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) | 303.8 | -0.45 | 237.01 | 0.74 | 53.9 | 4.84 | 1.36 | 106.06 | 0.82 | 20.59 | 0.05 | 0.0 | 0.08 | 0.0 | 0.04 | -66.67 | 0.12 | -66.67 | 0 | 0 | 0 | 0 | 0.68 | 0 | 2.67 | 84.14 | 15.57 | -21.84 | 13.41 | -17.12 | 2.01 | -44.93 | 12.92 | -29.55 | 3.33 | -13.28 | 2.67 | -27.05 | 0.00 | 0 | 397 | -5.02 | 21.03 | -15.17 |
| 2022 (9) | 305.16 | 18.82 | 235.28 | 19.91 | 51.41 | 10.92 | 0.66 | 312.5 | 0.68 | 183.33 | 0.05 | 0.0 | 0.08 | 0 | 0.12 | 300.0 | 0.36 | -18.18 | 0 | 0 | 0 | 0 | -1.01 | 0 | 1.45 | 1015.38 | 19.92 | 38.53 | 16.18 | 47.49 | 3.65 | 6.41 | 18.34 | -23.01 | 3.84 | 56.73 | 3.66 | 35.56 | 0.00 | 0 | 418 | -5.0 | 24.79 | 35.17 |
| 2021 (8) | 256.82 | 15.42 | 196.21 | 19.12 | 46.35 | 3.3 | 0.16 | 14.29 | 0.24 | 33.33 | 0.05 | 0.0 | 0 | 0 | 0.03 | 0 | 0.44 | -68.12 | 0.02 | 0 | 0 | 0 | -2.13 | 0 | 0.13 | 0 | 14.38 | 22.28 | 10.97 | 32.49 | 3.43 | -0.58 | 23.82 | -18.79 | 2.45 | 28.95 | 2.70 | 14.89 | 0.00 | 0 | 440 | 1.62 | 18.34 | 17.34 |
| 2020 (7) | 222.51 | -7.39 | 164.71 | -13.02 | 44.87 | -8.71 | 0.14 | 7.69 | 0.18 | -45.45 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 1.38 | 0 | 0 | 0 | 0 | 0 | -2.1 | 0 | -1.17 | 0 | 11.76 | 0 | 8.28 | 673.83 | 3.45 | 0 | 29.33 | 0 | 1.90 | 691.67 | 2.35 | 193.75 | 0.00 | 0 | 433 | 0.23 | 15.63 | 323.58 |
| 2019 (6) | 240.26 | 8.11 | 189.36 | 4.89 | 49.15 | -0.28 | 0.13 | -31.58 | 0.33 | 10.0 | 0.06 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.37 | 0 | -1.73 | 0 | -2.14 | 0 | -0.38 | 0 | 1.07 | 0 | -1.4 | 0 | 0.00 | 0 | 0.24 | 0 | 0.80 | 0 | 0.00 | 0 | 432 | 0.0 | 3.69 | 0 |
| 2018 (5) | 222.23 | 16.1 | 180.53 | 21.45 | 49.29 | 2.54 | 0.19 | -5.0 | 0.3 | 57.89 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.79 | 0 | 0 | 0 | 0 | 0 | -0.82 | 0 | 1.23 | 0 | -6.36 | 0 | -5.96 | 0 | -0.35 | 0 | 0.00 | 0 | -1.38 | 0 | -1.79 | 0 | 0.00 | 0 | 432 | 0.0 | -2.71 | 0 |
| 2017 (4) | 191.41 | -14.72 | 148.65 | -12.25 | 48.07 | -0.87 | 0.2 | 17.65 | 0.19 | -42.42 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.02 | 0 | -0.65 | 0 | -0.94 | 0 | -6.24 | 0 | -5.7 | 0 | -0.53 | 0 | 0.00 | 0 | -1.32 | 0 | -1.18 | 0 | 0.00 | 0 | 432 | -0.46 | -2.97 | 0 |
| 2016 (3) | 224.46 | 4.94 | 169.41 | 1.33 | 48.49 | -1.08 | 0.17 | 0.0 | 0.33 | 10.0 | 0 | 0 | 0.06 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.71 | 0 | -1.96 | 0 | 4.61 | 0 | 2.83 | 0 | 1.74 | 12.99 | 37.84 | 0 | 0.65 | 0 | 1.19 | 0 | 0.00 | 0 | 434 | -6.47 | 8.48 | 0 |
