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) | 60.74 | -22.52 | 45.98 | -25.45 | 7.37 | -10.12 | 0.93 | 43.08 | 0.01 | -75.0 | 0 | 0 | 0.04 | 33.33 | 0.04 | -75.0 | 0.04 | -33.33 | 0.01 | -90.0 | 0 | 0 | 0.38 | -80.61 | 1.91 | -18.03 | 9.3 | -14.21 | 6.15 | -4.65 | 3.18 | -27.73 | 34.13 | -15.98 | 4.29 | -4.03 | 2.94 | 2.8 | 0.00 | 0 | 142 | 0.0 | 13.57 | -11.71 |
| 2022 (9) | 78.39 | -10.08 | 61.68 | -8.17 | 8.2 | -0.73 | 0.65 | 12.07 | 0.04 | -20.0 | 0 | 0 | 0.03 | 0 | 0.16 | 23.08 | 0.06 | 0 | 0.1 | 233.33 | -0.04 | 0 | 1.96 | 0 | 2.33 | 70.07 | 10.84 | -17.44 | 6.45 | -29.04 | 4.4 | 8.64 | 40.62 | 31.8 | 4.47 | -29.16 | 2.86 | -46.64 | 0.00 | 0 | 142 | 0.0 | 15.37 | -9.85 |
| 2021 (8) | 87.18 | 20.03 | 67.17 | 20.96 | 8.26 | 2.23 | 0.58 | -15.94 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.13 | 550.0 | 0 | 0 | 0.03 | -95.77 | 0 | 0 | -0.54 | 0 | 1.37 | 211.36 | 13.13 | 38.65 | 9.09 | 34.27 | 4.05 | 50.0 | 30.82 | 7.95 | 6.31 | 33.4 | 5.36 | 21.82 | 0.00 | 0 | 142 | 0.0 | 17.05 | 23.19 |
| 2020 (7) | 72.63 | -4.72 | 55.53 | -5.63 | 8.08 | -2.18 | 0.69 | -19.77 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.02 | -77.78 | 0 | 0 | 0.71 | 0 | 0 | 0 | -1.37 | 0 | 0.44 | -63.64 | 9.47 | -8.33 | 6.77 | 4.15 | 2.7 | -29.87 | 28.55 | -23.38 | 4.73 | 4.19 | 4.40 | 19.89 | 0.00 | 0 | 142 | 0.0 | 13.84 | -8.1 |
| 2019 (6) | 76.23 | 6.72 | 58.84 | 5.43 | 8.26 | 3.25 | 0.86 | 10.26 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.09 | -35.71 | 0 | 0 | -0.09 | 0 | 0 | 0 | 0.14 | -75.44 | 1.21 | -17.12 | 10.33 | 13.77 | 6.5 | 1.4 | 3.85 | 42.59 | 37.26 | 25.54 | 4.54 | 1.57 | 3.67 | 6.69 | 0.00 | 0 | 142 | 0.0 | 15.06 | 9.21 |
| 2018 (5) | 71.43 | 13.78 | 55.81 | 9.84 | 8.0 | 0.63 | 0.78 | 32.2 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.14 | 27.27 | 0 | 0 | 0.16 | 33.33 | 0.22 | 120.0 | 0.57 | 0 | 1.46 | 0 | 9.08 | 152.92 | 6.41 | 156.4 | 2.7 | 141.07 | 29.68 | -5.27 | 4.47 | 156.9 | 3.44 | 68.63 | 0.00 | 0 | 142 | 0.0 | 13.79 | 55.12 |
| 2017 (4) | 62.78 | 2.05 | 50.81 | 1.93 | 7.95 | -1.49 | 0.59 | 15.69 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.11 | -59.26 | 0 | 0 | 0.12 | 0 | 0.1 | 0 | -1.64 | 0 | -0.44 | 0 | 3.59 | -28.06 | 2.5 | -23.31 | 1.12 | -38.8 | 31.33 | -14.75 | 1.74 | -22.67 | 2.04 | 58.14 | 0.00 | 0 | 142 | -1.39 | 8.89 | -16.29 |
