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) | 713.45 | -43.13 | 695.17 | -38.87 | 67.73 | -22.69 | 7.09 | 106.1 | 7.87 | 143.65 | 0.12 | -42.86 | 0 | 0 | 0 | 0 | 1.7 | -4.49 | -1.02 | 0 | 0 | 0 | -0.46 | 0 | 17.54 | 89.42 | -31.91 | 0 | -27.41 | 0 | -3.85 | 0 | 0.00 | 0 | -8.11 | 0 | -13.79 | 0 | 0.00 | 0 | 338 | 0.0 | 26.17 | -74.04 |
| 2022 (9) | 1254.61 | -5.23 | 1137.11 | -4.95 | 87.61 | -2.63 | 3.44 | 89.01 | 3.23 | 171.43 | 0.21 | 110.0 | 0 | 0 | 0 | 0 | 1.78 | 474.19 | 2.55 | 0 | 0.1 | 0 | 3.45 | 0 | 9.26 | 18.41 | 39.14 | -13.5 | 34.44 | -21.44 | 5.49 | 238.89 | 14.02 | 292.72 | 10.07 | -21.51 | 7.72 | -30.14 | 0.00 | 0 | 338 | 0.0 | 100.82 | 6.1 |
| 2021 (8) | 1323.78 | 4.15 | 1196.36 | 3.01 | 89.98 | 6.83 | 1.82 | -18.02 | 1.19 | -23.72 | 0.1 | -61.54 | 0 | 0 | 0 | 0 | 0.31 | 3.33 | -3.3 | 0 | 0 | 0 | -2.53 | 0 | 7.82 | -42.92 | 45.25 | 15.79 | 43.84 | 17.5 | 1.62 | -8.47 | 3.57 | -21.19 | 12.83 | 17.28 | 11.05 | 52.62 | 0.00 | 0 | 338 | 0.0 | 95.02 | 13.7 |
| 2020 (7) | 1271.05 | 6.17 | 1161.44 | 6.44 | 84.23 | 6.57 | 2.22 | -22.38 | 1.56 | -45.07 | 0.26 | -35.0 | 0 | 0 | 0 | 0 | 0.3 | 11.11 | -0.06 | 0 | 0 | 0 | -5.34 | 0 | 13.7 | 56.39 | 39.08 | 9.07 | 37.31 | 10.22 | 1.77 | -10.61 | 4.53 | -17.93 | 10.94 | 10.17 | 7.24 | -5.97 | 0.00 | 0 | 338 | 0.0 | 83.57 | -11.25 |
| 2019 (6) | 1197.24 | -6.79 | 1091.13 | -7.07 | 79.04 | 12.74 | 2.86 | 62.5 | 2.84 | 78.62 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.27 | -75.23 | 0.25 | 0 | 0 | 0 | 0.28 | 7.69 | 8.76 | 1.98 | 35.83 | -26.46 | 33.85 | -14.95 | 1.98 | -77.8 | 5.52 | -69.84 | 9.93 | -14.4 | 7.70 | -19.54 | 0.00 | 0 | 338 | 0.0 | 94.16 | -0.61 |
| 2018 (5) | 1284.44 | -1.81 | 1174.2 | 1.45 | 70.11 | 21.32 | 1.76 | 35.38 | 1.59 | -9.14 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09 | 87.93 | 0 | 0 | 0 | 0 | 0.26 | 271.43 | 8.59 | 0 | 48.72 | -45.05 | 39.8 | -42.77 | 8.92 | -53.35 | 18.30 | -15.12 | 11.60 | -45.33 | 9.57 | -57.77 | 0.00 | 0 | 338 | 4.32 | 94.74 | -25.6 |
| 2017 (4) | 1308.16 | 64.84 | 1157.38 | 64.52 | 57.79 | 13.27 | 1.3 | 56.63 | 1.75 | -51.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 26.09 | -8.74 | 0 | 0 | 0 | 0.07 | -89.55 | -4.33 | 0 | 88.66 | 124.23 | 69.54 | 140.04 | 19.12 | 80.89 | 21.56 | -19.31 | 21.22 | 128.66 | 22.66 | 158.97 | 0.00 | 0 | 324 | 5.19 | 127.34 | 61.8 |
| 2016 (3) | 793.61 | -15.28 | 703.51 | -18.01 | 51.02 | -0.23 | 0.83 | 15.28 | 3.6 | -7.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 64.29 | -3.01 | 0 | 0 | 0 | 0.67 | 0 | 0.46 | 0 | 39.54 | 44.62 | 28.97 | 31.03 | 10.57 | 102.49 | 26.72 | 39.82 | 9.28 | 26.09 | 8.75 | 27.74 | 0.00 | 0 | 308 | 3.7 | 78.7 | 22.93 |
