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) | 103.76 | -14.38 | 77.21 | -17.7 | 15.04 | -8.52 | 1.37 | 71.25 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.36 | 0.0 | 0 | 0 | -0.08 | 0 | 0 | 0 | 0.16 | -89.12 | 2.56 | -18.99 | 14.07 | -0.07 | 11.12 | 2.11 | 2.93 | 1.74 | 20.85 | 1.91 | 3.98 | 2.84 | 3.10 | 10.71 | 0.00 | 0 | 278 | 0.0 | 17.81 | -0.28 |
| 2022 (9) | 121.18 | 9.87 | 93.82 | 11.21 | 16.44 | 1.73 | 0.8 | 33.33 | 0.01 | -66.67 | 0.03 | 50.0 | 0.1 | 400.0 | 0.36 | 2.86 | 0 | 0 | -0.07 | 0 | 0 | 0 | 1.47 | 332.35 | 3.16 | 32.22 | 14.08 | 15.79 | 10.89 | 9.67 | 2.88 | 33.95 | 20.46 | 15.59 | 3.87 | 9.32 | 2.80 | 2.56 | 0.00 | 0 | 278 | 0.0 | 17.86 | 13.83 |
| 2021 (8) | 110.29 | 5.28 | 84.36 | 3.4 | 16.16 | 25.76 | 0.6 | -9.09 | 0.03 | 0 | 0.02 | -33.33 | 0.02 | 0 | 0.35 | -2.78 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0.34 | 0 | 2.39 | 0 | 12.16 | 679.49 | 9.93 | 771.05 | 2.15 | 313.46 | 17.70 | -46.59 | 3.54 | 763.41 | 2.73 | -23.96 | 0.00 | 0 | 278 | 0.0 | 15.69 | 226.2 |
| 2020 (7) | 104.76 | 12.01 | 81.59 | 10.57 | 12.85 | -2.73 | 0.66 | -50.38 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.36 | -14.29 | 0 | 0 | -0.05 | 0 | 0 | 0 | -0.63 | 0 | -8.76 | 0 | 1.56 | -77.46 | 1.14 | -77.82 | 0.52 | -70.79 | 33.14 | 28.8 | 0.41 | -77.72 | 3.59 | 108.72 | 0.00 | 0 | 278 | 0.0 | 4.81 | -50.72 |
| 2019 (6) | 93.53 | 31.92 | 73.79 | 24.96 | 13.21 | 31.18 | 1.33 | -12.5 | 0.38 | -58.7 | 0.03 | 0 | 0.03 | -75.0 | 0.42 | -4.55 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.28 | -71.43 | 0.4 | -86.21 | 6.92 | 47.55 | 5.14 | 39.3 | 1.78 | 78.0 | 25.73 | 20.57 | 1.84 | 40.46 | 1.72 | 493.1 | 0.00 | 0 | 278 | 0.0 | 9.76 | 26.75 |
| 2018 (5) | 70.9 | -5.54 | 59.05 | -2.99 | 10.07 | 9.58 | 1.52 | -26.57 | 0.92 | -42.5 | 0 | 0 | 0.12 | 100.0 | 0.44 | 4.76 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0.98 | 0 | 2.9 | 0 | 4.69 | 15.23 | 3.69 | 28.12 | 1.0 | -15.97 | 21.34 | -26.82 | 1.31 | 27.18 | 0.29 | -78.99 | 0.00 | 0 | 278 | 0.0 | 7.7 | -3.63 |
| 2017 (4) | 75.06 | -1.53 | 60.87 | 2.17 | 9.19 | -10.25 | 2.07 | 0.98 | 1.6 | 150.0 | 0 | 0 | 0.06 | -14.29 | 0.42 | 2000.0 | 0 | 0 | -0.07 | 0 | -0.03 | 0 | -2.29 | 0 | -0.93 | 0 | 4.07 | -36.01 | 2.88 | -39.62 | 1.19 | -24.68 | 29.16 | 17.16 | 1.03 | -39.41 | 1.38 | -21.14 | 0.00 | 0 | 278 | 0.0 | 7.99 | -17.37 |
