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) | 848.06 | -11.31 | 731.39 | -8.92 | 47.26 | -1.83 | 11.53 | 149.03 | 0.98 | 55.56 | 0 | 0 | 0.07 | 40.0 | 0.25 | -67.53 | 0 | 0 | -0.8 | 0 | 0 | 0 | 10.62 | -55.45 | 14.74 | -5.57 | 84.14 | -30.31 | 56.73 | -21.61 | 18.51 | -45.25 | 22.00 | -21.43 | 30.56 | -21.38 | 22.70 | -26.01 | 0.00 | 0 | 185 | 0.0 | 108.66 | -23.43 |
| 2022 (9) | 956.24 | 0.05 | 802.98 | -2.02 | 48.14 | 11.18 | 4.63 | 121.53 | 0.63 | 800.0 | 0 | 0 | 0.05 | -16.67 | 0.77 | -17.2 | 0 | 0 | -0.19 | 0 | 0 | 0 | 23.84 | 0 | 15.61 | 65.36 | 120.73 | 18.0 | 72.37 | 13.4 | 33.81 | 18.01 | 28.00 | 0.0 | 38.87 | 13.26 | 30.68 | 4.39 | 0.00 | 0 | 185 | 0.0 | 141.91 | 17.14 |
| 2021 (8) | 955.73 | 11.82 | 819.56 | 8.6 | 43.3 | 29.49 | 2.09 | -25.89 | 0.07 | -46.15 | 0 | 0 | 0.06 | 20.0 | 0.93 | 0 | 0 | 0 | -1.23 | 0 | 0 | 0 | -1.22 | 0 | 9.44 | 39.64 | 102.31 | 39.48 | 63.82 | 26.38 | 28.65 | 39.48 | 28.00 | 0.0 | 34.32 | 26.41 | 29.39 | 24.32 | 0.00 | 0 | 185 | 0.0 | 121.15 | 36.45 |
| 2020 (7) | 854.71 | 15.92 | 754.69 | 13.99 | 33.44 | 1.55 | 2.82 | -24.4 | 0.13 | -83.12 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | -0.95 | 0 | 0 | 0 | -2.25 | 0 | 6.76 | -40.55 | 73.35 | 36.59 | 50.5 | 32.03 | 20.54 | 34.95 | 28.00 | -1.2 | 27.15 | 31.99 | 23.64 | 62.7 | 0.00 | 0 | 185 | 0.0 | 88.79 | 31.99 |
| 2019 (6) | 737.35 | 14.4 | 662.08 | 14.61 | 32.93 | 20.98 | 3.73 | 15.12 | 0.77 | 40.0 | 0 | 0 | 0.06 | -60.0 | 0 | 0 | 0 | 0 | -0.49 | 0 | 1.44 | 0 | 7.53 | 32.11 | 11.37 | 77.1 | 53.7 | 16.61 | 38.25 | 19.2 | 15.22 | 17.98 | 28.34 | 1.21 | 20.57 | 19.11 | 14.53 | 4.68 | 0.00 | 0 | 185 | 0.0 | 67.27 | 14.68 |
| 2018 (5) | 644.53 | 10.59 | 577.67 | 8.68 | 27.22 | 8.36 | 3.24 | 8.0 | 0.55 | -21.43 | 0 | 0 | 0.15 | 50.0 | 0 | 0 | 0 | 0 | -1.48 | 0 | 0 | 0 | 5.7 | 20.51 | 6.42 | -39.43 | 46.05 | 25.31 | 32.09 | 22.48 | 12.9 | 25.49 | 28.00 | 0.14 | 17.27 | 70.32 | 13.88 | 64.65 | 0.00 | 0 | 185 | -28.02 | 58.66 | 19.37 |
| 2017 (4) | 582.81 | 0.28 | 531.55 | 1.7 | 25.12 | -3.98 | 3.0 | 58.73 | 0.7 | 268.42 | 0 | 0 | 0.1 | -23.08 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0.07 | 0 | 4.73 | 73.9 | 10.6 | 60.61 | 36.75 | -5.67 | 26.2 | -6.5 | 10.28 | -5.86 | 27.96 | -0.25 | 10.14 | 12.29 | 8.43 | -27.2 | 0.00 | 0 | 257 | -16.56 | 49.14 | -4.17 |
| 2016 (3) | 581.2 | -9.52 | 522.68 | -9.21 | 26.16 | -8.69 | 1.89 | -11.68 | 0.19 | -78.65 | 0 | 0 | 0.13 | -48.0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 2.72 | -51.25 | 6.6 | -24.74 | 38.96 | -16.77 | 28.02 | -9.99 | 10.92 | -25.66 | 28.03 | -10.65 | 9.03 | -9.88 | 11.58 | -4.22 | 0.00 | 0 | 308 | 0.0 | 51.28 | -12.0 |