| 2015 (2) | 936.79 | 23.32 | 858.09 | 22.11 | 51.14 | 31.57 | 0.72 | -35.14 | 3.88 | -19.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 2700.0 | 0.07 | 0 | 0.33 | 0 | -1.17 | 0 | -0.22 | 0 | 27.34 | 69.39 | 22.11 | 65.62 | 5.22 | 87.1 | 19.11 | 10.59 | 7.36 | 54.95 | 6.85 | 46.68 | 0.00 | 0 | 297 | 6.83 | 64.02 | 41.89 |
| 2014 (1) | 759.63 | -5.44 | 702.73 | -4.73 | 38.87 | 5.83 | 1.11 | -46.89 | 4.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -96.43 | 0 | 0 | 0 | 0 | 0.22 | -24.14 | -1.89 | 0 | 16.14 | -38.07 | 13.35 | -43.14 | 2.79 | -7.62 | 17.28 | 49.22 | 4.75 | -88.33 | 4.67 | -42.2 | 0.00 | 0 | 278 | 379.31 | 45.12 | 11.22 |
| 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) | 183.71 | 13.04 | 5.64 | 172.7 | 13.91 | 2.75 | 14.51 | 7.16 | -9.43 | 1.97 | -3.9 | 27.1 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 2.5 | 29.53 | 410.2 | -0.99 | -41.43 | 89.79 | -0.55 | 21.43 | 93.18 | -0.34 | -409.09 | 75.89 | 0.00 | 0 | 0 | -0.17 | 19.05 | 92.89 | -0.94 | -16.05 | 64.26 | -0.22 | -340.0 | 95.97 | 326 | -3.55 | -3.55 | 10.62 | -2.93 | 118.07 |
| 24Q2 (19) | 162.52 | 7.57 | -21.34 | 151.61 | 9.79 | -22.52 | 13.54 | 9.11 | -17.24 | 2.05 | -5.09 | 27.33 | 1.58 | 1.94 | -30.09 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 15.91 | 8.51 | -0.18 | -28.57 | -28.57 | 0 | 0 | 0 | 0.15 | -28.57 | -92.06 | 1.93 | 22.93 | -70.35 | -0.7 | -132.41 | -163.64 | -0.7 | -237.25 | -156.91 | 0.11 | -93.68 | 320.0 | 0.00 | -100.0 | 0 | -0.21 | -240.0 | -158.33 | -0.81 | -145.45 | 50.0 | -0.05 | -133.33 | 98.37 | 338 | 0.0 | 0.0 | 10.94 | -21.18 | -33.21 |
| 24Q1 (18) | 151.08 | -20.14 | 5.1 | 138.09 | -25.63 | -5.26 | 12.41 | -29.61 | -29.97 | 2.16 | -9.62 | 39.35 | 1.55 | -6.63 | -23.27 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | -6.38 | 4.76 | -0.14 | 81.33 | 0 | 0 | 0 | 0 | 0.21 | 130.88 | 114.09 | 1.57 | -69.69 | -70.71 | 2.16 | 124.22 | 115.02 | 0.51 | 105.69 | 104.39 | 1.74 | 815.79 | 167.44 | 80.59 | 0 | 0 | 0.15 | 105.66 | 104.37 | -0.33 | 92.4 | 93.67 | 0.15 | 101.85 | 104.37 | 338 | 0.0 | 0.0 | 13.88 | 209.82 | 3054.55 |
| 23Q4 (17) | 189.19 | 8.79 | -42.33 | 185.67 | 10.47 | -37.65 | 17.63 | 10.05 | -30.7 | 2.39 | 54.19 | 67.13 | 1.66 | -13.99 | 27.69 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 38.24 | -55.24 | -0.75 | -525.0 | -133.19 | 0 | 0 | -100.0 | -0.68 | -277.78 | 73.33 | 5.18 | 957.14 | 46.33 | -8.92 | 8.04 | -206.32 | -8.97 | -11.15 | -225.28 | 0.19 | 113.48 | -86.81 | 0.00 | 0 | -100.0 | -2.65 | -10.88 | -225.0 | -4.34 | -65.02 | -490.99 | -8.11 | -48.53 | -179.59 | 338 | 0.0 | 0.0 | 4.48 | -8.01 | -82.34 |