| 2016 (3) | 76.23 | -28.46 | 59.58 | -35.3 | 10.24 | -7.25 | 2.05 | -27.82 | 0.64 | -15.79 | 0 | 0 | 0.07 | 16.67 | 0.02 | 0.0 | 0 | 0 | -0.04 | 0 | 0.31 | 210.0 | -3.07 | 0 | -0.06 | 0 | 6.36 | 16.06 | 4.77 | 18.36 | 1.58 | 8.97 | 24.89 | -6.11 | 1.70 | 19.72 | 1.75 | 146.48 | 0.00 | 0 | 278 | 0.0 | 9.67 | -1.33 |
| 2015 (2) | 106.55 | -32.44 | 92.09 | -33.14 | 11.04 | -22.8 | 2.84 | -27.74 | 0.76 | -60.21 | 0 | 0 | 0.06 | -14.29 | 0.02 | 0.0 | 0 | 0 | -0.05 | 0 | 0.1 | -33.33 | -1.62 | 0 | 2.06 | -75.18 | 5.48 | -60.77 | 4.03 | -62.41 | 1.45 | -55.25 | 26.51 | 14.12 | 1.42 | -62.63 | 0.71 | -19.32 | 0.00 | 0 | 278 | 0.0 | 9.8 | -51.58 |
| 2014 (1) | 157.7 | 2.64 | 137.73 | -1.16 | 14.3 | 18.97 | 3.93 | -2.96 | 1.91 | 0 | 0 | 0 | 0.07 | 133.33 | 0.02 | 0.0 | 0 | 0 | -0.04 | 0 | 0.15 | -21.05 | 2.52 | -45.34 | 8.3 | -18.15 | 13.97 | 12.39 | 10.72 | 10.86 | 3.24 | 17.39 | 23.23 | 4.59 | 3.80 | 11.44 | 0.88 | 0 | 0.00 | 0 | 278 | 0.0 | 20.24 | 14.61 |
| 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) | 16.96 | -9.59 | -37.69 | 12.12 | -11.08 | -39.13 | 3.93 | -2.96 | -3.2 | 0.28 | 12.0 | -30.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.43 | -42.67 | -68.84 | 1.34 | -26.37 | -71.0 | 1.02 | -24.44 | -70.18 | 0.31 | -22.5 | -73.04 | 22.78 | 4.78 | -8.66 | 0.37 | -24.49 | -69.92 | 0.21 | -4.55 | -71.62 | 1.63 | 29.37 | -39.85 | 276 | -0.72 | -0.72 | 2.28 | -16.79 | -58.92 |
| 24Q2 (19) | 18.76 | -14.49 | -19.38 | 13.63 | -16.33 | -23.34 | 4.05 | 4.38 | 12.5 | 0.25 | -7.41 | -21.88 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.06 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.29 | -32.56 | -57.35 | 0.75 | -32.43 | -44.85 | 1.82 | -36.81 | -44.17 | 1.35 | -37.5 | -37.5 | 0.4 | -42.86 | -64.29 | 21.74 | -10.83 | -36.51 | 0.49 | -37.18 | -37.18 | 0.22 | -42.11 | -24.14 | 1.26 | 61.54 | -14.86 | 278 | 0.0 | 0.0 | 2.74 | -27.32 | -34.13 |
| 24Q1 (18) | 21.94 | -21.11 | -13.86 | 16.29 | -19.36 | -15.68 | 3.88 | 4.02 | 6.01 | 0.27 | -25.0 | -10.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.43 | 137.39 | 259.26 | 1.11 | 511.11 | 1287.5 | 2.88 | -20.44 | 12.06 | 2.16 | -39.5 | 9.64 | 0.7 | 1066.67 | 16.67 | 24.38 | 1386.59 | 3.57 | 0.78 | -39.06 | 9.86 | 0.38 | -72.66 | -44.12 | 0.78 | -80.5 | 9.86 | 278 | 0.0 | 0.0 | 3.77 | -18.04 | 8.02 |