| 2015 (2) | 642.36 | 7.03 | 575.68 | 8.14 | 28.65 | -0.9 | 2.14 | -8.94 | 0.89 | -1.11 | 0 | 0 | 0.25 | 19.05 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0 | 0 | 5.58 | 60.81 | 8.77 | 31.29 | 46.81 | 2.77 | 31.13 | -8.06 | 14.69 | 30.23 | 31.37 | 26.65 | 10.02 | -8.33 | 12.09 | -17.7 | 0.00 | 0 | 308 | 0.0 | 58.27 | 2.77 |
| 2014 (1) | 600.16 | 9.65 | 532.37 | 9.61 | 28.91 | 16.2 | 2.35 | 152.69 | 0.9 | 0 | 0 | 0 | 0.21 | -75.0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.04 | 0 | 3.47 | -0.86 | 6.68 | 20.36 | 45.55 | 7.58 | 33.86 | 4.64 | 11.28 | 13.03 | 24.77 | 5.09 | 10.93 | 4.79 | 14.69 | 1.38 | 0.00 | 0 | 308 | 0.0 | 56.7 | 8.7 |
| 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) | 220.31 | 15.95 | 0.0 | 189.45 | 15.55 | -0.45 | 12.68 | 4.53 | -3.28 | 3.14 | -19.49 | -3.98 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 3.24 | -41.52 | -46.27 | 21.43 | 10.12 | -6.5 | 14.29 | 8.59 | -9.9 | 4.71 | 10.05 | -6.55 | 22.00 | 0.0 | 0.0 | 7.73 | 8.72 | -9.91 | 5.97 | 44.9 | 12.43 | 20.56 | 60.12 | -9.27 | 185 | 0.0 | 0.0 | 27.96 | 7.66 | -4.8 |
| 24Q2 (19) | 190.0 | 8.07 | -4.02 | 163.95 | 7.09 | -4.37 | 12.13 | 14.98 | 6.31 | 3.9 | 15.38 | 38.3 | 0.23 | -17.86 | -17.86 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.42 | -950.0 | -82.61 | 0 | 0 | 0 | 7.18 | 474.4 | 35.98 | 5.54 | 36.12 | 13.06 | 19.46 | 19.75 | -2.75 | 13.16 | 24.39 | -3.38 | 4.28 | 19.89 | -2.73 | 22.00 | 0.0 | 0.0 | 7.11 | 24.3 | -3.4 | 4.12 | 17.05 | -12.53 | 12.84 | 124.48 | -8.81 | 185 | 0.0 | 0.0 | 25.97 | 14.86 | 0.31 |
| 24Q1 (18) | 175.82 | -25.75 | -8.9 | 153.1 | -25.17 | -7.24 | 10.55 | -13.24 | -0.38 | 3.38 | 9.39 | 44.44 | 0.28 | 47.37 | 33.33 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 92.0 | -33.33 | 0 | 0 | 0 | 1.25 | 278.79 | 146.3 | 4.07 | 143.71 | 90.19 | 16.25 | -25.15 | -16.67 | 10.58 | -28.61 | -14.88 | 3.57 | -25.31 | -16.78 | 22.00 | 0.0 | 0.0 | 5.72 | -28.59 | -14.88 | 3.52 | -50.49 | -36.69 | 5.72 | -81.35 | -14.88 | 185 | 0.0 | 0.0 | 22.61 | -19.42 | -10.77 |
| 23Q4 (17) | 236.8 | 7.49 | -4.5 | 204.59 | 7.51 | -2.55 | 12.16 | -7.25 | -2.17 | 3.09 | -5.5 | 70.72 | 0.19 | -36.67 | -13.64 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.5 | -1150.0 | -177.78 | 0 | 0 | 0 | 0.33 | -95.72 | -93.01 | 1.67 | -72.31 | -51.59 | 21.71 | -5.28 | -25.29 | 14.82 | -6.56 | -16.13 | 4.78 | -5.16 | -41.28 | 22.00 | 0.0 | -21.43 | 8.01 | -6.64 | -16.13 | 7.11 | 33.9 | -7.54 | 30.67 | 35.35 | -21.62 | 185 | 0.0 | 0.0 | 28.06 | -4.46 | -19.07 |