| 2015 (2) | 213.9 | 0.61 | 167.19 | 4.73 | 49.02 | 4.05 | 0.17 | -10.53 | 0.3 | 76.47 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.15 | 0 | -3.19 | 0 | -2.61 | 0 | -4.92 | 0 | -6.25 | 0 | 1.54 | -26.32 | 0.00 | 0 | -1.35 | 0 | -0.91 | 0 | 0.00 | 0 | 464 | -2.73 | -1.5 | 0 |
| 2014 (1) | 212.61 | 21.95 | 159.64 | 19.26 | 47.11 | 21.01 | 0.19 | 0.0 | 0.17 | 0 | 0 | 0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -2.41 | 0 | -1.99 | 0 | 3.87 | -16.59 | 1.74 | -49.42 | 2.09 | 78.63 | 53.94 | 113.88 | 0.37 | -48.61 | 0.93 | 933.33 | 0.00 | 0 | 477 | 0.0 | 6.88 | -14.64 |
| 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) | 64.01 | -1.66 | -8.22 | 49.46 | 0.37 | -8.71 | 15.3 | 0.53 | 13.59 | 0.31 | -8.82 | 34.78 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.6 | -146.51 | -137.74 | -1.35 | -171.81 | -136.68 | -1.13 | -186.92 | -138.97 | -0.31 | -159.62 | -143.06 | 0.00 | -100.0 | -100.0 | -0.28 | -187.5 | -138.36 | -0.13 | 0 | -139.39 | 0.15 | -65.12 | -94.38 | 402 | -0.25 | 1.26 | 0.05 | -98.49 | -99.01 |
| 24Q2 (19) | 65.09 | 17.09 | -8.63 | 49.28 | 18.95 | -12.25 | 15.22 | 4.89 | 22.54 | 0.34 | 6.25 | 25.93 | 0.27 | 50.0 | 107.69 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 50.0 | 200.0 | 0.13 | 1200.0 | 116.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | 27.78 | -48.89 | 1.29 | 34.38 | -16.23 | 1.88 | 213.33 | -55.24 | 1.3 | 195.45 | -57.24 | 0.52 | 477.78 | -55.93 | 27.87 | 80.74 | -0.64 | 0.32 | 190.91 | -58.44 | 0.00 | 100.0 | -100.0 | 0.43 | 290.91 | -77.84 | 403 | 0.0 | 1.77 | 3.31 | 72.4 | -39.82 |
| 24Q1 (18) | 55.59 | -25.17 | -37.21 | 41.43 | -27.6 | -40.35 | 14.51 | 1.47 | 5.84 | 0.32 | -38.46 | -5.88 | 0.18 | -40.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | -33.33 | 0.02 | 100.0 | 0 | 0.01 | 133.33 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 146.15 | 485.71 | 0.96 | 218.52 | 174.29 | 0.6 | -69.39 | -89.53 | 0.44 | -84.62 | -90.46 | 0.09 | 109.38 | -91.59 | 15.42 | 0 | -17.5 | 0.11 | -84.72 | -90.6 | -0.13 | -114.29 | -112.26 | 0.11 | -96.75 | -90.6 | 403 | 1.51 | 2.03 | 1.92 | -43.7 | -72.88 |
| 23Q4 (17) | 74.29 | 6.52 | -13.59 | 57.22 | 5.61 | -10.97 | 14.3 | 6.16 | -3.9 | 0.52 | 126.09 | 36.84 | 0.3 | 42.86 | -6.25 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | -50.0 | 0 | -0.03 | -200.0 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | -1.17 | -282.81 | -42.68 | -0.81 | -150.94 | 56.22 | 1.96 | -46.74 | -60.56 | 2.86 | -1.38 | -37.28 | -0.96 | -233.33 | -334.15 | 0.00 | -100.0 | -100.0 | 0.72 | -1.37 | -33.94 | 0.91 | 175.76 | -42.77 | 3.38 | 26.59 | -12.66 | 397 | 0.0 | -5.02 | 3.41 | -32.34 | -46.97 |
