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) | 48.07 | -50.07 | 27.34 | -31.31 | 11.05 | -26.63 | 1.13 | 334.62 | 0.12 | -14.29 | 0 | 0 | 0.58 | 3.57 | 2.33 | 1065.0 | 0.26 | 23.81 | 0 | 0 | 0 | 0 | 0.25 | -87.75 | 3.6 | 57.89 | 13.28 | -69.6 | 10.17 | -69.94 | 2.75 | -69.44 | 20.71 | 0.58 | 10.62 | -69.74 | 6.84 | -79.18 | 0.00 | 0 | 95 | 1.06 | 15.72 | -65.93 |
| 2022 (9) | 96.27 | 48.27 | 39.8 | 21.19 | 15.06 | 35.19 | 0.26 | 1200.0 | 0.14 | 75.0 | 0 | 0 | 0.56 | -6.67 | 0.2 | 233.33 | 0.21 | 5.0 | 0.09 | 800.0 | 0 | 0 | 2.04 | 0 | 2.28 | -45.32 | 43.69 | 73.93 | 33.83 | 71.29 | 9.0 | 92.31 | 20.59 | 10.64 | 35.10 | 70.31 | 32.86 | 102.46 | 0.00 | 0 | 94 | 1.08 | 46.14 | 68.39 |
| 2021 (8) | 64.93 | 9.98 | 32.84 | 11.25 | 11.14 | 14.85 | 0.02 | -50.0 | 0.08 | -20.0 | 0 | 0 | 0.6 | 9.09 | 0.06 | 0 | 0.2 | 0.0 | 0.01 | 0 | 0 | 0 | -1.25 | 0 | 4.17 | 20750.0 | 25.12 | 26.61 | 19.75 | 29.85 | 4.68 | 15.27 | 18.61 | -9.18 | 20.61 | 25.98 | 16.23 | 2.59 | 0.00 | 0 | 93 | 4.49 | 27.4 | 22.93 |
| 2020 (7) | 59.04 | 42.68 | 29.52 | 27.85 | 9.7 | -5.55 | 0.04 | -42.86 | 0.1 | -56.52 | 0 | 0 | 0.55 | 3.77 | 0 | 0 | 0.2 | 17.65 | 0 | 0 | -0.02 | 0 | -0.81 | 0 | 0.02 | -93.33 | 19.84 | 138.18 | 15.21 | 129.07 | 4.06 | 165.36 | 20.49 | 11.48 | 16.36 | 115.55 | 15.82 | 139.7 | 0.00 | 0 | 89 | 7.23 | 22.29 | 108.71 |
| 2019 (6) | 41.38 | -4.81 | 23.09 | -2.53 | 10.27 | 3.53 | 0.07 | 0.0 | 0.23 | -8.0 | 0 | 0 | 0.53 | 3.92 | 0 | 0 | 0.17 | -50.0 | 0 | 0 | 0 | 0 | -0.69 | 0 | 0.3 | -73.21 | 8.33 | -24.13 | 6.64 | -24.29 | 1.53 | -23.12 | 18.38 | 1.38 | 7.59 | -27.85 | 6.60 | -17.19 | 0.00 | 0 | 83 | 5.06 | 10.68 | -19.03 |
| 2018 (5) | 43.47 | 29.96 | 23.69 | 25.34 | 9.92 | 20.83 | 0.07 | 133.33 | 0.25 | 25.0 | 0 | 0 | 0.51 | 168.42 | 0 | 0 | 0.34 | -5.56 | 0 | 0 | 0.02 | 0 | 0.42 | 0 | 1.12 | 0 | 10.98 | 79.41 | 8.77 | 106.35 | 1.99 | 25.95 | 18.13 | -29.84 | 10.52 | 105.07 | 7.97 | 71.4 | 0.00 | 0 | 79 | 1.28 | 13.19 | 57.59 |
| 2017 (4) | 33.45 | 6.26 | 18.9 | 11.97 | 8.21 | -1.32 | 0.03 | 50.0 | 0.2 | 150.0 | 0 | 0 | 0.19 | 216.67 | 0.01 | -66.67 | 0.36 | 44.0 | 0.01 | 0.0 | -0.04 | 0 | -0.46 | 0 | -0.21 | 0 | 6.12 | 0.0 | 4.25 | -13.09 | 1.58 | 43.64 | 25.84 | 44.12 | 5.13 | -20.83 | 4.65 | -11.76 | 0.00 | 0 | 78 | 4.0 | 8.37 | 2.45 |
| 2016 (3) | 31.48 | 19.38 | 16.88 | 18.71 | 8.32 | 11.38 | 0.02 | 0.0 | 0.08 | 0.0 | 0 | 0 | 0.06 | 20.0 | 0.03 | 0 | 0.25 | 92.31 | 0.01 | 0.0 | 0 | 0 | -0.56 | 0 | -0.17 | 0 | 6.12 | 21.43 | 4.89 | 9.89 | 1.1 | 64.18 | 17.93 | 35.32 | 6.48 | 8.0 | 5.27 | 23.71 | 0.00 | 0 | 75 | 8.7 | 8.17 | 19.79 |
