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) | 704.41 | -16.07 | 578.32 | -13.1 | 44.55 | -9.6 | 3.42 | 213.76 | 3.99 | 22.77 | 0.24 | 0.0 | 0.14 | -80.56 | 0 | 0 | 0 | 0 | 0 | 0 | 35.75 | 0 | 1.12 | -92.58 | 38.9 | 226.34 | 120.43 | -11.71 | 80.09 | -7.8 | 25.34 | -12.26 | 21.04 | -0.61 | 10.64 | -7.24 | 5.52 | -45.07 | 0.00 | 0 | 747 | -0.27 | 259.84 | -9.62 |
| 2022 (9) | 839.27 | 0.16 | 665.51 | 3.18 | 49.28 | 3.31 | 1.09 | 131.91 | 3.25 | 19.05 | 0.24 | 0.0 | 0.72 | -17.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.1 | 0 | 11.92 | 558.56 | 136.4 | -7.24 | 86.87 | -2.37 | 28.88 | -3.09 | 21.17 | 4.49 | 11.47 | 0.26 | 10.05 | -13.96 | 0.00 | 0 | 749 | -2.85 | 287.51 | -0.81 |
| 2021 (8) | 837.94 | 9.99 | 644.99 | 5.47 | 47.7 | 10.67 | 0.47 | -41.98 | 2.73 | -8.7 | 0.24 | -58.62 | 0.87 | -20.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.61 | 0 | 1.81 | 0 | 147.05 | 41.46 | 88.98 | 33.56 | 29.8 | 34.48 | 20.26 | -4.97 | 11.44 | 33.96 | 11.68 | 24.79 | 0.00 | 0 | 771 | -0.39 | 289.86 | 18.32 |
| 2020 (7) | 761.81 | 14.51 | 611.52 | 13.56 | 43.1 | 8.7 | 0.81 | -30.17 | 2.99 | -21.32 | 0.58 | 100.0 | 1.1 | -6.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.0 | 0 | -3.23 | 0 | 103.95 | 22.18 | 66.62 | 14.09 | 22.16 | 36.12 | 21.32 | 11.39 | 8.54 | 14.32 | 9.36 | 15.56 | 0.00 | 0 | 774 | -0.39 | 244.97 | 12.87 |
| 2019 (6) | 665.25 | -2.23 | 538.48 | -0.67 | 39.65 | -2.0 | 1.16 | 36.47 | 3.8 | -15.18 | 0.29 | 0 | 1.18 | -1.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | -2.05 | 0 | 85.08 | -9.83 | 58.39 | -6.34 | 16.28 | -15.34 | 19.14 | -6.08 | 7.47 | -6.04 | 8.10 | -8.16 | 0.00 | 0 | 777 | 0.0 | 217.03 | -3.3 |
| 2018 (5) | 680.39 | 14.1 | 542.09 | 15.5 | 40.46 | 11.64 | 0.85 | 37.1 | 4.48 | 27.27 | 0 | 0 | 1.2 | 471.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.16 | 0 | -3.48 | 0 | 94.35 | 6.17 | 62.34 | 6.58 | 19.23 | 20.49 | 20.38 | 13.47 | 7.95 | 6.57 | 8.82 | 9.02 | 0.00 | 0 | 777 | -0.13 | 224.43 | 13.83 |
| 2017 (4) | 596.32 | 23.35 | 469.34 | 23.9 | 36.24 | 28.06 | 0.62 | -15.07 | 3.52 | 55.75 | 0 | 0 | 0.21 | 2000.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.45 | 14400.0 | -4.57 | 0 | -1.87 | 0 | 88.87 | 22.36 | 58.49 | 20.97 | 15.96 | 27.27 | 17.96 | 4.0 | 7.46 | 20.91 | 8.09 | 15.9 | 0.00 | 0 | 778 | -0.13 | 197.16 | 23.43 |