| 23Q3 (16) | 220.3 | 11.29 | -10.42 | 190.3 | 11.0 | -7.18 | 13.11 | 14.9 | 8.89 | 3.27 | 15.96 | 136.96 | 0.3 | 7.14 | 25.0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0.02 | -91.67 | -97.4 | 0 | 0 | 0 | -0.04 | 82.61 | 0 | 0 | 0 | 0 | 7.71 | 46.02 | -12.68 | 6.03 | 23.06 | 18.93 | 22.92 | 14.54 | -32.45 | 15.86 | 16.45 | -21.87 | 5.04 | 14.55 | -46.95 | 22.00 | 0.0 | -21.43 | 8.58 | 16.58 | -21.79 | 5.31 | 12.74 | -35.48 | 22.66 | 60.94 | -23.39 | 185 | 0.0 | 0.0 | 29.37 | 13.44 | -25.59 |
| 23Q2 (15) | 197.96 | 2.57 | -16.81 | 171.44 | 3.87 | -13.5 | 11.41 | 7.74 | -2.65 | 2.82 | 20.51 | 243.9 | 0.28 | 33.33 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.24 | 0 | 0 | 0 | 0 | 0 | -0.23 | -666.67 | -475.0 | 0 | 0 | 0 | 5.28 | 295.56 | -38.68 | 4.9 | 128.97 | 16.39 | 20.01 | 2.62 | -37.93 | 13.62 | 9.57 | -29.87 | 4.4 | 2.56 | -51.27 | 22.00 | 0.0 | -21.43 | 7.36 | 9.52 | -29.9 | 4.71 | -15.29 | -42.7 | 14.08 | 109.52 | -24.3 | 185 | 0.0 | 0.0 | 25.89 | 2.17 | -30.74 |
| 23Q1 (14) | 193.0 | -22.17 | -13.99 | 165.05 | -21.38 | -13.05 | 10.59 | -14.8 | -11.38 | 2.34 | 29.28 | 277.42 | 0.21 | -4.55 | 950.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 83.33 | -250.0 | 0 | 0 | 0 | -2.7 | -157.2 | -261.68 | 2.14 | -37.97 | -25.95 | 19.5 | -32.9 | -23.53 | 12.43 | -29.65 | -17.08 | 4.29 | -47.3 | -39.92 | 22.00 | -21.43 | -21.43 | 6.72 | -29.63 | -17.04 | 5.56 | -27.7 | -14.98 | 6.72 | -82.83 | -17.04 | 185 | 0.0 | 0.0 | 25.34 | -26.91 | -16.64 |
| 22Q4 (13) | 247.97 | 0.83 | 2.27 | 209.94 | 2.4 | 1.56 | 12.43 | 3.24 | 7.9 | 1.81 | 31.16 | 206.78 | 0.22 | -8.33 | 1000.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.18 | 0 | 79.55 | 0 | 0 | 0 | 4.72 | -46.55 | 296.64 | 3.45 | -31.95 | 49.35 | 29.06 | -14.35 | 9.45 | 17.67 | -12.96 | 8.07 | 8.14 | -14.32 | 9.56 | 28.00 | 0.0 | 0.0 | 9.55 | -12.94 | 8.03 | 7.69 | -6.56 | 1.32 | 39.13 | 32.29 | 13.42 | 185 | 0.0 | 0.0 | 34.67 | -12.16 | 10.41 |
| 22Q3 (12) | 245.93 | 3.35 | -0.78 | 205.02 | 3.44 | -2.39 | 12.04 | 2.73 | 11.07 | 1.38 | 68.29 | 155.56 | 0.24 | 71.43 | 1100.0 | 0 | 0 | 0 | 0.02 | 100.0 | -33.33 | 0.77 | 0 | 67.39 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 8.83 | 2.56 | 1279.69 | 5.07 | 20.43 | 146.12 | 33.93 | 5.24 | 16.76 | 20.3 | 4.53 | 11.78 | 9.5 | 5.2 | 16.71 | 28.00 | 0.0 | 0.0 | 10.97 | 4.48 | 11.71 | 8.23 | 0.12 | -5.4 | 29.58 | 59.03 | 15.23 | 185 | 0.0 | 0.0 | 39.47 | 5.59 | 16.53 |