| 23Q4 (17) | 27.81 | 2.17 | -19.97 | 20.2 | 1.46 | -23.54 | 3.73 | -8.13 | -6.75 | 0.36 | -10.0 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | 160.0 | 228.57 | 0 | 0 | 0 | -1.15 | -227.78 | 5.74 | -0.27 | -119.57 | 76.32 | 3.62 | -21.65 | 13.48 | 3.57 | 4.39 | 31.73 | 0.06 | -94.78 | -85.71 | 1.64 | -93.42 | -87.52 | 1.28 | 4.07 | 31.96 | 1.39 | 87.84 | 0.0 | 4.00 | 47.6 | 2.3 | 278 | 0.0 | 0.0 | 4.6 | -17.12 | 10.58 |
| 23Q3 (16) | 27.22 | 16.97 | -11.19 | 19.91 | 11.98 | -17.11 | 4.06 | 12.78 | -13.98 | 0.4 | 25.0 | 90.48 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | -50.0 | -47.83 | 0 | 0 | 0 | -0.15 | 0 | 0 | 0 | 0 | 0 | 0.9 | 32.35 | -44.1 | 1.38 | 1.47 | -36.7 | 4.62 | 41.72 | 12.96 | 3.42 | 58.33 | 15.54 | 1.15 | 2.68 | 17.35 | 24.94 | -27.16 | 3.92 | 1.23 | 57.69 | 16.04 | 0.74 | 155.17 | 164.29 | 2.71 | 83.11 | -7.82 | 278 | 0.0 | 0.0 | 5.55 | 33.41 | 9.68 |
| 23Q2 (15) | 23.27 | -8.64 | -12.58 | 17.78 | -7.97 | -13.23 | 3.6 | -1.64 | -8.16 | 0.32 | 6.67 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.24 | 0 | 84.62 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.68 | 351.85 | 3.03 | 1.36 | 1600.0 | 7.94 | 3.26 | 26.85 | -6.05 | 2.16 | 9.64 | -18.18 | 1.12 | 86.67 | 47.37 | 34.24 | 45.45 | 55.57 | 0.78 | 9.86 | -17.89 | 0.29 | -57.35 | -42.0 | 1.48 | 108.45 | -21.28 | 278 | 0.0 | 0.0 | 4.16 | 19.2 | -5.67 |
| 23Q1 (14) | 25.47 | -26.71 | -12.65 | 19.32 | -26.87 | -15.63 | 3.66 | -8.5 | -3.68 | 0.3 | 11.11 | 87.5 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 57.14 | -200.0 | 0 | 0 | 0 | -0.27 | 77.87 | -162.79 | 0.08 | 107.02 | -90.59 | 2.57 | -19.44 | -22.59 | 1.97 | -27.31 | -23.94 | 0.6 | 42.86 | -15.49 | 23.54 | 79.15 | 9.39 | 0.71 | -26.8 | -23.66 | 0.68 | -51.08 | 7.94 | 0.71 | -81.84 | -23.66 | 278 | 0.0 | 0.0 | 3.49 | -16.11 | -17.49 |
| 22Q4 (13) | 34.75 | 13.38 | 9.66 | 26.42 | 9.99 | 8.55 | 4.0 | -15.25 | -3.38 | 0.27 | 28.57 | 80.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -141.18 | 0 | 0 | 0 | -1.22 | -175.78 | -1116.67 | -1.14 | -152.29 | -254.05 | 3.19 | -22.0 | -19.24 | 2.71 | -8.45 | -11.44 | 0.42 | -57.14 | -52.27 | 13.14 | -45.25 | -40.92 | 0.97 | -8.49 | -11.82 | 1.39 | 396.43 | 65.48 | 3.91 | 32.99 | 9.52 | 278 | 0.0 | 0.0 | 4.16 | -17.79 | -13.51 |
