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) | 59.51 | -14.44 | 53.7 | -16.68 | 6.51 | -0.31 | 1.15 | 422.73 | 1.2 | 53.85 | 0.01 | -50.0 | 0 | 0 | 0.07 | -50.0 | 0.81 | 97.56 | -0.08 | 0 | 0 | 0 | 0.53 | -71.35 | 1.49 | -15.34 | 0.79 | 132.35 | 0.54 | 54.29 | 0.25 | 0 | 31.51 | 0 | 0.34 | 54.55 | -0.59 | 0 | 0.00 | 0 | 160 | 0.0 | 5.83 | 14.76 |
| 2022 (9) | 69.55 | -23.61 | 64.45 | -17.78 | 6.53 | -17.13 | 0.22 | 340.0 | 0.78 | 39.29 | 0.02 | 0.0 | 0 | 0 | 0.14 | 133.33 | 0.41 | 10.81 | -0.13 | 0 | -0.42 | 0 | 1.85 | 0 | 1.76 | 0 | 0.34 | -89.47 | 0.35 | -85.42 | -0.01 | 0 | 0.00 | 0 | 0.22 | -85.23 | -0.88 | 0 | 0.00 | 0 | 160 | 0.0 | 5.08 | -37.52 |
| 2021 (8) | 91.04 | 9.58 | 78.39 | 7.08 | 7.88 | 4.51 | 0.05 | -68.75 | 0.56 | -29.11 | 0.02 | 0.0 | 0 | 0 | 0.06 | 200.0 | 0.37 | 5.71 | -0.03 | 0 | 0 | 0 | -1.96 | 0 | -1.53 | 0 | 3.23 | 0 | 2.4 | 0 | 0.83 | 8200.0 | 25.57 | 0 | 1.49 | 0 | 2.46 | 69.66 | 0.00 | 0 | 160 | 0.0 | 8.13 | 65.24 |
| 2020 (7) | 83.08 | 4.94 | 73.21 | 7.93 | 7.54 | -1.05 | 0.16 | -60.0 | 0.79 | -28.83 | 0.02 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0.35 | -54.55 | -0.05 | 0 | -0.24 | 0 | -2.36 | 0 | -3.15 | 0 | -0.82 | 0 | -0.83 | 0 | 0.01 | -99.17 | 0.00 | 0 | -0.52 | 0 | 1.45 | -7.64 | 0.00 | 0 | 160 | 0.0 | 4.92 | -53.93 |
| 2019 (6) | 79.17 | -11.37 | 67.83 | -10.31 | 7.62 | -8.96 | 0.4 | 8.11 | 1.11 | -6.72 | 0.02 | 0 | 0 | 0 | 0.03 | 50.0 | 0.77 | -30.63 | -0.09 | 0 | 0 | 0 | 2.05 | -0.49 | 1.03 | -65.08 | 4.75 | -42.63 | 3.55 | -36.15 | 1.21 | -55.51 | 25.38 | -22.76 | 2.19 | -36.15 | 1.57 | -3.68 | 0.00 | 0 | 160 | 0.0 | 10.68 | -26.95 |
| 2018 (5) | 89.33 | 2.28 | 75.63 | 1.06 | 8.37 | 0.48 | 0.37 | 54.17 | 1.19 | 21.43 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 1.11 | 56.34 | -0.18 | 0 | 0 | 0 | 2.06 | 0 | 2.95 | 0 | 8.28 | 104.95 | 5.56 | 103.66 | 2.72 | 107.63 | 32.86 | 1.2 | 3.43 | 102.96 | 1.63 | -8.94 | 0.00 | 0 | 160 | 0.0 | 14.62 | 40.04 |
| 2017 (4) | 87.34 | 1.75 | 74.84 | 4.79 | 8.33 | 0.97 | 0.24 | 14.29 | 0.98 | 10.11 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.71 | 20.34 | -0.08 | 0 | 0 | 0 | -0.4 | 0 | -0.13 | 0 | 4.04 | -40.41 | 2.73 | -45.94 | 1.31 | -24.28 | 32.47 | 27.13 | 1.69 | -45.83 | 1.79 | -35.38 | 0.00 | 0 | 160 | 0.0 | 10.44 | -24.07 |
| 2016 (3) | 85.84 | 9.84 | 71.42 | 3.69 | 8.25 | 13.64 | 0.21 | -70.42 | 0.89 | -15.24 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.59 | 0.0 | -0.37 | 0 | 0 | 0 | 1.28 | 0 | 0.61 | 0 | 6.78 | 1406.67 | 5.05 | 2557.89 | 1.73 | 565.38 | 25.54 | -55.26 | 3.12 | 2500.0 | 2.77 | 154.13 | 0.00 | 0 | 160 | 0.0 | 13.75 | 90.97 |