| 2015 (2) | 26.37 | 4.6 | 14.22 | 1.21 | 7.47 | 16.54 | 0.02 | 0.0 | 0.08 | 60.0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0.13 | 0.0 | 0.01 | 0 | 0 | 0 | 0.14 | -39.13 | 0.36 | 24.14 | 5.04 | 0.0 | 4.45 | 3.97 | 0.67 | -26.37 | 13.25 | -26.63 | 6.00 | -0.5 | 4.26 | 2.4 | 0.00 | 0 | 69 | 6.15 | 6.82 | 1.49 |
| 2014 (1) | 25.21 | 9.42 | 14.05 | 9.42 | 6.41 | -18.03 | 0.02 | 100.0 | 0.05 | 0 | 0 | 0 | 0.06 | -45.45 | 0 | 0 | 0.13 | -58.06 | 0 | 0 | 0 | 0 | 0.23 | -43.9 | 0.29 | -77.69 | 5.04 | 36.96 | 4.28 | 24.78 | 0.91 | 97.83 | 18.06 | 43.56 | 6.03 | 15.52 | 4.16 | 87.39 | 0.00 | 0 | 65 | 3.17 | 6.72 | 24.68 |
| 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) | 12.32 | 5.93 | 23.08 | 6.44 | -3.3 | 20.6 | 2.76 | -18.34 | 9.96 | 0.12 | -47.83 | -53.85 | 0 | -100.0 | -100.0 | 0 | 0 | 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 | -1.56 | -181.68 | -185.25 | 1.55 | -55.71 | -61.06 | 0.99 | -63.06 | -69.82 | 0.55 | -22.54 | -6.78 | 35.68 | 75.85 | 139.62 | 1.03 | -63.35 | -70.06 | 2.66 | 232.5 | 76.16 | 8.09 | 14.75 | -14.21 | 96 | 1.05 | 1.05 | 1.97 | -50.75 | -56.99 |
| 24Q2 (19) | 11.63 | 7.88 | -2.1 | 6.66 | 1.22 | -13.28 | 3.38 | 14.58 | 27.07 | 0.23 | 76.92 | -25.81 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0.14 | -6.67 | -6.67 | 0.09 | 350.0 | -93.75 | 0.17 | -15.0 | 88.89 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.31 | -75.97 | -57.53 | 1.91 | -46.05 | 34.51 | 3.5 | -26.93 | 17.85 | 2.68 | -33.66 | 54.02 | 0.71 | 12.7 | -45.8 | 20.29 | 53.83 | -54.16 | 2.81 | -33.73 | 54.4 | 0.80 | 53.85 | 142.42 | 7.05 | 66.27 | 17.5 | 95 | 0.0 | 0.0 | 4.0 | -24.95 | 11.42 |
| 24Q1 (18) | 10.78 | 0.0 | -30.0 | 6.58 | 6.13 | -18.97 | 2.95 | 8.06 | -6.05 | 0.13 | -56.67 | -50.0 | 0.04 | -20.0 | 100.0 | 0 | 0 | 0 | 0.15 | 0.0 | 7.14 | 0.02 | -33.33 | 0 | 0.2 | 400.0 | 566.67 | -0.01 | 0 | 0 | 0 | 0 | 0 | 1.29 | 187.76 | 544.83 | 3.54 | 923.26 | 359.74 | 4.79 | 237.32 | -2.24 | 4.04 | 242.37 | 1.51 | 0.63 | 1360.0 | -29.21 | 13.19 | 0 | -27.33 | 4.24 | 241.94 | 1.68 | 0.52 | -69.05 | -84.43 | 4.24 | -60.26 | 1.68 | 95 | 0.0 | 0.0 | 5.33 | 166.5 | -3.96 |
| 23Q4 (17) | 10.78 | 7.69 | -40.51 | 6.2 | 16.1 | -27.82 | 2.73 | 8.76 | -41.67 | 0.3 | 15.38 | 30.43 | 0.05 | 150.0 | 25.0 | 0 | 0 | 0 | 0.15 | 7.14 | 7.14 | 0.03 | -96.47 | 200.0 | 0.04 | -63.64 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -1.47 | -214.84 | -56.38 | -0.43 | -123.5 | -1533.33 | 1.42 | -64.32 | -70.9 | 1.18 | -64.02 | -70.13 | -0.05 | -108.47 | -106.25 | 0.00 | -100.0 | -100.0 | 1.24 | -63.95 | -70.55 | 1.68 | 11.26 | -58.82 | 10.67 | 13.15 | -70.39 | 95 | 0.0 | 1.06 | 2.0 | -56.33 | -64.03 |
