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) | 295.14 | 5.13 | 270.23 | 4.37 | 12.2 | -2.01 | 0.32 | 255.56 | 1.59 | 39.47 | 0.03 | 0.0 | 0.03 | 50.0 | 0.04 | -20.0 | 0.16 | 100.0 | 0 | 0 | 0 | 0 | -0.32 | 0 | -1.35 | 0 | 11.36 | 0.26 | 8.47 | 3.29 | 1.96 | -20.65 | 17.28 | -20.81 | 3.94 | 2.87 | 4.48 | 57.75 | 0.00 | 0 | 212 | 5.47 | 13.72 | 4.02 |
| 2022 (9) | 280.73 | -13.54 | 258.92 | -13.99 | 12.45 | 9.98 | 0.09 | 350.0 | 1.14 | 119.23 | 0.03 | -25.0 | 0.02 | 100.0 | 0.05 | -28.57 | 0.08 | 166.67 | 0 | 0 | 0 | 0 | 3.11 | 0 | 1.97 | 0 | 11.33 | 6.99 | 8.2 | 3.27 | 2.47 | 17.06 | 21.82 | 9.81 | 3.83 | 2.13 | 2.84 | -35.75 | 0.00 | 0 | 201 | 9.24 | 13.19 | 11.59 |
| 2021 (8) | 324.69 | 21.56 | 301.02 | 21.81 | 11.32 | 17.31 | 0.02 | -60.0 | 0.52 | -25.71 | 0.04 | -20.0 | 0.01 | 0 | 0.07 | 133.33 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | -1.18 | 0 | -1.75 | 0 | 10.59 | 41.58 | 7.94 | 48.13 | 2.11 | 47.55 | 19.87 | 3.92 | 3.75 | 37.36 | 4.42 | 17.87 | 0.00 | 0 | 184 | 2.79 | 11.82 | 33.11 |
| 2020 (7) | 267.11 | 17.03 | 247.13 | 17.57 | 9.65 | -0.52 | 0.05 | -44.44 | 0.7 | -35.78 | 0.05 | -16.67 | 0 | 0 | 0.03 | -25.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -2.16 | 0 | -2.85 | 0 | 7.48 | 10.81 | 5.36 | 14.04 | 1.43 | 5.93 | 19.12 | -4.5 | 2.73 | 5.0 | 3.75 | 30.21 | 0.00 | 0 | 179 | 0.0 | 8.88 | 3.62 |
| 2019 (6) | 228.24 | 15.79 | 210.19 | 17.23 | 9.7 | -2.9 | 0.09 | 50.0 | 1.09 | 98.18 | 0.06 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.64 | 0 | -1.61 | 0 | 6.75 | -10.24 | 4.7 | -9.96 | 1.35 | -18.67 | 20.02 | -9.33 | 2.60 | -9.72 | 2.88 | 13.83 | 0.00 | 0 | 179 | 0.0 | 8.57 | 1.42 |
| 2018 (5) | 197.12 | 6.64 | 179.29 | 5.79 | 9.99 | 6.28 | 0.06 | 100.0 | 0.55 | 71.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.02 | 0 | 0.24 | 0 | -0.32 | 0 | 7.52 | 54.41 | 5.22 | 48.72 | 1.66 | 95.29 | 22.08 | 26.68 | 2.88 | 48.45 | 2.53 | 19.91 | 0.00 | 0 | 179 | 0.0 | 8.45 | 52.53 |
| 2017 (4) | 184.84 | -1.77 | 169.48 | -1.9 | 9.4 | 6.7 | 0.03 | 50.0 | 0.32 | 18.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.83 | 0 | -1.1 | 0 | 4.87 | -19.1 | 3.51 | -21.65 | 0.85 | -31.45 | 17.43 | -15.06 | 1.94 | -21.77 | 2.11 | -8.66 | 0.00 | 0 | 179 | 0.0 | 5.54 | -16.06 |