| 2016 (3) | 61.52 | -12.55 | 49.85 | -20.99 | 8.07 | -14.69 | 0.51 | -5.56 | 0.05 | -54.55 | 0 | 0 | 0 | 0 | 0.27 | 0 | 0 | 0 | -0.01 | 0 | -0.14 | 0 | 1.3 | 6.56 | 1.4 | 0 | 4.99 | 0 | 3.26 | 0 | 1.83 | 90.62 | 36.75 | 0 | 2.25 | 0 | 1.29 | 0 | 0.00 | 0 | 144 | -5.26 | 10.62 | 257.58 |
| 2015 (2) | 70.35 | -25.48 | 63.09 | -21.16 | 9.46 | -4.44 | 0.54 | 5.88 | 0.11 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.66 | 0 | 0.15 | 15.38 | 1.22 | 50.62 | -2.16 | 0 | -4.35 | 0 | -5.3 | 0 | 0.96 | -32.87 | 0.00 | 0 | -3.49 | 0 | -2.18 | 0 | 0.00 | 0 | 152 | 0.0 | 2.97 | -77.85 |
| 2014 (1) | 94.41 | -1.2 | 80.02 | 1.12 | 9.9 | 5.77 | 0.51 | 37.84 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | 0.13 | 0 | 0.81 | 0 | 0.87 | 0 | 5.36 | -19.76 | 3.94 | -21.04 | 1.43 | -16.37 | 26.60 | 3.95 | 2.57 | -21.17 | 2.13 | -43.05 | 0.00 | 0 | 152 | 0.0 | 13.41 | -6.81 |
| 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) | 14.18 | -5.91 | -12.42 | 10.92 | -3.11 | -9.53 | 2.46 | 21.18 | 29.47 | 0.22 | 0.0 | 4.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | -100.0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.1 | -88.51 | -84.13 | 0.9 | -65.91 | -68.31 | 0.62 | -68.84 | -68.69 | 0.29 | -55.38 | -66.67 | 31.91 | 29.93 | 3.98 | 0.43 | -69.29 | -69.06 | 0.36 | -53.85 | -61.7 | 2.97 | 17.39 | -19.07 | 144 | 1.41 | 1.41 | 2.05 | -44.14 | -47.03 |
| 24Q2 (19) | 15.07 | 14.25 | -3.4 | 11.27 | 11.47 | -3.43 | 2.03 | 9.73 | 16.67 | 0.22 | 4.76 | -4.35 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.25 | 0 | 525.0 | 0.01 | 0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.23 | -43.9 | -70.89 | 0.87 | -2.25 | -23.01 | 2.64 | 24.53 | -20.48 | 1.99 | 23.6 | -1.0 | 0.65 | 27.45 | -50.76 | 24.56 | 1.57 | -38.03 | 1.40 | 23.89 | -0.71 | 0.78 | 56.0 | 27.87 | 2.53 | 123.89 | 10.96 | 142 | 0.0 | 0.0 | 3.67 | 17.63 | -16.59 |
| 24Q1 (18) | 13.19 | -10.76 | -6.92 | 10.11 | -10.29 | -7.84 | 1.85 | -7.04 | 6.32 | 0.21 | -19.23 | -4.55 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.41 | 182.0 | 246.43 | 0.89 | 2325.0 | 368.42 | 2.12 | 43.24 | 27.71 | 1.61 | 73.12 | 30.89 | 0.51 | -7.27 | 18.6 | 24.18 | -35.45 | -7.25 | 1.13 | 73.85 | 29.89 | 0.50 | -25.37 | -30.56 | 1.13 | -73.84 | 29.89 | 142 | 0.0 | 0.0 | 3.12 | 25.81 | 10.64 |
