.44 | 144.44 | 0.0 | 2.75 | 299.28 | 0.0 | 2.53 | 551.79 | 0.0 | 0.43 | 714.29 | 0.0 | 15.82 | 0 | 0.0 | 4.02 | 551.69 | 0.0 | 2.27 | 382.98 | 0.0 | 2.24 | 225.84 | 0.0 | 63 | 0.0 | 0.0 | 3.75 | 1350.0 | 0.0 |
| 20Q2 (3) | 17.89 | -4.79 | 0.0 | 16.08 | -3.48 | 0.0 | 2.2 | 37.5 | 0.0 | 0 | 0 | 0.0 | 0.34 | 3.03 | 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 | -0.99 | -7.61 | 0.0 | -1.38 | -253.85 | 0.0 | -0.56 | 0.0 | 0.0 | -0.07 | -115.22 | 0.0 | 0.00 | 0 | 0.0 | -0.89 | 0.0 | 0.0 | 0.47 | 20.51 | 0.0 | -1.78 | -100.0 | 0.0 | 63 | 0.0 | 0.0 | -0.3 | -144.78 | 0.0 |
| 20Q1 (2) | 18.79 | -1.47 | 0.0 | 16.66 | -2.29 | 0.0 | 1.6 | -26.27 | 0.0 | 0 | -100.0 | 0.0 | 0.33 | 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 | -0.92 | 25.2 | 0.0 | -0.39 | 71.74 | 0.0 | -0.56 | 31.71 | 0.0 | 0.46 | 1050.0 | 0.0 | 0.00 | 0 | 0.0 | -0.89 | 32.58 | 0.0 | 0.39 | -13.33 | 0.0 | -0.89 | -128.99 | 0.0 | 63 | 1.61 | 0.0 | 0.67 | 339.29 | 0.0 |
| 19Q4 (1) | 19.07 | 0.0 | 0.0 | 17.05 | 0.0 | 0.0 | 2.17 | 0.0 | 0.0 | 0.04 | 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 | 0.35 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | -1.23 | 0.0 | 0.0 | -1.38 | 0.0 | 0.0 | -0.82 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.32 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 3.07 | 0.0 | 0.0 | 62 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 |