| 22Q3 (12) | 30.65 | 15.14 | 9.31 | 24.02 | 17.23 | 13.73 | 4.72 | 20.41 | 14.56 | 0.21 | 31.25 | 40.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.23 | 76.92 | -34.29 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 1.61 | 143.94 | 973.33 | 2.18 | 73.02 | 142.22 | 4.09 | 17.87 | 10.54 | 2.96 | 12.12 | 5.34 | 0.98 | 28.95 | 15.29 | 24.00 | 9.04 | 4.26 | 1.06 | 11.58 | 4.95 | 0.28 | -44.0 | -59.42 | 2.94 | 56.38 | 19.03 | 278 | 0.0 | 0.0 | 5.06 | 14.74 | 10.24 |
| 22Q2 (11) | 26.62 | -8.71 | 11.66 | 20.49 | -10.52 | 11.97 | 3.92 | 3.16 | 0.26 | 0.16 | 0.0 | 6.67 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | 166.67 | 0 | 0 | 0 | 0.66 | 53.49 | 6500.0 | 1.26 | 48.24 | 260.0 | 3.47 | 4.52 | 76.14 | 2.64 | 1.93 | 21.1 | 0.76 | 7.04 | 445.45 | 22.01 | 2.28 | 0 | 0.95 | 2.15 | 21.79 | 0.50 | -20.63 | -24.24 | 1.88 | 102.15 | 28.77 | 278 | 0.0 | 0.0 | 4.41 | 4.26 | 53.66 |
| 22Q1 (10) | 29.16 | -7.98 | 9.13 | 22.9 | -5.92 | 11.22 | 3.8 | -8.21 | -4.76 | 0.16 | 6.67 | 6.67 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -105.88 | 0 | 0 | 0 | 0 | 0.43 | 258.33 | 616.67 | 0.85 | 14.86 | 112.5 | 3.32 | -15.95 | 30.71 | 2.59 | -15.36 | 37.77 | 0.71 | -19.32 | 10.94 | 21.52 | -3.24 | -14.37 | 0.93 | -15.45 | 36.76 | 0.63 | -25.0 | 16.67 | 0.93 | -73.95 | 36.76 | 278 | 0.0 | 0.0 | 4.23 | -12.06 | 23.68 |
| 21Q4 (9) | 31.69 | 13.02 | 11.7 | 24.34 | 15.25 | 9.2 | 4.14 | 0.49 | 10.99 | 0.15 | 0.0 | 7.14 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.17 | 440.0 | 950.0 | 0 | 0 | 0 | 0.12 | -20.0 | 150.0 | 0.74 | -17.78 | 0 | 3.95 | 6.76 | 68.09 | 3.06 | 8.9 | 68.13 | 0.88 | 3.53 | 54.39 | 22.24 | -3.39 | -8.55 | 1.10 | 8.91 | 69.23 | 0.84 | 21.74 | 27.27 | 3.57 | 44.53 | 770.73 | 278 | 0.0 | 0.0 | 4.81 | 4.79 | 45.32 |
| 21Q3 (8) | 28.04 | 17.62 | 3.58 | 21.12 | 15.41 | -1.86 | 4.12 | 5.37 | 31.63 | 0.15 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.35 | 0 | -2.78 | 0 | 0 | 0 | -0.05 | -66.67 | -150.0 | 0 | 0 | 0 | 0.15 | 1400.0 | 151.72 | 0.9 | 157.14 | 233.33 | 3.7 | 87.82 | 37.55 | 2.81 | 28.9 | 28.31 | 0.85 | 486.36 | 57.41 | 23.02 | 0 | 15.91 | 1.01 | 29.49 | 27.85 | 0.69 | 4.55 | -1.43 | 2.47 | 69.18 | 1129.17 | 278 | 0.0 | 0.0 | 4.59 | 59.93 | 31.52 |
| 21Q2 (7) | 23.84 | -10.78 | -7.45 | 18.3 | -11.12 | -5.43 | 3.91 | -2.01 | 42.7 | 0.15 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0 | 0.35 | -12.5 | 103.67 | 1.97 | -22.44 | 133.56 | 2.18 | 15.96 | 146.48 | -0.22 | -134.38 | 80.7 | 0.00 | -100.0 | 0 | 0.78 | 14.71 | 146.43 | 0.66 | 22.22 | -62.5 | 1.46 | 114.71 | 241.75 | 278 | 0.0 | -0.36 | 2.87 | -16.08 | 156.27 |