| 2016 (3) | 188.17 | 6.48 | 172.77 | 7.66 | 8.81 | -4.65 | 0.02 | 0.0 | 0.27 | -3.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.33 | 0 | -0.58 | 0 | 6.02 | -15.92 | 4.48 | -22.36 | 1.24 | 5.08 | 20.52 | 24.14 | 2.48 | -21.77 | 2.31 | -10.12 | 0.00 | 0 | 179 | 0.0 | 6.6 | -14.51 |
| 2015 (2) | 176.72 | -13.61 | 160.47 | -14.13 | 9.24 | -8.88 | 0.02 | 0.0 | 0.28 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.42 | 2.44 | 0.14 | -44.0 | 7.16 | -7.97 | 5.77 | -7.38 | 1.18 | -16.31 | 16.53 | -8.52 | 3.17 | -8.12 | 2.57 | -5.86 | 0.00 | 0 | 179 | 0.0 | 7.72 | -6.76 |
| 2014 (1) | 204.55 | 1.44 | 186.88 | 1.24 | 10.14 | 2.94 | 0.02 | 100.0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -16.67 | 0 | 0 | 0 | 0 | 0.41 | 20.59 | 0.25 | 150.0 | 7.78 | 6.43 | 6.23 | 7.6 | 1.41 | -2.08 | 18.07 | -8.04 | 3.45 | 7.81 | 2.73 | 5.0 | 0.00 | 0 | 179 | 0.0 | 8.28 | 5.75 |
| 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) | 89.22 | -6.77 | 6.67 | 80.96 | -7.36 | 7.1 | 2.68 | -22.32 | -37.82 | 0.08 | -61.9 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -1.55 | -530.56 | -221.09 | 4.04 | -22.61 | -19.52 | 2.86 | -25.13 | -29.21 | 0.82 | -20.39 | 24.24 | 20.29 | 3.2 | 54.41 | 1.31 | -25.99 | -31.05 | 2.01 | 27.22 | 59.52 | 5.34 | 32.51 | 39.06 | 219 | 1.39 | 3.3 | 4.73 | -22.46 | -15.84 |
| 24Q2 (19) | 95.7 | -15.75 | 42.01 | 87.39 | -16.6 | 42.19 | 3.45 | -6.76 | -1.71 | 0.21 | 200.0 | 61.54 | 0.69 | -2.82 | 91.67 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 250.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 | -59.9 | -17.82 | 0.36 | -72.73 | -59.55 | 5.22 | -18.69 | 57.7 | 3.82 | -20.91 | 58.51 | 1.03 | -20.77 | 51.47 | 19.66 | -3.01 | -4.0 | 1.77 | -22.03 | 55.26 | 1.58 | -1.25 | 128.99 | 4.03 | 77.53 | 108.81 | 216 | 1.41 | 1.89 | 6.1 | -16.78 | 58.03 |
| 24Q1 (18) | 113.59 | 51.66 | 64.12 | 104.79 | 51.21 | 64.04 | 3.7 | 94.74 | 49.19 | 0.07 | -12.5 | 0.0 | 0.71 | 42.0 | 115.15 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.07 | 179.62 | 746.88 | 1.32 | 143.71 | 358.82 | 6.42 | 844.12 | 174.36 | 4.83 | 1320.59 | 187.5 | 1.3 | 766.67 | 176.6 | 20.27 | -9.39 | 0.55 | 2.27 | 1318.75 | 183.75 | 1.60 | 4.58 | 60.0 | 2.27 | -43.25 | 183.75 | 213 | 0.47 | 0.95 | 7.33 | 435.04 | 155.4 |