| 2015 (2) | 78.15 | -12.77 | 68.88 | -11.31 | 7.26 | -5.22 | 0.71 | 16.39 | 1.05 | -3.67 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.59 | 7.27 | -0.23 | 0 | 0 | 0 | -2.06 | 0 | -1.55 | 0 | 0.45 | -89.02 | 0.19 | -94.26 | 0.26 | -67.5 | 57.09 | 193.67 | 0.12 | -94.12 | 1.09 | -49.77 | 0.00 | 0 | 160 | 0.0 | 7.2 | -35.54 |
| 2014 (1) | 89.59 | 11.33 | 77.66 | 8.27 | 7.66 | 10.53 | 0.61 | 134.62 | 1.09 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.55 | -23.61 | -0.03 | 0 | 0 | 0 | 0.69 | 0 | -0.17 | 0 | 4.1 | 91.59 | 3.31 | 109.49 | 0.8 | 42.86 | 19.44 | -25.83 | 2.04 | 106.06 | 2.17 | 178.21 | 0.00 | 0 | 160 | 0.0 | 11.17 | 33.29 |
| 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) | 13.59 | 2.33 | -18.38 | 13.3 | 5.39 | -7.19 | 1.92 | 28.86 | 6.08 | 0.19 | -45.71 | -34.48 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 6.13 | 873.02 | 1014.55 | 4.5 | 2350.0 | 324.53 | 3.63 | 36200.0 | 266.67 | 0.87 | 535.0 | 987.5 | 19.27 | 0 | 170.27 | 2.27 | 0 | 266.13 | -1.56 | -300.0 | -657.14 | 2.22 | 4540.0 | 252.38 | 160 | 0.0 | 0.0 | 5.5 | 570.73 | 138.1 |
| 24Q2 (19) | 13.28 | -1.92 | -8.79 | 12.62 | 1.12 | -4.75 | 1.49 | 2.05 | -2.61 | 0.35 | 6.06 | -2.78 | 0.24 | -11.11 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.15 | 400.0 | -55.88 | -0.06 | 0.0 | -100.0 | 0 | 0 | 0 | 0.31 | 0.0 | -51.56 | 0.63 | 85.29 | -40.0 | -0.2 | -185.71 | -123.81 | 0.01 | 111.11 | -98.65 | -0.2 | -1100.0 | -322.22 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.39 | -44.44 | -105.26 | -0.05 | 0.0 | -600.0 | 160 | 0.0 | 0.0 | 0.82 | -18.0 | -61.5 |
| 24Q1 (18) | 13.54 | -4.31 | -4.31 | 12.48 | -3.26 | -5.67 | 1.46 | -6.41 | -9.88 | 0.33 | -8.33 | 153.85 | 0.27 | -10.0 | -3.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -84.21 | -86.36 | -0.06 | -100.0 | 0 | 0 | 0 | 0 | 0.31 | 170.45 | 282.35 | 0.34 | 440.0 | 3500.0 | -0.07 | 82.5 | 90.14 | -0.09 | 80.85 | 87.5 | 0.02 | -71.43 | 100.0 | 0.00 | 0 | 0 | -0.05 | 82.76 | 88.89 | -0.27 | -17.39 | 38.64 | -0.05 | -114.71 | 88.89 | 160 | 0.0 | 0.0 | 1.0 | 17.65 | 85.19 |
| 23Q4 (17) | 14.15 | -15.02 | -5.67 | 12.9 | -9.98 | -7.79 | 1.56 | -13.81 | 13.04 | 0.36 | 24.14 | 176.92 | 0.3 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -50.0 | 0.19 | 171.43 | 171.43 | -0.03 | 0.0 | 25.0 | 0 | 0 | 100.0 | -0.44 | -188.0 | -283.33 | -0.1 | -118.18 | -66.67 | -0.4 | -137.74 | 4.76 | -0.47 | -147.47 | -30.56 | 0.07 | -12.5 | 216.67 | 0.00 | -100.0 | 0 | -0.29 | -146.77 | -26.09 | -0.23 | -182.14 | -21.05 | 0.34 | -46.03 | 54.55 | 160 | 0.0 | 0.0 | 0.85 | -63.2 | -2.3 |