| 21Q1 (6) | 26.72 | -5.82 | 13.41 | 20.59 | -7.63 | 11.72 | 3.99 | 6.97 | 22.77 | 0.15 | 7.14 | -25.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.06 | 125.0 | -68.42 | 0.4 | 0 | -21.57 | 2.54 | 8.09 | 6.28 | 1.88 | 3.3 | 2.73 | 0.64 | 12.28 | 16.36 | 25.13 | 3.33 | 8.6 | 0.68 | 4.62 | 3.03 | 0.54 | -18.18 | 12.5 | 0.68 | 65.85 | 3.03 | 278 | 0.0 | 0.0 | 3.42 | 3.32 | 9.97 |
| 20Q4 (5) | 28.37 | 4.8 | -0.8 | 22.29 | 3.58 | -0.09 | 3.73 | 19.17 | -1.58 | 0.14 | -6.67 | -36.36 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 0.0 | -200.0 | 0 | 0 | 0 | -0.24 | 17.24 | 38.46 | 0 | -100.0 | 100.0 | 2.35 | -12.64 | 155.43 | 1.82 | -16.89 | 142.67 | 0.57 | 5.56 | 235.29 | 24.32 | 22.46 | 30.68 | 0.65 | -17.72 | 140.74 | 0.66 | -5.71 | -22.35 | 0.41 | 270.83 | -77.84 | 278 | 0.0 | 0.0 | 3.31 | -5.16 | 117.76 |
| 20Q3 (4) | 27.07 | 5.09 | 0.0 | 21.52 | 11.21 | 0.0 | 3.13 | 14.23 | 0.0 | 0.15 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.36 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.29 | 0 | 0.0 | 0.27 | 102.83 | 0.0 | 2.69 | 145.83 | 0.0 | 2.19 | 146.7 | 0.0 | 0.54 | 147.37 | 0.0 | 19.86 | 0 | 0.0 | 0.79 | 147.02 | 0.0 | 0.70 | -60.23 | 0.0 | -0.24 | 76.7 | 0.0 | 278 | -0.36 | 0.0 | 3.49 | 168.43 | 0.0 |
| 20Q2 (3) | 25.76 | 9.34 | 0.0 | 19.35 | 4.99 | 0.0 | 2.74 | -15.69 | 0.0 | 0 | -100.0 | 0.0 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | -9.54 | -1970.59 | 0.0 | -5.87 | -345.61 | 0.0 | -4.69 | -356.28 | 0.0 | -1.14 | -307.27 | 0.0 | 0.00 | -100.0 | 0.0 | -1.68 | -354.55 | 0.0 | 1.76 | 266.67 | 0.0 | -1.03 | -256.06 | 0.0 | 279 | 0.36 | 0.0 | -5.1 | -263.99 | 0.0 |
| 20Q1 (2) | 23.56 | -17.62 | 0.0 | 18.43 | -17.39 | 0.0 | 3.25 | -14.25 | 0.0 | 0.2 | -9.09 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.19 | 148.72 | 0.0 | 0.51 | 132.08 | 0.0 | 2.39 | 159.78 | 0.0 | 1.83 | 144.0 | 0.0 | 0.55 | 223.53 | 0.0 | 23.14 | 24.34 | 0.0 | 0.66 | 144.44 | 0.0 | 0.48 | -43.53 | 0.0 | 0.66 | -64.32 | 0.0 | 278 | 0.0 | 0.0 | 3.11 | 104.61 | 0.0 |
| 19Q4 (1) | 28.6 | 0.0 | 0.0 | 22.31 | 0.0 | 0.0 | 3.79 | 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 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.39 | 0.0 | 0.0 | -1.59 | 0.0 | 0.0 | 0.92 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 18.61 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.85 | 0.0 | 0.0 | 1.85 | 0.0 | 0.0 | 278 | 0.0 | 0.0 | 1.52 | 0.0 | 0.0 |