| 23Q4 (17) | 14.78 | -8.71 | -7.34 | 11.27 | -6.63 | -7.77 | 1.99 | 4.74 | -2.93 | 0.26 | 23.81 | 13.04 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 300.0 | 33.33 | 0 | 0 | 0 | 0.04 | 300.0 | -33.33 | -0.02 | -300.0 | -133.33 | 0 | 0 | 0 | -0.5 | -242.86 | 29.58 | -0.04 | -106.35 | 90.48 | 1.48 | -47.89 | 17.46 | 0.93 | -53.03 | 151.35 | 0.55 | -36.78 | -38.89 | 37.46 | 22.06 | -47.51 | 0.65 | -53.24 | 150.0 | 0.67 | -28.72 | 21.82 | 4.32 | 17.71 | -4.64 | 142 | 0.0 | 0.0 | 2.48 | -35.92 | 1.22 |
| 23Q3 (16) | 16.19 | 3.78 | -13.56 | 12.07 | 3.43 | -17.5 | 1.9 | 9.2 | -5.47 | 0.21 | -8.7 | 40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | -300.0 | 0 | 0 | -100.0 | 0 | -0.02 | -300.0 | 0 | 0.01 | 200.0 | -75.0 | 0 | 0 | 0 | 0.35 | -55.7 | -73.88 | 0.63 | -44.25 | -56.25 | 2.84 | -14.46 | -19.55 | 1.98 | -1.49 | -9.59 | 0.87 | -34.09 | -35.56 | 30.69 | -22.56 | -19.51 | 1.39 | -1.42 | -9.74 | 0.94 | 54.1 | 80.77 | 3.67 | 60.96 | -14.05 | 142 | 0.0 | 0.0 | 3.87 | -12.05 | -19.21 |
| 23Q2 (15) | 15.6 | 10.09 | -27.34 | 11.67 | 6.38 | -30.99 | 1.74 | 0.0 | -17.14 | 0.23 | 4.55 | 53.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.04 | 0 | -75.0 | 0.01 | 0 | 0 | -0.01 | -150.0 | 0 | 0 | 0 | 100.0 | 0.79 | 382.14 | -33.61 | 1.13 | 494.74 | -8.87 | 3.32 | 100.0 | -10.27 | 2.01 | 63.41 | -15.55 | 1.32 | 206.98 | 0.0 | 39.63 | 52.01 | 11.26 | 1.41 | 62.07 | -15.57 | 0.61 | -15.28 | -22.78 | 2.28 | 162.07 | -16.79 | 142 | 0.0 | 0.0 | 4.4 | 56.03 | -6.98 |
| 23Q1 (14) | 14.17 | -11.16 | -36.29 | 10.97 | -10.23 | -38.75 | 1.74 | -15.12 | -15.12 | 0.22 | -4.35 | 83.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -66.67 | 100.0 | 0 | 0 | 0 | -0.28 | 60.56 | -315.38 | 0.19 | 145.24 | 171.43 | 1.66 | 31.75 | -29.36 | 1.23 | 232.43 | -18.54 | 0.43 | -52.22 | -48.81 | 26.07 | -63.47 | -26.93 | 0.87 | 234.62 | -17.92 | 0.72 | 30.91 | -28.0 | 0.87 | -80.79 | -17.92 | 142 | 0.0 | 0.0 | 2.82 | 15.1 | -17.06 |
| 22Q4 (13) | 15.95 | -14.84 | -32.3 | 12.22 | -16.47 | -34.34 | 2.05 | 1.99 | -1.91 | 0.23 | 53.33 | 76.92 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | -0.71 | -152.99 | -115.15 | -0.42 | -129.17 | -275.0 | 1.26 | -64.31 | -59.49 | 0.37 | -83.11 | -81.5 | 0.9 | -33.33 | -18.92 | 71.36 | 87.15 | 100.45 | 0.26 | -83.12 | -81.56 | 0.55 | 5.77 | -54.92 | 4.53 | 6.09 | -29.0 | 142 | 0.0 | 0.0 | 2.45 | -48.85 | -40.39 |