| 23Q3 (16) | 173.9 | -15.84 | -51.03 | 168.07 | -14.11 | -47.11 | 16.02 | -2.08 | -30.74 | 1.55 | -3.73 | 91.36 | 1.93 | -14.6 | 96.94 | 0.03 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | -27.66 | -20.93 | -0.12 | 14.29 | -157.14 | 0 | 0 | 0 | -0.18 | -109.52 | -105.71 | 0.49 | -92.47 | -85.24 | -9.7 | -981.82 | -155.4 | -8.07 | -756.1 | -152.2 | -1.41 | -2720.0 | -160.78 | 0.00 | 0 | -100.0 | -2.39 | -763.89 | -152.18 | -2.63 | -62.35 | -170.7 | -5.46 | -77.85 | -167.66 | 338 | 0.0 | 0.0 | 4.87 | -70.27 | -85.34 |
| 23Q2 (15) | 206.62 | 43.74 | -28.78 | 195.67 | 34.24 | -25.21 | 16.36 | -7.67 | -19.88 | 1.61 | 3.87 | 143.94 | 2.26 | 11.88 | 303.57 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 11.9 | 123.81 | -0.14 | 0 | -255.56 | 0 | 0 | 0 | 1.89 | 226.85 | -32.26 | 6.51 | 21.46 | 322.73 | 1.1 | 107.65 | -88.57 | 1.23 | 110.59 | -85.39 | -0.05 | 98.06 | -103.6 | 0.00 | 0 | -100.0 | 0.36 | 110.5 | -85.54 | -1.62 | 68.91 | -176.78 | -3.07 | 10.5 | -187.71 | 338 | 0.0 | 0.0 | 16.38 | 3622.73 | -32.79 |
| 23Q1 (14) | 143.75 | -56.18 | -48.91 | 145.76 | -51.05 | -43.93 | 17.72 | -30.35 | -4.88 | 1.55 | 8.39 | 187.04 | 2.02 | 55.38 | 417.95 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | -60.0 | 425.0 | 0 | -100.0 | 100.0 | 0 | -100.0 | 0 | -1.49 | 41.57 | -2228.57 | 5.36 | 51.41 | 523.26 | -14.38 | -271.39 | -496.14 | -11.61 | -262.15 | -441.47 | -2.58 | -279.17 | -881.82 | 0.00 | -100.0 | -100.0 | -3.43 | -261.79 | -439.6 | -5.21 | -569.37 | -767.95 | -3.43 | -133.66 | -439.6 | 338 | 0.0 | 0.0 | 0.44 | -98.27 | -97.54 |
| 22Q4 (13) | 328.07 | -7.61 | -5.89 | 297.77 | -6.29 | -4.07 | 25.44 | 9.99 | 1.03 | 1.43 | 76.54 | 175.0 | 1.3 | 32.65 | 271.43 | 0.05 | -16.67 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 144.19 | 650.0 | 2.26 | 976.19 | 173.86 | 0.1 | 0 | 0 | -2.55 | -180.95 | -94.66 | 3.54 | 6.63 | 831.58 | 8.39 | -52.08 | -37.43 | 7.16 | -53.69 | -44.54 | 1.44 | -37.93 | 114.93 | 17.21 | 29.79 | 246.28 | 2.12 | -53.71 | -44.5 | 1.11 | -70.16 | -71.09 | 10.19 | 26.27 | -21.43 | 338 | 0.0 | 0.0 | 25.37 | -23.65 | 0.24 |
| 22Q3 (12) | 355.09 | 22.4 | -1.83 | 317.77 | 21.46 | -2.74 | 23.13 | 13.27 | 7.73 | 0.81 | 22.73 | 84.09 | 0.98 | 75.0 | 196.97 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 104.76 | 975.0 | 0.21 | 133.33 | 200.0 | 0 | 0 | 0 | 3.15 | 12.9 | 1331.82 | 3.32 | 115.58 | 34.41 | 17.51 | 82.02 | 9.44 | 15.46 | 83.61 | 3.0 | 2.32 | 66.91 | 125.24 | 13.26 | -8.24 | 105.26 | 4.58 | 83.94 | 3.15 | 3.72 | 76.3 | -3.38 | 8.07 | 130.57 | -11.8 | 338 | 0.0 | 0.0 | 33.23 | 36.36 | 15.95 |