| 2016 (3) | 483.44 | 13.69 | 378.82 | 10.43 | 28.3 | 9.86 | 0.73 | -12.05 | 2.26 | -12.4 | 0 | 0 | 0.01 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 1.42 | -48.92 | -3.69 | 0 | 72.63 | 25.05 | 48.35 | 20.39 | 12.54 | 63.28 | 17.27 | 30.64 | 6.17 | 19.57 | 6.98 | 35.27 | 0.00 | 0 | 779 | 0.91 | 159.74 | 7.73 |
| 2015 (2) | 425.24 | 6.21 | 343.04 | 2.77 | 25.76 | 6.18 | 0.83 | -1.19 | 2.58 | -3.73 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.78 | -32.52 | 1.64 | -68.7 | 58.08 | 22.12 | 40.16 | 23.95 | 7.68 | 133.43 | 13.22 | 91.04 | 5.16 | 22.27 | 5.16 | 41.76 | 0.00 | 0 | 772 | 1.05 | 148.28 | 6.73 |
| 2014 (1) | 400.39 | 6.47 | 333.81 | 3.28 | 24.26 | 2.28 | 0.84 | -11.58 | 2.68 | 0 | 0 | 0 | 0.02 | -81.82 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 4.12 | 70.95 | 5.24 | 0 | 47.56 | 0 | 32.4 | 0 | 3.29 | -21.48 | 6.92 | 0 | 4.22 | 0 | 3.64 | 60.35 | 0.00 | 0 | 764 | -0.13 | 138.93 | 81.11 |
| 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) | 183.02 | -6.56 | -0.8 | 143.78 | -9.35 | -5.24 | 11.57 | 0.78 | -8.1 | 0.79 | 6.76 | 21.54 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.63 | -118.1 | -110.98 | 27.04 | -7.56 | 4.36 | 17.0 | -7.0 | 8.07 | 5.52 | -9.66 | -7.69 | 20.42 | -2.34 | -11.49 | 2.28 | -6.94 | 8.57 | 2.36 | 19.19 | 76.12 | 7.05 | 47.8 | 30.31 | 746 | -0.13 | -0.13 | 59.64 | -3.34 | -2.69 |
| 24Q2 (19) | 195.86 | 6.86 | 13.75 | 158.61 | 4.89 | 10.69 | 11.48 | -1.2 | 9.54 | 0.74 | -33.93 | -14.94 | 0.56 | -23.29 | -46.15 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.91 | -68.33 | -52.72 | 3.48 | -48.44 | -10.08 | 29.25 | 7.58 | 31.28 | 18.28 | 5.24 | 36.11 | 6.11 | -0.33 | 24.95 | 20.91 | -7.19 | -4.69 | 2.45 | 5.6 | 36.11 | 1.98 | 39.44 | 54.69 | 4.77 | 105.6 | 44.11 | 747 | 0.0 | 0.0 | 61.7 | 2.92 | 6.77 |
| 24Q1 (18) | 183.29 | -3.7 | 16.44 | 151.22 | -0.01 | 14.5 | 11.62 | -12.43 | 41.36 | 1.12 | -21.13 | 133.33 | 0.73 | -21.51 | -27.72 | 0.06 | 20.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 6.03 | 170.69 | 633.63 | 6.75 | -76.7 | 2009.38 | 27.19 | -50.39 | 56.0 | 17.37 | -56.19 | 54.13 | 6.13 | -45.66 | 92.16 | 22.53 | 9.48 | 22.91 | 2.32 | -56.31 | 53.64 | 1.42 | -0.7 | -3.4 | 2.32 | -78.36 | 53.64 | 747 | 0.0 | 0.0 | 59.95 | -32.42 | 15.18 |
| 23Q4 (17) | 190.34 | 3.17 | 3.43 | 151.23 | -0.33 | -0.72 | 13.27 | 5.4 | 26.99 | 1.42 | 118.46 | 136.67 | 0.93 | -8.82 | -6.06 | 0.05 | -16.67 | -16.67 | 0.04 | 0.0 | -76.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.75 | 0 | 0 | -8.53 | -226.56 | -102.13 | 28.97 | 404.7 | 1888.27 | 54.81 | 111.54 | 179.22 | 39.65 | 152.07 | 193.92 | 11.28 | 88.63 | 199.2 | 20.58 | -10.79 | 7.3 | 5.31 | 152.86 | 195.0 | 1.43 | 6.72 | -29.56 | 10.72 | 98.15 | -7.59 | 747 | 0.0 | -0.27 | 88.71 | 44.74 | 52.63 |