| 23Q3 (16) | 16.65 | 14.35 | -13.64 | 14.33 | 8.15 | -17.26 | 1.81 | 18.3 | -5.24 | 0.29 | -19.44 | 480.0 | 0.3 | -6.25 | 30.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0.07 | -79.41 | 40.0 | -0.03 | 0.0 | 50.0 | 0 | 0 | 100.0 | 0.5 | -21.88 | -18.03 | 0.55 | -47.62 | -19.12 | 1.06 | 26.19 | 45.21 | 0.99 | 33.78 | 59.68 | 0.08 | -11.11 | -27.27 | 7.13 | -35.88 | -53.52 | 0.62 | 31.91 | 58.97 | 0.28 | 247.37 | 800.0 | 0.63 | 6200.0 | 40.0 | 160 | 0.0 | 0.0 | 2.31 | 8.45 | 19.69 |
| 23Q2 (15) | 14.56 | 2.9 | -15.4 | 13.25 | 0.15 | -18.91 | 1.53 | -5.56 | 2.0 | 0.36 | 176.92 | 1100.0 | 0.32 | 14.29 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.34 | 54.55 | 54.55 | -0.03 | 0 | -50.0 | 0 | 0 | 100.0 | 0.64 | 476.47 | 1500.0 | 1.05 | 10600.0 | 262.07 | 0.84 | 218.31 | 347.06 | 0.74 | 202.78 | 535.29 | 0.09 | 800.0 | 150.0 | 11.12 | 0 | 0 | 0.47 | 204.44 | 570.0 | -0.19 | 56.82 | 34.48 | 0.01 | 102.22 | -83.33 | 160 | 0.0 | 0.0 | 2.13 | 294.44 | 162.96 |
| 23Q1 (14) | 14.15 | -5.67 | -21.65 | 13.23 | -5.43 | -21.25 | 1.62 | 17.39 | -6.9 | 0.13 | 0.0 | 550.0 | 0.28 | 3.7 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.22 | 214.29 | 214.29 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | -0.17 | -170.83 | -117.71 | -0.01 | 83.33 | -101.18 | -0.71 | -69.05 | -291.89 | -0.72 | -100.0 | -376.92 | 0.01 | 116.67 | -90.91 | 0.00 | 0 | -100.0 | -0.45 | -95.65 | -381.25 | -0.44 | -131.58 | -18.92 | -0.45 | -304.55 | -381.25 | 160 | 0.0 | 0.0 | 0.54 | -37.93 | -63.27 |
| 22Q4 (13) | 15.0 | -22.2 | -32.19 | 13.99 | -19.23 | -30.54 | 1.38 | -27.75 | -28.87 | 0.13 | 160.0 | 1200.0 | 0.27 | 17.39 | 107.69 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.07 | 40.0 | -30.0 | -0.04 | 33.33 | -300.0 | -0.01 | 0.0 | 0 | 0.24 | -60.66 | 900.0 | -0.06 | -108.82 | -128.57 | -0.42 | -157.53 | -275.0 | -0.36 | -158.06 | -176.6 | -0.06 | -154.55 | 73.91 | 0.00 | -100.0 | 0 | -0.23 | -158.97 | -179.31 | -0.19 | -375.0 | -218.75 | 0.22 | -51.11 | -85.33 | 160 | 0.0 | 0.0 | 0.87 | -54.92 | -39.58 |
| 22Q3 (12) | 19.28 | 12.03 | -18.51 | 17.32 | 6.0 | -13.31 | 1.91 | 27.33 | -7.28 | 0.05 | 66.67 | 400.0 | 0.23 | 43.75 | 76.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -77.27 | -54.55 | -0.06 | -200.0 | 0 | -0.01 | 0.0 | 0 | 0.61 | 1425.0 | 189.71 | 0.68 | 134.48 | 185.0 | 0.73 | 314.71 | -10.98 | 0.62 | 464.71 | 21.57 | 0.11 | 161.11 | -64.52 | 15.34 | 0 | -59.6 | 0.39 | 490.0 | 21.88 | -0.04 | 86.21 | -104.88 | 0.45 | 650.0 | -62.81 | 160 | 0.0 | 0.0 | 1.93 | 138.27 | -0.52 |