| 23Q3 (16) | 69.74 | -2.11 | -19.48 | 54.18 | -3.53 | -18.76 | 13.47 | 8.45 | 5.73 | 0.23 | -14.81 | 64.29 | 0.21 | 61.54 | 50.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 100.0 | -50.0 | 0.03 | -50.0 | -81.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | -52.59 | 1.59 | 1.59 | 3.25 | -26.73 | 3.68 | -12.38 | -60.68 | 2.9 | -4.61 | -61.99 | 0.72 | -38.98 | -57.65 | 19.64 | -29.98 | 8.15 | 0.73 | -5.19 | -61.17 | 0.33 | -10.81 | -75.74 | 2.67 | 37.63 | -1.84 | 397 | 0.25 | -1.98 | 5.04 | -8.36 | -52.23 |
| 23Q2 (15) | 71.24 | -19.53 | 14.37 | 56.16 | -19.14 | 17.81 | 12.42 | -9.41 | 2.31 | 0.27 | -20.59 | 237.5 | 0.13 | -27.78 | -7.14 | 0.01 | 0.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.01 | 0 | -85.71 | 0.06 | 20.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 1064.29 | 152.53 | 1.54 | 340.0 | 225.2 | 4.2 | -26.7 | 238.71 | 3.04 | -34.06 | 310.81 | 1.18 | 10.28 | 168.18 | 28.05 | 50.08 | -21.74 | 0.77 | -34.19 | 352.94 | 0.37 | -65.09 | -24.49 | 1.94 | 65.81 | 113.19 | 396 | 0.25 | -8.76 | 5.5 | -22.32 | 130.13 |
| 23Q1 (14) | 88.53 | 2.98 | 25.95 | 69.45 | 8.06 | 22.59 | 13.71 | -7.86 | 17.78 | 0.34 | -10.53 | 466.67 | 0.18 | -43.75 | 125.0 | 0.01 | 0.0 | 0.0 | 0.03 | 200.0 | 50.0 | 0 | 0 | -100.0 | 0.05 | -44.44 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 82.93 | -108.0 | 0.35 | 118.92 | -85.17 | 5.73 | 15.29 | 31.42 | 4.61 | 1.1 | 41.41 | 1.07 | 160.98 | -2.73 | 18.69 | 128.48 | -26.21 | 1.17 | 7.34 | 58.11 | 1.06 | -33.33 | 381.82 | 1.17 | -69.77 | 58.11 | 395 | -5.5 | -10.23 | 7.08 | 10.11 | 30.63 |
| 22Q4 (13) | 85.97 | -0.74 | 34.41 | 64.27 | -3.63 | 31.3 | 14.88 | 16.8 | 14.9 | 0.38 | 171.43 | 533.33 | 0.32 | 128.57 | 300.0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | 116.67 | 0 | -100.0 | -100.0 | 0.09 | -43.75 | -77.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.82 | -230.16 | -70.83 | -1.85 | -185.25 | -1256.25 | 4.97 | -46.9 | 122.87 | 4.56 | -40.24 | 160.57 | 0.41 | -75.88 | -12.77 | 8.18 | -54.96 | -61.32 | 1.09 | -42.02 | 172.5 | 1.59 | 16.91 | 297.5 | 3.87 | 42.28 | 55.42 | 418 | 3.21 | -5.0 | 6.43 | -39.05 | 94.26 |
| 22Q3 (12) | 86.61 | 39.04 | 36.93 | 66.69 | 39.9 | 47.48 | 12.74 | 4.94 | 11.07 | 0.14 | 75.0 | 180.0 | 0.14 | 0.0 | 75.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.04 | -42.86 | 300.0 | 0.16 | 77.78 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.63 | 124.51 | 171.59 | 2.17 | 276.42 | 757.58 | 9.36 | 654.84 | 50.24 | 7.63 | 931.08 | 78.27 | 1.7 | 286.36 | -13.27 | 18.16 | -49.33 | -42.33 | 1.88 | 1005.88 | 93.81 | 1.36 | 177.55 | 18.26 | 2.72 | 198.9 | 29.52 | 405 | -6.68 | -8.16 | 10.55 | 341.42 | 44.92 |