| 23Q4 (17) | 74.9 | -10.45 | 26.48 | 69.3 | -8.32 | 28.26 | 1.9 | -55.92 | -21.16 | 0.08 | 100.0 | 14.29 | 0.5 | 21.95 | 21.95 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.06 | 200.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.6 | -262.5 | -103.12 | -3.02 | -335.94 | -91.14 | 0.68 | -86.45 | -43.33 | 0.34 | -91.58 | -50.72 | 0.15 | -77.27 | -59.46 | 22.37 | 70.24 | -27.65 | 0.16 | -91.58 | -52.94 | 1.53 | 21.43 | 47.12 | 4.00 | 4.17 | -1.96 | 212 | 0.0 | 5.47 | 1.37 | -75.62 | -23.89 |
| 23Q3 (16) | 83.64 | 24.11 | 40.34 | 75.59 | 22.99 | 36.74 | 4.31 | 22.79 | 46.1 | 0.04 | -69.23 | 300.0 | 0.41 | 13.89 | 13.89 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0 | -20.0 | 0.02 | -66.67 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 58.42 | -8.57 | 1.28 | 43.82 | -9.22 | 5.02 | 51.66 | 80.58 | 4.04 | 67.63 | 104.04 | 0.66 | -2.94 | 10.0 | 13.14 | -35.84 | -38.77 | 1.90 | 66.67 | 95.88 | 1.26 | 82.61 | 384.62 | 3.84 | 98.96 | 1.59 | 212 | 0.0 | 4.43 | 5.62 | 45.6 | 69.28 |
| 23Q2 (15) | 67.39 | -2.63 | -12.74 | 61.46 | -3.79 | -14.11 | 3.51 | 41.53 | 3.85 | 0.13 | 85.71 | 1200.0 | 0.36 | 9.09 | 63.64 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 415.62 | -24.63 | 0.89 | 274.51 | -12.75 | 3.31 | 41.45 | -0.3 | 2.41 | 43.45 | -3.6 | 0.68 | 44.68 | -1.45 | 20.48 | 1.59 | -2.01 | 1.14 | 42.5 | -9.52 | 0.69 | -31.0 | 1.47 | 1.93 | 141.25 | -31.56 | 212 | 0.47 | 7.07 | 3.86 | 34.49 | 3.76 |
| 23Q1 (14) | 69.21 | 16.87 | -18.27 | 63.88 | 18.23 | -18.16 | 2.48 | 2.9 | -33.15 | 0.07 | 0.0 | 0 | 0.33 | -19.51 | 120.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | 75.0 | -124.81 | -0.51 | 67.72 | -145.95 | 2.34 | 95.0 | -41.94 | 1.68 | 143.48 | -44.55 | 0.47 | 27.03 | -41.98 | 20.16 | -34.8 | 0.3 | 0.80 | 135.29 | -48.72 | 1.00 | -3.85 | 13.64 | 0.80 | -80.39 | -48.72 | 211 | 4.98 | 8.76 | 2.87 | 59.44 | -34.17 |
| 22Q4 (13) | 59.22 | -0.64 | -27.85 | 54.03 | -2.26 | -29.33 | 2.41 | -18.31 | -28.06 | 0.07 | 600.0 | 600.0 | 0.41 | 13.89 | 215.38 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.28 | -173.14 | -753.33 | -1.58 | -212.06 | -558.33 | 1.2 | -56.83 | -41.18 | 0.69 | -65.15 | -53.69 | 0.37 | -38.33 | -7.5 | 30.92 | 44.08 | 58.81 | 0.34 | -64.95 | -58.02 | 1.04 | 300.0 | 31.65 | 4.08 | 7.94 | -5.34 | 201 | -0.99 | 9.24 | 1.8 | -45.78 | -23.73 |