| 22Q2 (11) | 17.21 | -4.71 | -25.72 | 16.34 | -2.74 | -14.58 | 1.5 | -13.79 | -25.37 | 0.03 | 50.0 | 50.0 | 0.16 | 33.33 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0.22 | 214.29 | 2100.0 | -0.02 | -100.0 | -100.0 | -0.01 | 97.5 | 0 | 0.04 | -95.83 | 105.19 | 0.29 | -65.88 | 164.44 | -0.34 | -191.89 | -121.38 | -0.17 | -165.38 | -115.45 | -0.18 | -263.64 | -136.73 | 0.00 | -100.0 | -100.0 | -0.10 | -162.5 | -114.49 | -0.29 | 21.62 | -129.9 | 0.06 | -62.5 | -93.26 | 160 | 0.0 | 0.0 | 0.81 | -44.9 | -71.48 |
| 22Q1 (10) | 18.06 | -18.35 | -18.24 | 16.8 | -16.58 | -12.23 | 1.74 | -10.31 | -7.45 | 0.02 | 100.0 | 0.0 | 0.12 | -7.69 | -25.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | -30.0 | -53.33 | -0.01 | 0.0 | 0.0 | -0.4 | 0 | 0 | 0.96 | 3300.0 | 304.26 | 0.85 | 304.76 | 273.47 | 0.37 | 54.17 | -36.21 | 0.26 | -44.68 | -21.21 | 0.11 | 147.83 | -56.0 | 29.97 | 0 | -30.77 | 0.16 | -44.83 | -23.81 | -0.37 | -331.25 | -172.55 | 0.16 | -89.33 | -23.81 | 160 | 0.0 | 0.0 | 1.47 | 2.08 | -23.04 |
| 21Q4 (9) | 22.12 | -6.51 | 0.87 | 20.14 | 0.8 | 1.41 | 1.94 | -5.83 | 4.86 | 0.01 | 0.0 | -50.0 | 0.13 | 0.0 | -23.53 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.1 | -9.09 | 25.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | 95.59 | 95.77 | 0.21 | 126.25 | 120.79 | 0.24 | -70.73 | 130.77 | 0.47 | -7.84 | 209.3 | -0.23 | -174.19 | 34.29 | 0.00 | -100.0 | 0 | 0.29 | -9.38 | 207.41 | 0.16 | -80.49 | -55.56 | 1.50 | 23.97 | 388.46 | 160 | 0.0 | 0.0 | 1.44 | -25.77 | 108.7 |
| 21Q3 (8) | 23.66 | 2.11 | 7.35 | 19.98 | 4.44 | 5.55 | 2.06 | 2.49 | 3.52 | 0.01 | -50.0 | -50.0 | 0.13 | -7.14 | -31.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.11 | 1000.0 | 22.22 | 0 | 100.0 | 100.0 | 0 | 0 | 100.0 | -0.68 | 11.69 | 52.11 | -0.8 | -77.78 | 54.8 | 0.82 | -48.43 | 226.15 | 0.51 | -53.64 | 182.26 | 0.31 | -36.73 | 1133.33 | 37.97 | 22.96 | 0 | 0.32 | -53.62 | 182.05 | 0.82 | -15.46 | 13.89 | 1.21 | 35.96 | 584.0 | 160 | 0.0 | 0.0 | 1.94 | -31.69 | 165.75 |
| 21Q2 (7) | 23.17 | 4.89 | 6.68 | 19.13 | -0.05 | 3.41 | 2.01 | 6.91 | 5.79 | 0.02 | 0.0 | 0 | 0.14 | -12.5 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -93.33 | 0 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.77 | -63.83 | 0 | -0.45 | 8.16 | -188.24 | 1.59 | 174.14 | -13.11 | 1.1 | 233.33 | -26.17 | 0.49 | 96.0 | 44.12 | 30.88 | -28.67 | 66.38 | 0.69 | 228.57 | -25.81 | 0.97 | 90.2 | 59.02 | 0.89 | 323.81 | 535.71 | 160 | 0.0 | 0.0 | 2.84 | 48.69 | -12.62 |