| 23Q3 (16) | 184.49 | 7.15 | -13.91 | 151.73 | 5.89 | -12.14 | 12.59 | 20.13 | -4.98 | 0.65 | -25.29 | 170.83 | 1.02 | -1.92 | 14.61 | 0.06 | 0.0 | 0.0 | 0.04 | 33.33 | -76.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.74 | 66.83 | -28.22 | 5.74 | 48.32 | -22.22 | 25.91 | 16.29 | -27.52 | 15.73 | 17.13 | -34.32 | 5.98 | 22.29 | -20.58 | 23.07 | 5.15 | 9.54 | 2.10 | 16.67 | -34.38 | 1.34 | 4.69 | -39.64 | 5.41 | 63.44 | -44.74 | 747 | 0.0 | -0.13 | 61.29 | 6.06 | -17.7 |
| 23Q2 (15) | 172.18 | 9.38 | -25.99 | 143.29 | 8.5 | -19.48 | 10.48 | 27.49 | -26.15 | 0.87 | 81.25 | 411.76 | 1.04 | 2.97 | 42.47 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | -82.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.04 | 457.52 | -29.74 | 3.87 | 1109.38 | -0.51 | 22.28 | 27.83 | -49.79 | 13.43 | 19.17 | -51.11 | 4.89 | 53.29 | -51.78 | 21.94 | 19.69 | -3.98 | 1.80 | 19.21 | -50.95 | 1.28 | -12.93 | -59.49 | 3.31 | 119.21 | -49.77 | 747 | 0.0 | -0.27 | 57.79 | 11.03 | -29.41 |
| 23Q1 (14) | 157.41 | -14.47 | -24.43 | 132.07 | -13.3 | -18.74 | 8.22 | -21.34 | -27.89 | 0.48 | -20.0 | 500.0 | 1.01 | 2.02 | 57.81 | 0.06 | 0.0 | 0.0 | 0.03 | -82.35 | -85.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.13 | 73.22 | -127.03 | 0.32 | 119.75 | -85.9 | 17.43 | -11.21 | -52.44 | 11.27 | -16.46 | -48.68 | 3.19 | -15.38 | -57.18 | 18.33 | -4.43 | -9.79 | 1.51 | -16.11 | -48.29 | 1.47 | -27.59 | -44.32 | 1.51 | -86.98 | -48.29 | 747 | -0.27 | -0.53 | 52.05 | -10.44 | -28.75 |
| 22Q4 (13) | 184.03 | -14.13 | -17.93 | 152.33 | -11.79 | -11.27 | 10.45 | -21.13 | -22.13 | 0.6 | 150.0 | 400.0 | 0.99 | 11.24 | 50.0 | 0.06 | 0.0 | 0.0 | 0.17 | 0.0 | -15.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.22 | -144.94 | -1072.22 | -1.62 | -121.95 | -276.09 | 19.63 | -45.09 | -50.99 | 13.49 | -43.67 | -45.95 | 3.77 | -49.93 | -51.42 | 19.18 | -8.93 | -1.03 | 1.80 | -43.75 | -44.44 | 2.03 | -8.56 | -36.96 | 11.60 | 18.49 | 0.52 | 749 | 0.13 | -2.85 | 58.12 | -21.96 | -24.56 |
| 22Q3 (12) | 214.3 | -7.88 | -3.99 | 172.69 | -2.96 | 1.58 | 13.25 | -6.62 | 8.7 | 0.24 | 41.18 | 140.0 | 0.89 | 21.92 | 32.84 | 0.06 | 0.0 | 0.0 | 0.17 | 0.0 | -19.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.39 | 63.3 | 3030.0 | 7.38 | 89.72 | 969.57 | 35.75 | -19.43 | -14.25 | 23.95 | -12.81 | -3.08 | 7.53 | -25.74 | -12.14 | 21.06 | -7.83 | 2.38 | 3.20 | -12.81 | 0.0 | 2.22 | -29.75 | -31.06 | 9.79 | 48.56 | 18.09 | 748 | -0.13 | -2.98 | 74.47 | -9.04 | -4.4 |