| 22Q2 (11) | 237.96 | 6.05 | -1.35 | 198.2 | 4.41 | -4.67 | 11.72 | -1.92 | 4.55 | 0.82 | 32.26 | 64.0 | 0.14 | 600.0 | 600.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | 87.5 | 0 | 0 | 0 | 8.61 | 415.57 | 762.31 | 4.21 | 45.67 | 24.19 | 32.24 | 26.43 | 26.43 | 19.42 | 29.55 | 22.45 | 9.03 | 26.47 | 26.47 | 28.00 | 0.0 | 0.0 | 10.50 | 29.63 | 22.52 | 8.22 | 25.69 | 21.96 | 18.60 | 129.63 | 17.35 | 185 | 0.0 | 0.0 | 37.38 | 22.96 | 24.23 |
| 22Q1 (10) | 224.38 | -7.46 | 0.08 | 189.82 | -8.17 | -2.62 | 11.95 | 3.73 | 22.82 | 0.62 | 5.08 | 37.78 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 102.27 | 300.0 | 0 | 0 | 0 | 1.67 | 40.34 | 195.43 | 2.89 | 25.11 | 72.02 | 25.5 | -3.95 | 20.23 | 14.99 | -8.32 | 11.37 | 7.14 | -3.9 | 20.2 | 28.00 | 0.0 | 0.0 | 8.10 | -8.37 | 11.26 | 6.54 | -13.83 | 2.67 | 8.10 | -76.52 | 11.26 | 185 | 0.0 | 0.0 | 30.4 | -3.18 | 17.97 |
| 21Q4 (9) | 242.46 | -2.18 | -15.24 | 206.71 | -1.58 | -17.39 | 11.52 | 6.27 | 14.06 | 0.59 | 9.26 | 20.41 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0.47 | 2.17 | 0 | 0 | 0 | 0 | -0.88 | -8700.0 | -363.16 | 0 | 0 | 0 | 1.19 | 85.94 | 120.34 | 2.31 | 12.14 | 1343.75 | 26.55 | -8.64 | 2.47 | 16.35 | -9.97 | -7.05 | 7.43 | -8.72 | 2.34 | 28.00 | 0.0 | -0.04 | 8.84 | -9.98 | -7.05 | 7.59 | -12.76 | -19.43 | 34.50 | 34.4 | 26.37 | 185 | 0.0 | 0.0 | 31.4 | -7.29 | 3.09 |
| 21Q3 (8) | 247.87 | 2.76 | 8.71 | 210.03 | 1.02 | 5.88 | 10.84 | -3.3 | 19.25 | 0.54 | 8.0 | -11.48 | 0.02 | 0.0 | 200.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0.46 | 0 | 0 | 0 | 0 | 0 | -0.01 | 96.88 | 97.83 | 0 | 0 | 0 | 0.64 | 149.23 | 681.82 | 2.06 | -39.23 | 186.11 | 29.06 | 13.96 | 36.5 | 18.16 | 14.5 | 25.85 | 8.14 | 14.01 | 36.58 | 28.00 | 0.0 | 0.07 | 9.82 | 14.59 | 25.9 | 8.70 | 29.08 | 17.41 | 25.67 | 61.96 | 44.29 | 185 | 0.0 | 0.0 | 33.87 | 12.56 | 34.09 |
| 21Q2 (7) | 241.21 | 7.59 | 23.2 | 207.9 | 6.65 | 18.45 | 11.21 | 15.21 | 46.73 | 0.5 | 11.11 | 0 | 0.02 | 0.0 | -71.43 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | -3100.0 | 0 | 0 | 0 | 0 | -1.3 | 25.71 | 0 | 3.39 | 101.79 | -11.72 | 25.5 | 20.23 | 55.02 | 15.86 | 17.83 | 34.18 | 7.14 | 20.2 | 54.88 | 28.00 | 0.0 | -0.11 | 8.57 | 17.72 | 34.12 | 6.74 | 5.81 | 56.38 | 15.85 | 117.72 | 58.66 | 185 | 0.0 | 0.0 | 30.09 | 16.76 | 51.21 |