| 22Q3 (12) | 59.6 | -22.83 | -29.21 | 55.28 | -22.75 | -29.17 | 2.95 | -12.72 | 7.27 | 0.01 | 0.0 | 0.0 | 0.36 | 63.64 | 176.92 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.05 | 0 | 400.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.75 | 30.6 | 8650.0 | 1.41 | 38.24 | 883.33 | 2.78 | -16.27 | -13.12 | 1.98 | -20.8 | -18.18 | 0.6 | -13.04 | -4.76 | 21.46 | 2.68 | 8.71 | 0.97 | -23.02 | -24.81 | 0.26 | -61.76 | -78.15 | 3.78 | 34.04 | 7.08 | 203 | 2.53 | 7.41 | 3.32 | -10.75 | -5.41 |
| 22Q2 (11) | 77.23 | -8.8 | -3.44 | 71.56 | -8.32 | -3.36 | 3.38 | -8.89 | 40.25 | 0.01 | 0 | 0.0 | 0.22 | 46.67 | 69.23 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.34 | 3.88 | 247.25 | 1.02 | -8.11 | 194.44 | 3.32 | -17.62 | 35.51 | 2.5 | -17.49 | 36.61 | 0.69 | -14.81 | 30.19 | 20.90 | 3.98 | -2.75 | 1.26 | -19.23 | 23.53 | 0.68 | -22.73 | -48.87 | 2.82 | 80.77 | 25.89 | 198 | 2.06 | 10.0 | 3.72 | -14.68 | 35.77 |
| 22Q1 (10) | 84.68 | 3.17 | 7.94 | 78.05 | 2.09 | 7.68 | 3.71 | 10.75 | 32.03 | 0 | -100.0 | -100.0 | 0.15 | 15.38 | 7.14 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.29 | 960.0 | 1175.0 | 1.11 | 562.5 | 544.0 | 4.03 | 97.55 | 38.97 | 3.03 | 103.36 | 37.73 | 0.81 | 102.5 | 47.27 | 20.10 | 3.24 | 6.12 | 1.56 | 92.59 | 26.83 | 0.88 | 11.39 | -21.43 | 1.56 | -63.81 | 26.83 | 194 | 5.43 | 8.38 | 4.36 | 84.75 | 35.83 |
| 21Q4 (9) | 82.08 | -2.51 | 14.91 | 76.45 | -2.05 | 15.12 | 3.35 | 21.82 | 42.55 | 0.01 | 0.0 | 0.0 | 0.13 | 0.0 | -13.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -850.0 | 85.85 | -0.24 | -33.33 | 80.65 | 2.04 | -36.25 | 42.66 | 1.49 | -38.43 | 46.08 | 0.4 | -36.51 | 37.93 | 19.47 | -1.37 | -4.65 | 0.81 | -37.21 | 42.11 | 0.79 | -33.61 | -23.3 | 4.31 | 22.1 | 44.15 | 184 | -2.65 | 2.79 | 2.36 | -32.76 | 34.09 |
| 21Q3 (8) | 84.19 | 5.26 | 14.36 | 78.05 | 5.4 | 14.31 | 2.75 | 14.11 | 7.84 | 0.01 | 0.0 | 0.0 | 0.13 | 0.0 | -18.75 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 102.2 | 102.7 | -0.18 | 83.33 | 79.55 | 3.2 | 30.61 | 67.54 | 2.42 | 32.24 | 83.33 | 0.63 | 18.87 | 57.5 | 19.74 | -8.14 | -6.49 | 1.29 | 26.47 | 74.32 | 1.19 | -10.53 | 19.0 | 3.53 | 57.59 | 45.27 | 189 | 5.0 | 5.59 | 3.51 | 28.1 | 56.0 |
| 21Q2 (7) | 79.98 | 1.95 | 20.58 | 74.05 | 2.17 | 21.45 | 2.41 | -14.23 | -5.49 | 0.01 | 0.0 | 0 | 0.13 | -7.14 | -23.53 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.91 | -658.33 | 0 | -1.08 | -332.0 | -58.82 | 2.45 | -15.52 | 15.57 | 1.83 | -16.82 | 12.96 | 0.53 | -3.64 | 60.61 | 21.49 | 13.46 | 39.18 | 1.02 | -17.07 | 13.33 | 1.33 | 18.75 | 26.67 | 2.24 | 82.11 | 32.54 | 180 | 0.56 | 0.0 | 2.74 | -14.64 | 10.93 |