| 22Q2 (11) | 232.63 | 11.67 | 12.81 | 177.96 | 9.49 | 12.7 | 14.19 | 24.47 | 25.02 | 0.17 | 112.5 | 21.43 | 0.73 | 14.06 | 7.35 | 0.06 | 0.0 | 0.0 | 0.17 | -15.0 | -26.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.75 | 37.56 | 333.74 | 3.89 | 71.37 | 872.5 | 44.37 | 21.06 | 18.83 | 27.47 | 25.09 | 23.57 | 10.14 | 36.11 | 23.21 | 22.85 | 12.45 | 3.63 | 3.67 | 25.68 | 27.43 | 3.16 | 19.7 | 7.85 | 6.59 | 125.68 | 29.47 | 749 | -0.27 | -2.85 | 81.87 | 12.07 | 12.47 |
| 22Q1 (10) | 208.31 | -7.1 | 13.03 | 162.53 | -5.33 | 11.8 | 11.4 | -15.05 | 6.15 | 0.08 | -33.33 | -20.0 | 0.64 | -3.03 | -11.11 | 0.06 | 0.0 | 0.0 | 0.2 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.18 | 1261.11 | 5325.0 | 2.27 | 146.74 | 1235.0 | 36.65 | -8.49 | 30.99 | 21.96 | -12.02 | 28.57 | 7.45 | -3.99 | 42.72 | 20.32 | 4.85 | 8.84 | 2.92 | -9.88 | 32.13 | 2.64 | -18.01 | 13.79 | 2.92 | -74.7 | 32.13 | 751 | -2.59 | -2.85 | 73.05 | -5.18 | 17.59 |
| 21Q4 (9) | 224.23 | 0.46 | 17.87 | 171.68 | 0.98 | 13.25 | 13.42 | 10.09 | 22.56 | 0.12 | 20.0 | -53.85 | 0.66 | -1.49 | 37.5 | 0.06 | 0.0 | -84.21 | 0.2 | -4.76 | -51.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.36 | -220.0 | 84.94 | 0.92 | 33.33 | 151.4 | 40.05 | -3.93 | 54.63 | 24.96 | 1.01 | 50.27 | 7.76 | -9.45 | 44.78 | 19.38 | -5.79 | -6.38 | 3.24 | 1.25 | 50.7 | 3.22 | 0.0 | 30.36 | 11.54 | 39.2 | 34.19 | 771 | 0.0 | -0.39 | 77.04 | -1.1 | 22.21 |
| 21Q3 (8) | 223.2 | 8.24 | 17.87 | 170.01 | 7.66 | 11.36 | 12.19 | 7.4 | 17.1 | 0.1 | -28.57 | -9.09 | 0.67 | -1.47 | -12.99 | 0.06 | 0.0 | -14.29 | 0.21 | -8.7 | -4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 112.2 | 114.56 | 0.69 | 72.5 | 268.29 | 41.69 | 11.65 | 61.15 | 24.71 | 11.16 | 52.34 | 8.57 | 4.13 | 57.25 | 20.57 | -6.71 | -2.42 | 3.20 | 11.11 | 52.38 | 3.22 | 9.9 | 44.39 | 8.29 | 62.87 | 28.33 | 771 | 0.0 | -0.39 | 77.9 | 7.02 | 26.19 |
| 21Q2 (7) | 206.21 | 11.89 | 6.24 | 157.91 | 8.62 | 0.97 | 11.35 | 5.68 | 7.28 | 0.14 | 40.0 | 0 | 0.68 | -5.56 | -17.07 | 0.06 | 0.0 | -14.29 | 0.23 | -4.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.46 | -2975.0 | 0 | 0.4 | 300.0 | 266.67 | 37.34 | 33.45 | 38.91 | 22.23 | 30.15 | 27.32 | 8.23 | 57.66 | 45.41 | 22.05 | 18.1 | 4.75 | 2.88 | 30.32 | 27.43 | 2.93 | 26.29 | 23.63 | 5.09 | 130.32 | 16.74 | 771 | -0.26 | -0.26 | 72.79 | 17.18 | 17.67 |