| 22Q2 (11) | 290.11 | 3.11 | -19.72 | 261.62 | 0.64 | -20.44 | 20.42 | 9.61 | -9.49 | 0.66 | 22.22 | 53.49 | 0.56 | 43.59 | 100.0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 162.5 | 110.0 | 0.09 | 1000.0 | 130.0 | 0 | 0 | 0 | 2.79 | 3885.71 | 258.52 | 1.54 | 79.07 | -48.32 | 9.62 | 165.01 | -25.66 | 8.42 | 147.65 | -38.32 | 1.39 | 321.21 | 295.77 | 14.45 | 57.58 | 0 | 2.49 | 146.53 | -38.37 | 2.11 | 170.51 | -35.47 | 3.50 | 246.53 | -25.69 | 338 | 0.0 | 0.0 | 24.37 | 36.45 | -3.94 |
| 22Q1 (10) | 281.35 | -19.3 | 11.62 | 259.95 | -16.26 | 12.83 | 18.63 | -26.01 | -10.3 | 0.54 | 3.85 | 25.58 | 0.39 | 11.43 | 69.57 | 0.05 | 150.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -42.86 | 166.67 | -0.01 | 99.67 | 0.0 | 0 | 0 | 0 | 0.07 | 105.34 | -78.12 | 0.86 | 126.32 | -56.78 | 3.63 | -72.93 | 25.17 | 3.4 | -73.66 | 49.78 | 0.33 | -50.75 | -47.62 | 9.17 | 84.51 | -57.64 | 1.01 | -73.56 | 50.75 | 0.78 | -79.69 | 766.67 | 1.01 | -92.21 | 50.75 | 338 | 0.0 | 0.0 | 17.86 | -29.44 | 13.9 |
| 21Q4 (9) | 348.62 | -3.62 | -7.93 | 310.41 | -4.99 | -9.71 | 25.18 | 17.28 | 11.71 | 0.52 | 18.18 | -7.14 | 0.35 | 6.06 | 40.0 | 0.02 | -33.33 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 250.0 | 133.33 | -3.06 | -4471.43 | -5000.0 | 0 | 0 | 0 | -1.31 | -695.45 | 56.77 | 0.38 | -84.62 | -89.17 | 13.41 | -16.19 | -15.29 | 12.91 | -13.99 | -0.69 | 0.67 | -34.95 | -76.41 | 4.97 | -23.07 | -72.28 | 3.82 | -13.96 | -0.78 | 3.84 | -0.26 | 31.96 | 12.97 | 41.75 | 17.48 | 338 | 0.0 | 0.0 | 25.31 | -11.69 | -5.31 |
| 21Q3 (8) | 361.71 | 0.09 | 10.76 | 326.71 | -0.65 | 8.21 | 21.47 | -4.83 | -9.75 | 0.44 | 2.33 | -25.42 | 0.33 | 17.86 | 10.0 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -60.0 | -78.95 | 0.07 | 123.33 | 0 | 0 | 0 | 0 | 0.22 | 112.5 | 109.73 | 2.47 | -17.11 | -37.63 | 16.0 | 23.65 | 234.03 | 15.01 | 9.96 | 241.91 | 1.03 | 245.07 | 157.5 | 6.46 | 0 | -23.55 | 4.44 | 9.9 | 241.54 | 3.85 | 17.74 | 2861.54 | 9.15 | 94.27 | 27.26 | 338 | 0.0 | 0.0 | 28.66 | 12.97 | 84.07 |
| 21Q2 (7) | 361.38 | 43.36 | 6.45 | 328.85 | 42.74 | 7.5 | 22.56 | 8.62 | 8.67 | 0.43 | 0.0 | -12.24 | 0.28 | 21.74 | -37.78 | 0.03 | 0.0 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 233.33 | 400.0 | -0.3 | -2900.0 | 0 | 0 | 0 | 0 | -1.76 | -650.0 | -826.32 | 2.98 | 49.75 | -33.92 | 12.94 | 346.21 | -25.25 | 13.65 | 501.32 | -27.7 | -0.71 | -212.7 | 54.78 | 0.00 | -100.0 | 0 | 4.04 | 502.99 | -27.73 | 3.27 | 3533.33 | -25.85 | 4.71 | 602.99 | -20.17 | 338 | 0.0 | 0.0 | 25.37 | 61.8 | -9.43 |