| 23Q3 (16) | 10.01 | -15.74 | -58.2 | 5.34 | -30.47 | -53.4 | 2.51 | -5.64 | -18.24 | 0.26 | -16.13 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.14 | -6.67 | 0.0 | 0.85 | -40.97 | 347.37 | 0.11 | 22.22 | 266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 1.28 | 75.34 | -3.76 | 1.83 | 28.87 | 123.17 | 3.98 | 34.01 | -61.13 | 3.28 | 88.51 | -59.1 | 0.59 | -54.96 | -71.77 | 14.89 | -66.36 | -27.05 | 3.44 | 89.01 | -59.62 | 1.51 | 357.58 | -79.87 | 9.43 | 57.17 | -70.49 | 95 | 0.0 | 1.06 | 4.58 | 27.58 | -57.98 |
| 23Q2 (15) | 11.88 | -22.86 | -67.25 | 7.68 | -5.42 | -33.51 | 2.66 | -15.29 | -42.42 | 0.31 | 19.23 | 1450.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.15 | 7.14 | 7.14 | 1.44 | 0 | 0 | 0.09 | 200.0 | 80.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.73 | 351.72 | 8.96 | 1.42 | 84.42 | 294.44 | 2.97 | -39.39 | -85.49 | 1.74 | -56.28 | -88.87 | 1.31 | 47.19 | -69.95 | 44.26 | 143.86 | 107.79 | 1.82 | -56.35 | -89.13 | 0.33 | -90.12 | -97.93 | 6.00 | 43.88 | -74.41 | 95 | 0.0 | 2.15 | 3.59 | -35.32 | -82.94 |
| 23Q1 (14) | 15.4 | -15.01 | -14.11 | 8.12 | -5.47 | -1.1 | 3.14 | -32.91 | 16.3 | 0.26 | 13.04 | 0 | 0.02 | -50.0 | -50.0 | 0 | 0 | 0 | 0.14 | 0.0 | -6.67 | 0 | -100.0 | 0 | 0.03 | -62.5 | -25.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.29 | 69.15 | -129.29 | 0.77 | 2466.67 | -28.04 | 4.9 | 0.41 | -39.43 | 3.98 | 0.76 | -36.12 | 0.89 | 11.25 | -49.14 | 18.15 | 10.94 | -15.89 | 4.17 | -0.95 | -37.67 | 3.34 | -18.14 | -37.92 | 4.17 | -88.43 | -37.67 | 95 | 1.06 | 2.15 | 5.55 | -0.18 | -35.76 |
| 22Q4 (13) | 18.12 | -24.34 | 32.26 | 8.59 | -25.04 | 2.14 | 4.68 | 52.44 | 77.95 | 0.23 | 0 | 2200.0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0.14 | 0.0 | -6.67 | 0.01 | -94.74 | 0.0 | 0.08 | 166.67 | 33.33 | 0.05 | 0 | 0 | 0 | 0 | 0 | -0.94 | -170.68 | -224.14 | 0.03 | -96.34 | -97.12 | 4.88 | -52.34 | 31.89 | 3.95 | -50.75 | 39.58 | 0.8 | -61.72 | 8.11 | 16.36 | -19.84 | -18.57 | 4.21 | -50.59 | 37.58 | 4.08 | -45.6 | 119.35 | 36.03 | 12.77 | 68.76 | 94 | 0.0 | 1.08 | 5.56 | -48.99 | 31.44 |
| 22Q3 (12) | 23.95 | -33.99 | 14.1 | 11.46 | -0.78 | 22.57 | 3.07 | -33.55 | -5.25 | 0 | -100.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.14 | 0.0 | -6.67 | 0.19 | 0 | 375.0 | 0.03 | -40.0 | -40.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 1.33 | 98.51 | 592.59 | 0.82 | 127.78 | 321.62 | 10.24 | -49.98 | 27.52 | 8.02 | -48.69 | 36.86 | 2.09 | -52.06 | 10.58 | 20.41 | -4.18 | -13.44 | 8.52 | -49.13 | 34.81 | 7.50 | -52.86 | 15.56 | 31.95 | 36.25 | 74.49 | 94 | 1.08 | 1.08 | 10.9 | -48.19 | 27.19 |