| 22Q3 (12) | 18.73 | -12.76 | -13.21 | 14.63 | -13.48 | -11.12 | 2.01 | -4.29 | 0.0 | 0.15 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 300.0 | 0 | 100.0 | 0 | 1.34 | 12.61 | 1814.29 | 1.44 | 16.13 | 289.19 | 3.53 | -4.59 | 1.44 | 2.19 | -7.98 | 8.42 | 1.35 | 2.27 | -7.53 | 38.13 | 7.05 | -9.32 | 1.54 | -7.78 | 8.45 | 0.52 | -34.18 | -54.78 | 4.27 | 55.84 | -14.26 | 142 | 0.0 | 0.0 | 4.79 | 1.27 | 8.62 |
| 22Q2 (11) | 21.47 | -3.46 | -2.32 | 16.91 | -5.58 | 3.11 | 2.1 | 2.44 | -3.23 | 0.15 | 25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 23.08 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.04 | 0 | 0 | 1.19 | 815.38 | 421.62 | 1.24 | 1671.43 | 275.76 | 3.7 | 57.45 | -1.07 | 2.38 | 57.62 | -18.49 | 1.32 | 57.14 | 59.04 | 35.62 | -0.17 | 61.47 | 1.67 | 57.55 | -18.54 | 0.79 | -21.0 | -56.11 | 2.74 | 158.49 | -23.03 | 142 | 0.0 | 0.0 | 4.73 | 39.12 | 0.21 |
| 22Q1 (10) | 22.24 | -5.6 | 10.87 | 17.91 | -3.76 | 14.08 | 2.05 | -1.91 | 3.54 | 0.12 | -7.69 | -20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0.13 | 139.39 | 44.44 | 0.07 | -70.83 | -83.72 | 2.35 | -24.44 | -16.07 | 1.51 | -24.5 | -29.77 | 0.84 | -24.32 | 29.23 | 35.68 | 0.22 | 53.4 | 1.06 | -24.82 | -29.8 | 1.00 | -18.03 | -15.97 | 1.06 | -83.39 | -29.8 | 142 | 0.0 | 0.0 | 3.4 | -17.27 | -10.76 |
| 21Q4 (9) | 23.56 | 9.18 | 14.87 | 18.61 | 13.06 | 21.0 | 2.09 | 3.98 | 0.97 | 0.13 | -13.33 | -7.14 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.33 | -571.43 | 63.33 | 0.24 | -35.14 | 153.33 | 3.11 | -10.63 | 18.7 | 2.0 | -0.99 | -5.66 | 1.11 | -23.97 | 122.0 | 35.60 | -15.34 | 86.58 | 1.41 | -0.7 | -5.37 | 1.22 | 6.09 | -31.46 | 6.38 | 28.11 | 34.03 | 142 | 0.0 | 0.0 | 4.11 | -6.8 | 13.54 |
| 21Q3 (8) | 21.58 | -1.82 | 8.61 | 16.46 | 0.37 | 7.93 | 2.01 | -7.37 | -9.05 | 0.15 | 0.0 | -11.76 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -98.21 | 0 | 0 | 0 | 0.07 | 118.92 | 110.14 | 0.37 | 12.12 | 236.36 | 3.48 | -6.95 | 38.1 | 2.02 | -30.82 | 41.26 | 1.46 | 75.9 | 33.94 | 42.05 | 90.62 | -2.75 | 1.42 | -30.73 | 40.59 | 1.15 | -36.11 | 25.0 | 4.98 | 39.89 | 52.29 | 142 | 0.0 | 0.0 | 4.41 | -6.57 | 20.82 |
| 21Q2 (7) | 21.98 | 9.57 | 19.33 | 16.4 | 4.46 | 18.84 | 2.17 | 9.6 | 7.96 | 0.15 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.37 | -511.11 | 0 | 0.33 | -23.26 | 6.45 | 3.74 | 33.57 | 27.65 | 2.92 | 35.81 | 30.36 | 0.83 | 27.69 | 20.29 | 22.06 | -5.16 | -6.01 | 2.05 | 35.76 | 29.75 | 1.80 | 51.26 | 34.33 | 3.56 | 135.76 | 57.52 | 142 | 0.0 | 0.0 | 4.72 | 23.88 | 17.12 |