| 21Q1 (6) | 252.07 | -33.43 | 11.35 | 230.39 | -32.98 | 9.8 | 20.77 | -7.85 | 21.18 | 0.43 | -23.21 | -25.86 | 0.23 | -8.0 | -58.93 | 0.03 | -50.0 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | 50.0 | -0.01 | 83.33 | 0 | 0 | 0 | 0 | 0.32 | 110.56 | 128.57 | 1.99 | -43.3 | 15.7 | 2.9 | -81.68 | 152.17 | 2.27 | -82.54 | 116.19 | 0.63 | -77.82 | 530.0 | 21.65 | 20.75 | 154.41 | 0.67 | -82.6 | 116.13 | 0.09 | -96.91 | 142.86 | 0.67 | -93.93 | 116.13 | 338 | 0.0 | 0.0 | 15.68 | -41.34 | 18.34 |
| 20Q4 (5) | 378.63 | 15.95 | 11.35 | 343.78 | 13.86 | 12.69 | 22.54 | -5.25 | -0.4 | 0.56 | -5.08 | -25.33 | 0.25 | -16.67 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -68.42 | -62.5 | -0.06 | 0 | -119.35 | 0 | 0 | 0 | -3.03 | -34.07 | -175.45 | 3.51 | -11.36 | 39.29 | 15.83 | 230.48 | 6.46 | 13.0 | 196.13 | 9.06 | 2.84 | 610.0 | -3.73 | 17.93 | 112.19 | -9.63 | 3.85 | 196.15 | 9.07 | 2.91 | 2138.46 | 1.04 | 11.04 | 53.55 | 10.18 | 338 | 0.0 | 0.0 | 26.73 | 71.68 | -6.01 |
| 20Q3 (4) | 326.56 | -3.8 | 0.0 | 301.93 | -1.3 | 0.0 | 23.79 | 14.6 | 0.0 | 0.59 | 20.41 | 0.0 | 0.3 | -33.33 | 0.0 | 0.05 | -28.57 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.19 | 850.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -2.26 | -1089.47 | 0.0 | 3.96 | -12.2 | 0.0 | 4.79 | -72.33 | 0.0 | 4.39 | -76.75 | 0.0 | 0.4 | 125.48 | 0.0 | 8.45 | 0 | 0.0 | 1.30 | -76.74 | 0.0 | 0.13 | -97.05 | 0.0 | 7.19 | 21.86 | 0.0 | 338 | 0.0 | 0.0 | 15.57 | -44.41 | 0.0 |
| 20Q2 (3) | 339.47 | 49.96 | 0.0 | 305.91 | 45.8 | 0.0 | 20.76 | 21.12 | 0.0 | 0.49 | -15.52 | 0.0 | 0.45 | -19.64 | 0.0 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.19 | -235.71 | 0.0 | 4.51 | 162.21 | 0.0 | 17.31 | 1405.22 | 0.0 | 18.88 | 1698.1 | 0.0 | -1.57 | -1670.0 | 0.0 | 0.00 | -100.0 | 0.0 | 5.59 | 1703.23 | 0.0 | 4.41 | 2200.0 | 0.0 | 5.90 | 1803.23 | 0.0 | 338 | 0.0 | 0.0 | 28.01 | 111.4 | 0.0 |
| 20Q1 (2) | 226.38 | -33.43 | 0.0 | 209.82 | -31.22 | 0.0 | 17.14 | -24.26 | 0.0 | 0.58 | -22.67 | 0.0 | 0.56 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -87.5 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 112.73 | 0.0 | 1.72 | -31.75 | 0.0 | 1.15 | -92.27 | 0.0 | 1.05 | -91.19 | 0.0 | 0.1 | -96.61 | 0.0 | 8.51 | -57.11 | 0.0 | 0.31 | -91.22 | 0.0 | -0.21 | -107.29 | 0.0 | 0.31 | -96.91 | 0.0 | 338 | 0.0 | 0.0 | 13.25 | -53.41 | 0.0 |
| 19Q4 (1) | 340.05 | 0.0 | 0.0 | 305.07 | 0.0 | 0.0 | 22.63 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 | 2.52 | 0.0 | 0.0 | 14.87 | 0.0 | 0.0 | 11.92 | 0.0 | 0.0 | 2.95 | 0.0 | 0.0 | 19.84 | 0.0 | 0.0 | 3.53 | 0.0 | 0.0 | 2.88 | 0.0 | 0.0 | 10.02 | 0.0 | 0.0 | 338 | 0.0 | 0.0 | 28.44 | 0.0 | 0.0 |