| 22Q2 (11) | 36.28 | 102.34 | 116.21 | 11.55 | 40.68 | 50.78 | 4.62 | 71.11 | 68.0 | 0.02 | 0 | 100.0 | 0.03 | -25.0 | 50.0 | 0 | 0 | 0 | 0.14 | -6.67 | -6.67 | 0 | 0 | 0 | 0.05 | 25.0 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.67 | -32.32 | 281.08 | 0.36 | -66.36 | -74.1 | 20.47 | 153.03 | 164.13 | 15.63 | 150.88 | 150.88 | 4.36 | 149.14 | 237.98 | 21.30 | -1.3 | 27.54 | 16.75 | 150.37 | 147.78 | 15.91 | 195.72 | 215.67 | 23.45 | 250.52 | 95.58 | 93 | 0.0 | 1.09 | 21.04 | 143.52 | 151.98 |
| 22Q1 (10) | 17.93 | 30.88 | 33.11 | 8.21 | -2.38 | 10.8 | 2.7 | 2.66 | 7.57 | 0 | -100.0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0.15 | 0.0 | 7.14 | 0 | -100.0 | 0 | 0.04 | -33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 441.38 | 419.35 | 1.07 | 2.88 | -49.05 | 8.09 | 118.65 | 43.44 | 6.23 | 120.14 | 29.25 | 1.75 | 136.49 | 133.33 | 21.58 | 7.42 | 63.36 | 6.69 | 118.63 | 27.67 | 5.38 | 189.25 | 90.11 | 6.69 | -68.67 | 27.67 | 93 | 0.0 | 1.09 | 8.64 | 104.26 | 38.24 |
| 21Q4 (9) | 13.7 | -34.73 | -2.42 | 8.41 | -10.05 | 4.21 | 2.63 | -18.83 | 21.76 | 0.01 | 0 | -50.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.15 | 0.0 | 15.38 | 0.01 | -75.0 | 0 | 0.06 | 20.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.29 | -7.41 | 14.71 | 1.04 | 381.08 | 1833.33 | 3.7 | -53.92 | -1.33 | 2.83 | -51.71 | 0.35 | 0.74 | -60.85 | -12.94 | 20.09 | -14.8 | -11.03 | 3.06 | -51.58 | -3.47 | 1.86 | -71.34 | -38.0 | 21.35 | 16.6 | 25.0 | 93 | 0.0 | 4.49 | 4.23 | -50.64 | -2.98 |
| 21Q3 (8) | 20.99 | 25.09 | 40.59 | 9.35 | 22.06 | 17.46 | 3.24 | 17.82 | 41.48 | 0 | -100.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | 0.0 | 25.0 | 0.04 | 0 | 0 | 0.05 | 0.0 | -50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.27 | 27.03 | -3.85 | -0.37 | -126.62 | -428.57 | 8.03 | 3.61 | 74.19 | 5.86 | -5.94 | 63.23 | 1.89 | 46.51 | 110.0 | 23.58 | 41.2 | 20.8 | 6.32 | -6.51 | 61.22 | 6.49 | 28.77 | 70.34 | 18.31 | 52.71 | 30.14 | 93 | 1.09 | 1.09 | 8.57 | 2.63 | 64.49 |
| 21Q2 (7) | 16.78 | 24.57 | -3.73 | 7.66 | 3.37 | 4.36 | 2.75 | 9.56 | 0.0 | 0.01 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.15 | 7.14 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | -19.35 | 0 | 1.39 | -33.81 | 1169.23 | 7.75 | 37.41 | 7.49 | 6.23 | 29.25 | 17.55 | 1.29 | 72.0 | -25.0 | 16.70 | 26.42 | -29.92 | 6.76 | 29.01 | 12.67 | 5.04 | 78.09 | -10.95 | 11.99 | 128.82 | 17.55 | 92 | 0.0 | 4.55 | 8.35 | 33.6 | 6.51 |