| 22Q2 (11) | 62.29 | -11.38 | 2.38 | 47.67 | -15.85 | 2.32 | 12.14 | 4.3 | 11.99 | 0.08 | 33.33 | 166.67 | 0.14 | 75.0 | 250.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.07 | 600.0 | 600.0 | 0.09 | 350.0 | 350.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -2.57 | -246.86 | -433.77 | -1.23 | -152.12 | -244.71 | 1.24 | -71.56 | -70.89 | 0.74 | -77.3 | -79.84 | 0.44 | -60.0 | -25.42 | 35.84 | 41.49 | 160.28 | 0.17 | -77.03 | -79.76 | 0.49 | 122.73 | -30.0 | 0.91 | 22.97 | -18.75 | 434 | -1.36 | -1.36 | 2.39 | -55.9 | -54.04 |
| 22Q1 (10) | 70.29 | 9.9 | 2.21 | 56.65 | 15.73 | 2.15 | 11.64 | -10.12 | 5.05 | 0.06 | 0.0 | 200.0 | 0.08 | 0.0 | 166.67 | 0.01 | 0.0 | 0.0 | 0.02 | 133.33 | 0.0 | 0.01 | 0.0 | 0 | 0.02 | -95.0 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 1.75 | 464.58 | 214.38 | 2.36 | 1375.0 | 521.43 | 4.36 | 95.52 | 161.08 | 3.26 | 86.29 | 156.69 | 1.1 | 134.04 | 168.29 | 25.33 | 19.76 | 3.56 | 0.74 | 85.0 | 155.17 | 0.22 | -45.0 | -52.17 | 0.74 | -70.28 | 155.17 | 440 | 0.0 | 0.23 | 5.42 | 63.75 | 112.55 |
| 21Q4 (9) | 63.96 | 1.12 | -10.53 | 48.95 | 8.25 | -6.57 | 12.95 | 12.9 | -2.7 | 0.06 | 20.0 | 50.0 | 0.08 | 0.0 | 60.0 | 0.01 | 0.0 | 0.0 | -0.06 | -400.0 | -50.0 | 0.01 | 0.0 | 0 | 0.4 | 0 | -71.01 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.48 | 45.45 | -166.67 | 0.16 | 148.48 | -33.33 | 2.23 | -64.21 | -63.02 | 1.75 | -59.11 | -59.11 | 0.47 | -76.02 | -72.67 | 21.15 | -32.84 | -26.0 | 0.40 | -58.76 | -59.6 | 0.40 | -65.22 | -60.0 | 2.49 | 18.57 | 30.37 | 440 | -0.23 | 1.62 | 3.31 | -54.53 | -52.78 |
| 21Q3 (8) | 63.25 | 3.96 | 5.05 | 45.22 | -2.94 | 1.69 | 11.47 | 5.81 | 6.5 | 0.05 | 66.67 | 150.0 | 0.08 | 100.0 | 60.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | -50.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 100.0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | -0.88 | -214.29 | -4500.0 | -0.33 | -138.82 | -135.71 | 6.23 | 46.24 | 28.99 | 4.28 | 16.62 | 13.83 | 1.96 | 232.2 | 83.18 | 31.49 | 128.69 | 42.62 | 0.97 | 15.48 | 11.49 | 1.15 | 64.29 | 18.56 | 2.10 | 87.5 | 125.81 | 441 | 0.23 | 2.08 | 7.28 | 40.0 | 25.52 |
| 21Q2 (7) | 60.84 | -11.53 | 24.09 | 46.59 | -15.99 | 25.78 | 10.84 | -2.17 | 9.61 | 0.03 | 50.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0 | 0.02 | -33.33 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.77 | 150.33 | 195.06 | 0.85 | 251.79 | 950.0 | 4.26 | 155.09 | 111.94 | 3.67 | 188.98 | 123.78 | 0.59 | 43.9 | 63.89 | 13.77 | -43.7 | -23.96 | 0.84 | 189.66 | 121.05 | 0.70 | 52.17 | 62.79 | 1.12 | 286.21 | 2140.0 | 440 | 0.23 | 1.85 | 5.2 | 103.92 | 73.33 |