| 21Q1 (6) | 20.06 | -2.19 | 45.05 | 15.7 | 2.08 | 41.31 | 1.98 | -4.35 | 10.61 | 0.15 | 7.14 | -25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0 | 0.09 | 110.0 | -70.97 | 0.43 | 195.56 | -8.51 | 2.8 | 6.87 | 100.0 | 2.15 | 1.42 | 121.65 | 0.65 | 30.0 | 54.76 | 23.26 | 21.91 | -23.41 | 1.51 | 1.34 | 122.06 | 1.19 | -33.15 | 240.0 | 1.51 | -68.28 | 122.06 | 142 | 0.0 | 0.0 | 3.81 | 5.25 | 50.59 |
| 20Q4 (5) | 20.51 | 3.22 | 0.29 | 15.38 | 0.85 | -3.09 | 2.07 | -6.33 | -0.96 | 0.14 | -17.65 | -36.36 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -92.86 | 0 | 0 | 0 | 0 | -0.9 | -30.43 | -119.51 | -0.45 | -509.09 | -136.84 | 2.62 | 3.97 | 13.91 | 2.12 | 48.25 | 30.86 | 0.5 | -54.13 | -26.47 | 19.08 | -55.87 | -35.63 | 1.49 | 47.52 | 30.7 | 1.78 | 93.48 | 41.27 | 4.76 | 45.57 | 4.16 | 142 | 0.0 | 0.0 | 3.62 | -0.82 | 2.84 |
| 20Q3 (4) | 19.87 | 7.87 | 0.0 | 15.25 | 10.51 | 0.0 | 2.21 | 9.95 | 0.0 | 0.17 | 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 | 0.56 | 0 | 0.0 | 0 | 0 | 0.0 | -0.69 | 0 | 0.0 | 0.11 | -64.52 | 0.0 | 2.52 | -13.99 | 0.0 | 1.43 | -36.16 | 0.0 | 1.09 | 57.97 | 0.0 | 43.24 | 84.24 | 0.0 | 1.01 | -36.08 | 0.0 | 0.92 | -31.34 | 0.0 | 3.27 | 44.69 | 0.0 | 142 | 0.0 | 0.0 | 3.65 | -9.43 | 0.0 |
| 20Q2 (3) | 18.42 | 33.19 | 0.0 | 13.8 | 24.21 | 0.0 | 2.01 | 12.29 | 0.0 | 0 | -100.0 | 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 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.31 | -34.04 | 0.0 | 2.93 | 109.29 | 0.0 | 2.24 | 130.93 | 0.0 | 0.69 | 64.29 | 0.0 | 23.47 | -22.72 | 0.0 | 1.58 | 132.35 | 0.0 | 1.34 | 282.86 | 0.0 | 2.26 | 232.35 | 0.0 | 142 | 0.0 | 0.0 | 4.03 | 59.29 | 0.0 |
| 20Q1 (2) | 13.83 | -32.37 | 0.0 | 11.11 | -29.99 | 0.0 | 1.79 | -14.35 | 0.0 | 0.2 | -9.09 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.31 | 175.61 | 0.0 | 0.47 | 347.37 | 0.0 | 1.4 | -39.13 | 0.0 | 0.97 | -40.12 | 0.0 | 0.42 | -38.24 | 0.0 | 30.37 | 2.46 | 0.0 | 0.68 | -40.35 | 0.0 | 0.35 | -72.22 | 0.0 | 0.68 | -85.12 | 0.0 | 142 | 0.0 | 0.0 | 2.53 | -28.12 | 0.0 |
| 19Q4 (1) | 20.45 | 0.0 | 0.0 | 15.87 | 0.0 | 0.0 | 2.09 | 0.0 | 0.0 | 0.22 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 | 1.62 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 29.64 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 1.26 | 0.0 | 0.0 | 4.57 | 0.0 | 0.0 | 142 | 0.0 | 0.0 | 3.52 | 0.0 | 0.0 |