| 21Q1 (6) | 13.47 | -4.06 | 6.57 | 7.41 | -8.18 | 20.49 | 2.51 | 16.2 | 0.8 | 0 | -100.0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.14 | 7.69 | -6.67 | 0 | 0 | 0 | 0.03 | -50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | 8.82 | -444.44 | 2.1 | 3600.0 | 650.0 | 5.64 | 50.4 | 32.08 | 4.82 | 70.92 | 37.71 | 0.75 | -11.76 | 25.0 | 13.21 | -41.5 | -5.98 | 5.24 | 65.3 | 26.27 | 2.83 | -5.67 | -15.52 | 5.24 | -69.32 | 26.27 | 92 | 3.37 | 9.52 | 6.25 | 43.35 | 28.34 |
| 20Q4 (5) | 14.04 | -5.96 | 22.83 | 8.07 | 1.38 | 29.12 | 2.16 | -5.68 | -13.6 | 0.02 | 0 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.13 | 8.33 | 0.0 | 0 | 0 | 0 | 0.06 | -40.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -30.77 | 35.85 | -0.06 | 14.29 | -160.0 | 3.75 | -18.66 | 35.38 | 2.82 | -21.45 | 13.71 | 0.85 | -5.56 | 240.0 | 22.58 | 15.68 | 150.33 | 3.17 | -19.13 | 5.32 | 3.00 | -21.26 | 20.97 | 17.08 | 21.39 | 112.7 | 89 | -3.26 | 7.23 | 4.36 | -16.31 | 28.99 |
| 20Q3 (4) | 14.93 | -14.34 | 0.0 | 7.96 | 8.45 | 0.0 | 2.29 | -16.73 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.26 | 0 | 0.0 | -0.07 | 46.15 | 0.0 | 4.61 | -36.06 | 0.0 | 3.59 | -32.26 | 0.0 | 0.9 | -47.67 | 0.0 | 19.52 | -18.09 | 0.0 | 3.92 | -34.67 | 0.0 | 3.81 | -32.69 | 0.0 | 14.07 | 37.94 | 0.0 | 92 | 4.55 | 0.0 | 5.21 | -33.55 | 0.0 |
| 20Q2 (3) | 17.43 | 37.9 | 0.0 | 7.34 | 19.35 | 0.0 | 2.75 | 10.44 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 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 | -0.13 | -146.43 | 0.0 | 7.21 | 68.85 | 0.0 | 5.3 | 51.43 | 0.0 | 1.72 | 186.67 | 0.0 | 23.83 | 69.61 | 0.0 | 6.00 | 44.58 | 0.0 | 5.66 | 68.96 | 0.0 | 10.20 | 145.78 | 0.0 | 88 | 4.76 | 0.0 | 7.84 | 60.99 | 0.0 |
| 20Q1 (2) | 12.64 | 10.59 | 0.0 | 6.15 | -1.6 | 0.0 | 2.49 | -0.4 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 15.38 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 116.98 | 0.0 | 0.28 | 180.0 | 0.0 | 4.27 | 54.15 | 0.0 | 3.5 | 41.13 | 0.0 | 0.6 | 140.0 | 0.0 | 14.05 | 55.76 | 0.0 | 4.15 | 37.87 | 0.0 | 3.35 | 35.08 | 0.0 | 4.15 | -48.32 | 0.0 | 84 | 1.2 | 0.0 | 4.87 | 44.08 | 0.0 |
| 19Q4 (1) | 11.43 | 0.0 | 0.0 | 6.25 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 2.77 | 0.0 | 0.0 | 2.48 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 9.02 | 0.0 | 0.0 | 3.01 | 0.0 | 0.0 | 2.48 | 0.0 | 0.0 | 8.03 | 0.0 | 0.0 | 83 | 0.0 | 0.0 | 3.38 | 0.0 | 0.0 |