| 21Q1 (6) | 68.77 | -3.8 | 64.64 | 55.46 | 5.86 | 79.95 | 11.08 | -16.75 | 1.56 | 0.02 | -50.0 | -66.67 | 0.03 | -40.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0.02 | 150.0 | 100.0 | 0 | 0 | 0 | 0.03 | -97.83 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -1.53 | -312.5 | 24.63 | -0.56 | -333.33 | 51.72 | 1.67 | -72.31 | 250.45 | 1.27 | -70.33 | 190.71 | 0.41 | -76.16 | 41.38 | 24.46 | -14.42 | 0 | 0.29 | -70.71 | 187.88 | 0.46 | -54.0 | 866.67 | 0.29 | -84.82 | 187.88 | 439 | 1.39 | 1.62 | 2.55 | -63.62 | 1600.0 |
| 20Q4 (5) | 71.49 | 18.73 | 42.01 | 52.39 | 17.81 | 25.52 | 13.31 | 23.58 | 7.43 | 0.04 | 100.0 | -20.0 | 0.05 | 0.0 | 0 | 0.01 | 0.0 | 0 | -0.04 | -200.0 | -500.0 | 0 | 0 | 0 | 1.38 | 4700.0 | 294.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.72 | 3500.0 | 620.0 | 0.24 | 271.43 | 300.0 | 6.03 | 24.84 | 262.1 | 4.28 | 13.83 | 320.62 | 1.72 | 60.75 | 197.18 | 28.58 | 29.44 | 0 | 0.99 | 13.79 | 320.0 | 1.00 | 3.09 | 300.0 | 1.91 | 105.38 | 664.0 | 433 | 0.23 | 0.23 | 7.01 | 20.86 | 357.72 |
| 20Q3 (4) | 60.21 | 22.8 | 0.0 | 44.47 | 20.06 | 0.0 | 10.77 | 8.9 | 0.0 | 0.02 | -33.33 | 0.0 | 0.05 | 25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 300.0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 102.47 | 0.0 | -0.14 | -40.0 | 0.0 | 4.83 | 140.3 | 0.0 | 3.76 | 129.27 | 0.0 | 1.07 | 197.22 | 0.0 | 22.08 | 21.92 | 0.0 | 0.87 | 128.95 | 0.0 | 0.97 | 125.58 | 0.0 | 0.93 | 1760.0 | 0.0 | 432 | 0.0 | 0.0 | 5.8 | 93.33 | 0.0 |
| 20Q2 (3) | 49.03 | 17.38 | 0.0 | 37.04 | 20.18 | 0.0 | 9.89 | -9.35 | 0.0 | 0.03 | -50.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.81 | 60.1 | 0.0 | -0.1 | 91.38 | 0.0 | 2.01 | 281.08 | 0.0 | 1.64 | 217.14 | 0.0 | 0.36 | 24.14 | 0.0 | 18.11 | 0 | 0.0 | 0.38 | 215.15 | 0.0 | 0.43 | 816.67 | 0.0 | 0.05 | 115.15 | 0.0 | 432 | 0.0 | 0.0 | 3.0 | 1864.71 | 0.0 |
| 20Q1 (2) | 41.77 | -17.02 | 0.0 | 30.82 | -26.16 | 0.0 | 10.91 | -11.95 | 0.0 | 0.06 | 20.0 | 0.0 | 0.04 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -2.03 | -2130.0 | 0.0 | -1.16 | -2033.33 | 0.0 | -1.11 | 70.16 | 0.0 | -1.4 | 27.84 | 0.0 | 0.29 | 116.38 | 0.0 | 0.00 | 0 | 0.0 | -0.33 | 26.67 | 0.0 | -0.06 | 88.0 | 0.0 | -0.33 | -232.0 | 0.0 | 432 | 0.0 | 0.0 | -0.17 | 93.75 | 0.0 |
| 19Q4 (1) | 50.34 | 0.0 | 0.0 | 41.74 | 0.0 | 0.0 | 12.39 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 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 | 0.1 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -3.72 | 0.0 | 0.0 | -1.94 | 0.0 | 0.0 | -1.77 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | -0.50 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 432 | 0.0 | 0.0 | -2.72 | 0.0 | 0.0 |