| 21Q1 (6) | 184.29 | -3.12 | -2.04 | 145.38 | -4.1 | -3.64 | 10.74 | -1.92 | -3.76 | 0.1 | -61.54 | -54.55 | 0.72 | 50.0 | -21.74 | 0.06 | -84.21 | -14.29 | 0.24 | -41.46 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 96.65 | -108.79 | -0.2 | 88.83 | 75.0 | 27.98 | 8.03 | 10.64 | 17.08 | 2.83 | 4.59 | 5.22 | -2.61 | -8.26 | 18.67 | -9.81 | -16.95 | 2.21 | 2.79 | 5.24 | 2.32 | -6.07 | 0.87 | 2.21 | -74.3 | 5.24 | 773 | -0.13 | -0.39 | 62.12 | -1.46 | 6.48 |
| 20Q4 (5) | 190.23 | 0.46 | -1.48 | 151.59 | -0.71 | 0.18 | 10.95 | 5.19 | 0.64 | 0.26 | 136.36 | 0 | 0.48 | -37.66 | 0 | 0.38 | 442.86 | 0 | 0.41 | 86.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.39 | -16.02 | 0 | -1.79 | -336.59 | 27.82 | 25.9 | 0.12 | -8.8 | 16.61 | 2.4 | -20.22 | 5.36 | -1.65 | 15.02 | 20.70 | -1.8 | 26.3 | 2.15 | 2.38 | -19.78 | 2.47 | 10.76 | -20.83 | 8.60 | 33.13 | 14.36 | 774 | 0.0 | -0.26 | 63.04 | 2.12 | 1.4 |
| 20Q3 (4) | 189.36 | -2.44 | 0.0 | 152.67 | -2.38 | 0.0 | 10.41 | -1.61 | 0.0 | 0.11 | 0 | 0.0 | 0.77 | -6.1 | 0.0 | 0.07 | 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 | -2.06 | 0 | 0.0 | -0.41 | -70.83 | 0.0 | 25.87 | -3.76 | 0.0 | 16.22 | -7.1 | 0.0 | 5.45 | -3.71 | 0.0 | 21.08 | 0.14 | 0.0 | 2.10 | -7.08 | 0.0 | 2.23 | -5.91 | 0.0 | 6.46 | 48.17 | 0.0 | 774 | 0.13 | 0.0 | 61.73 | -0.21 | 0.0 |
| 20Q2 (3) | 194.1 | 3.18 | 0.0 | 156.4 | 3.67 | 0.0 | 10.58 | -5.2 | 0.0 | 0 | -100.0 | 0.0 | 0.82 | -10.87 | 0.0 | 0.07 | 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 | -0.24 | 70.0 | 0.0 | 26.88 | 6.29 | 0.0 | 17.46 | 6.92 | 0.0 | 5.66 | -0.53 | 0.0 | 21.05 | -6.36 | 0.0 | 2.26 | 7.62 | 0.0 | 2.37 | 3.04 | 0.0 | 4.36 | 107.62 | 0.0 | 773 | -0.39 | 0.0 | 61.86 | 6.03 | 0.0 |
| 20Q1 (2) | 188.12 | -2.57 | 0.0 | 150.87 | -0.3 | 0.0 | 11.16 | 2.57 | 0.0 | 0.22 | 0 | 0.0 | 0.92 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.24 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.91 | 0 | 0.0 | -0.8 | 67.74 | 0.0 | 25.29 | -10.95 | 0.0 | 16.33 | -21.57 | 0.0 | 5.69 | 22.1 | 0.0 | 22.48 | 37.16 | 0.0 | 2.10 | -21.64 | 0.0 | 2.30 | -26.28 | 0.0 | 2.10 | -72.07 | 0.0 | 776 | 0.0 | 0.0 | 58.34 | -6.16 | 0.0 |
| 19Q4 (1) | 193.08 | 0.0 | 0.0 | 151.32 | 0.0 | 0.0 | 10.88 | 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 | -2.48 | 0.0 | 0.0 | 28.4 | 0.0 | 0.0 | 20.82 | 0.0 | 0.0 | 4.66 | 0.0 | 0.0 | 16.39 | 0.0 | 0.0 | 2.68 | 0.0 | 0.0 | 3.12 | 0.0 | 0.0 | 7.52 | 0.0 | 0.0 | 776 | 0.0 | 0.0 | 62.17 | 0.0 | 0.0 |