| 21Q1 (6) | 224.19 | -21.63 | 54.77 | 194.93 | -22.09 | 49.27 | 9.73 | -3.66 | 47.42 | 0.45 | -8.16 | -51.61 | 0.02 | -33.33 | -60.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 94.74 | 0 | 0 | 0 | 0 | -1.75 | 70.09 | -365.15 | 1.68 | 950.0 | -18.05 | 21.21 | -18.14 | 118.89 | 13.46 | -23.48 | 102.1 | 5.94 | -18.18 | 119.19 | 28.00 | -0.04 | 0.18 | 7.28 | -23.45 | 102.22 | 6.37 | -32.38 | 155.82 | 7.28 | -73.33 | 102.22 | 185 | 0.0 | 0.0 | 25.77 | -15.4 | 95.82 |
| 20Q4 (5) | 286.06 | 25.45 | 28.57 | 250.21 | 26.14 | 25.59 | 10.1 | 11.11 | 6.09 | 0.49 | -19.67 | -46.15 | 0.03 | 250.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 58.7 | -11.76 | 0 | 0 | 0 | -5.85 | -5218.18 | -360.0 | 0.16 | -77.78 | -87.79 | 25.91 | 21.7 | 71.93 | 17.59 | 21.9 | 54.84 | 7.26 | 21.81 | 65.0 | 28.01 | 0.11 | -4.14 | 9.51 | 21.92 | 54.89 | 9.42 | 27.13 | 73.48 | 27.30 | 53.46 | 32.01 | 185 | 0.0 | 0.0 | 30.46 | 20.59 | 65.81 |
| 20Q3 (4) | 228.02 | 16.47 | 0.0 | 198.36 | 13.01 | 0.0 | 9.09 | 18.98 | 0.0 | 0.61 | 0 | 0.0 | -0.02 | -128.57 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.46 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | 0 | 0.0 | 0.72 | -81.25 | 0.0 | 21.29 | 29.42 | 0.0 | 14.43 | 22.08 | 0.0 | 5.96 | 29.28 | 0.0 | 27.98 | -0.18 | 0.0 | 7.80 | 22.07 | 0.0 | 7.41 | 71.93 | 0.0 | 17.79 | 78.08 | 0.0 | 185 | 0.0 | 0.0 | 25.26 | 26.93 | 0.0 |
| 20Q2 (3) | 195.78 | 35.16 | 0.0 | 175.52 | 34.41 | 0.0 | 7.64 | 15.76 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | 40.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 3.84 | 87.32 | 0.0 | 16.45 | 69.76 | 0.0 | 11.82 | 77.48 | 0.0 | 4.61 | 70.11 | 0.0 | 28.03 | 0.29 | 0.0 | 6.39 | 77.5 | 0.0 | 4.31 | 73.09 | 0.0 | 9.99 | 177.5 | 0.0 | 185 | 0.0 | 0.0 | 19.9 | 51.22 | 0.0 |
| 20Q1 (2) | 144.85 | -34.9 | 0.0 | 130.59 | -34.45 | 0.0 | 6.6 | -30.67 | 0.0 | 0.93 | 2.2 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.66 | -70.67 | 0.0 | 2.05 | 56.49 | 0.0 | 9.69 | -35.7 | 0.0 | 6.66 | -41.37 | 0.0 | 2.71 | -38.41 | 0.0 | 27.95 | -4.35 | 0.0 | 3.60 | -41.37 | 0.0 | 2.49 | -54.14 | 0.0 | 3.60 | -82.59 | 0.0 | 185 | 0.0 | 0.0 | 13.16 | -28.36 | 0.0 |
| 19Q4 (1) | 222.5 | 0.0 | 0.0 | 199.22 | 0.0 | 0.0 | 9.52 | 0.0 | 0.0 | 0.91 | 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 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.25 | 0.0 | 0.0 | 1.31 | 0.0 | 0.0 | 15.07 | 0.0 | 0.0 | 11.36 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 29.22 | 0.0 | 0.0 | 6.14 | 0.0 | 0.0 | 5.43 | 0.0 | 0.0 | 20.68 | 0.0 | 0.0 | 185 | 0.0 | 0.0 | 18.37 | 0.0 | 0.0 |