| 21Q1 (6) | 78.45 | 9.83 | 40.77 | 72.48 | 9.14 | 40.82 | 2.81 | 19.57 | 27.73 | 0.01 | 0.0 | -50.0 | 0.14 | -6.67 | -36.36 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 88.68 | -154.55 | -0.25 | 79.84 | -316.67 | 2.9 | 102.8 | 44.28 | 2.2 | 115.69 | 56.03 | 0.55 | 89.66 | 34.15 | 18.94 | -7.25 | -6.24 | 1.23 | 115.79 | 55.7 | 1.12 | 8.74 | 67.16 | 1.23 | -58.86 | 55.7 | 179 | 0.0 | 0.0 | 3.21 | 82.39 | 33.75 |
| 20Q4 (5) | 71.43 | -2.97 | 18.67 | 66.41 | -2.74 | 18.82 | 2.35 | -7.84 | 0.43 | 0.01 | 0.0 | 0 | 0.15 | -6.25 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.06 | -43.24 | 0 | -1.24 | -40.91 | -14.81 | 1.43 | -25.13 | 64.37 | 1.02 | -22.73 | 92.45 | 0.29 | -27.5 | 70.59 | 20.42 | -3.27 | 6.08 | 0.57 | -22.97 | 96.55 | 1.03 | 3.0 | 39.19 | 2.99 | 23.05 | 14.12 | 179 | 0.0 | 0.0 | 1.76 | -21.78 | 34.35 |
| 20Q3 (4) | 73.62 | 10.99 | 0.0 | 68.28 | 11.99 | 0.0 | 2.55 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.16 | -5.88 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.74 | 0 | 0.0 | -0.88 | -29.41 | 0.0 | 1.91 | -9.91 | 0.0 | 1.32 | -18.52 | 0.0 | 0.4 | 21.21 | 0.0 | 21.11 | 36.72 | 0.0 | 0.74 | -17.78 | 0.0 | 1.00 | -4.76 | 0.0 | 2.43 | 43.79 | 0.0 | 179 | -0.56 | 0.0 | 2.25 | -8.91 | 0.0 |
| 20Q2 (3) | 66.33 | 19.02 | 0.0 | 60.97 | 18.46 | 0.0 | 2.55 | 15.91 | 0.0 | 0 | -100.0 | 0.0 | 0.17 | -22.73 | 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 | -0.68 | -1033.33 | 0.0 | 2.12 | 5.47 | 0.0 | 1.62 | 14.89 | 0.0 | 0.33 | -19.51 | 0.0 | 15.44 | -23.56 | 0.0 | 0.90 | 13.92 | 0.0 | 1.05 | 56.72 | 0.0 | 1.69 | 113.92 | 0.0 | 180 | 0.56 | 0.0 | 2.47 | 2.92 | 0.0 |
| 20Q1 (2) | 55.73 | -7.41 | 0.0 | 51.47 | -7.91 | 0.0 | 2.2 | -5.98 | 0.0 | 0.02 | 0 | 0.0 | 0.22 | 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 | 0.22 | 0 | 0.0 | -0.06 | 94.44 | 0.0 | 2.01 | 131.03 | 0.0 | 1.41 | 166.04 | 0.0 | 0.41 | 141.18 | 0.0 | 20.20 | 4.94 | 0.0 | 0.79 | 172.41 | 0.0 | 0.67 | -9.46 | 0.0 | 0.79 | -69.85 | 0.0 | 179 | 0.0 | 0.0 | 2.4 | 83.21 | 0.0 |
| 19Q4 (1) | 60.19 | 0.0 | 0.0 | 55.89 | 0.0 | 0.0 | 2.34 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.08 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 19.25 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 2.62 | 0.0 | 0.0 | 179 | 0.0 | 0.0 | 1.31 | 0.0 | 0.0 |