| 21Q1 (6) | 22.09 | 0.73 | 27.03 | 19.14 | -3.63 | 20.15 | 1.88 | 1.62 | 4.44 | 0.02 | 0.0 | -71.43 | 0.16 | -5.88 | -30.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.15 | 87.5 | 25.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.47 | 33.8 | 44.71 | -0.49 | 51.49 | 43.68 | 0.58 | 174.36 | 147.93 | 0.33 | 176.74 | 125.98 | 0.25 | 171.43 | 316.67 | 43.29 | 0 | 0 | 0.21 | 177.78 | 126.58 | 0.51 | 41.67 | 304.0 | 0.21 | 140.38 | 126.58 | 160 | 0.0 | 0.0 | 1.91 | 176.81 | 664.0 |
| 20Q4 (5) | 21.93 | -0.5 | 8.46 | 19.86 | 4.91 | 15.26 | 1.85 | -7.04 | 2.78 | 0.02 | 0.0 | -71.43 | 0.17 | -10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.08 | -11.11 | -84.62 | 0 | 100.0 | 100.0 | 0 | 100.0 | 0 | -0.71 | 50.0 | 4.05 | -1.01 | 42.94 | 11.4 | -0.78 | -20.0 | -1660.0 | -0.43 | 30.65 | -430.77 | -0.35 | -1066.67 | -337.5 | 0.00 | 0 | 0 | -0.27 | 30.77 | -437.5 | 0.36 | -50.0 | -54.43 | -0.52 | -108.0 | -123.42 | 160 | 0.0 | 0.0 | 0.69 | -5.48 | -51.06 |
| 20Q3 (4) | 22.04 | 1.47 | 0.0 | 18.93 | 2.32 | 0.0 | 1.99 | 4.74 | 0.0 | 0.02 | 0 | 0.0 | 0.19 | -9.52 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | -0.02 | 0 | 0.0 | -0.24 | 0 | 0.0 | -1.42 | 0 | 0.0 | -1.77 | -447.06 | 0.0 | -0.65 | -135.52 | 0.0 | -0.62 | -141.61 | 0.0 | -0.03 | -108.82 | 0.0 | 0.00 | -100.0 | 0.0 | -0.39 | -141.94 | 0.0 | 0.72 | 18.03 | 0.0 | -0.25 | -278.57 | 0.0 | 160 | 0.0 | 0.0 | 0.73 | -77.54 | 0.0 |
| 20Q2 (3) | 21.72 | 24.9 | 0.0 | 18.5 | 16.13 | 0.0 | 1.9 | 5.56 | 0.0 | 0 | -100.0 | 0.0 | 0.21 | -8.7 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | 0.51 | 158.62 | 0.0 | 1.83 | 251.24 | 0.0 | 1.49 | 217.32 | 0.0 | 0.34 | 466.67 | 0.0 | 18.56 | 0 | 0.0 | 0.93 | 217.72 | 0.0 | 0.61 | 344.0 | 0.0 | 0.14 | 117.72 | 0.0 | 160 | 0.0 | 0.0 | 3.25 | 1200.0 | 0.0 |
| 20Q1 (2) | 17.39 | -14.0 | 0.0 | 15.93 | -7.54 | 0.0 | 1.8 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.23 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | -76.92 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.85 | -14.86 | 0.0 | -0.87 | 23.68 | 0.0 | -1.21 | -2520.0 | 0.0 | -1.27 | -1076.92 | 0.0 | 0.06 | 175.0 | 0.0 | 0.00 | 0 | 0.0 | -0.79 | -1087.5 | 0.0 | -0.25 | -131.65 | 0.0 | -0.79 | -135.59 | 0.0 | 160 | 0.0 | 0.0 | 0.25 | -82.27 | 0.0 |
| 19Q4 (1) | 20.22 | 0.0 | 0.0 | 17.23 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.74 | 0.0 | 0.0 | -1.14 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 | 2.22 | 0.0 | 0.0 | 160 | 0.0 | 0.0 | 1.41 | 0.0 | 0.0 |
