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) | 23.75 | -2.38 | 12.71 | 4.61 | 7.74 | 3.61 | 0.01 | 0.0 | 0.73 | 62.22 | 0.03 | -25.0 | 0.16 | 77.78 | 0 | 0 | 0.14 | 16.67 | 0.05 | -81.48 | 0 | 0 | -0.07 | 0 | -0.18 | 0 | 3.11 | -37.42 | 2.49 | -36.15 | 0.61 | -43.52 | 19.74 | -9.2 | 3.21 | -36.31 | 3.42 | -26.77 | 0.00 | 0 | 71 | 1.43 | 4.96 | -25.41 |
| 2022 (9) | 24.33 | 6.85 | 12.15 | 21.87 | 7.47 | 5.06 | 0.01 | 0.0 | 0.45 | 66.67 | 0.04 | -20.0 | 0.09 | 80.0 | 0 | 0 | 0.12 | -42.86 | 0.27 | -61.97 | 0 | 0 | 0.1 | 0 | 0.26 | -62.32 | 4.97 | -22.1 | 3.9 | -27.37 | 1.08 | 6.93 | 21.74 | 37.16 | 5.04 | -29.21 | 4.67 | -22.17 | 0.00 | 0 | 70 | 0.0 | 6.65 | -16.35 |
| 2021 (8) | 22.77 | 9.05 | 9.97 | -4.5 | 7.11 | 5.8 | 0.01 | -50.0 | 0.27 | -22.86 | 0.05 | -28.57 | 0.05 | 66.67 | 0 | 0 | 0.21 | 110.0 | 0.71 | 0 | 0 | 0 | -0.06 | 0 | 0.69 | 0 | 6.38 | 91.02 | 5.37 | 82.03 | 1.01 | 158.97 | 15.85 | 34.78 | 7.12 | 74.94 | 6.00 | 40.52 | 0.00 | 0 | 70 | -2.78 | 7.95 | 53.18 |
| 2020 (7) | 20.88 | -18.94 | 10.44 | -20.85 | 6.72 | -28.81 | 0.02 | -33.33 | 0.35 | -30.0 | 0.07 | -36.36 | 0.03 | 50.0 | 0 | 0 | 0.1 | -9.09 | -0.17 | 0 | 0 | 0 | -0.02 | 0 | -0.38 | 0 | 3.34 | 56.81 | 2.95 | 89.1 | 0.39 | -32.76 | 11.76 | -56.36 | 4.07 | 81.7 | 4.27 | 30.18 | 0.00 | 0 | 72 | 4.35 | 5.19 | 19.59 |
| 2019 (6) | 25.76 | 1.18 | 13.19 | 16.73 | 9.44 | -10.35 | 0.03 | 0 | 0.5 | 2.04 | 0.11 | 0 | 0.02 | 0 | 0 | 0 | 0.11 | -35.29 | -0.23 | 0 | 0 | 0 | -0.38 | 0 | -1.0 | 0 | 2.13 | -30.62 | 1.56 | -27.44 | 0.58 | -37.63 | 26.95 | -10.49 | 2.24 | -35.82 | 3.28 | -5.2 | 0.00 | 0 | 69 | 13.11 | 4.34 | 1.17 |
| 2018 (5) | 25.46 | 36.51 | 11.3 | 35.65 | 10.53 | 40.78 | 0 | 0 | 0.49 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 112.5 | -0.07 | 0 | 0 | 0 | -0.11 | 0 | -0.55 | 0 | 3.07 | 24.8 | 2.15 | 25.0 | 0.93 | 25.68 | 30.11 | -0.26 | 3.49 | 19.93 | 3.46 | 28.62 | 0.00 | 0 | 61 | 5.17 | 4.29 | 28.83 |
| 2017 (4) | 18.65 | 15.34 | 8.33 | 8.46 | 7.48 | 26.14 | 0.01 | 0 | 0.35 | 105.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -20.0 | 0.02 | 100.0 | 0 | 0 | -0.12 | 0 | -0.38 | 0 | 2.46 | 12.84 | 1.72 | 12.42 | 0.74 | 13.85 | 30.19 | 1.79 | 2.91 | 4.3 | 2.69 | 9.35 | 0.00 | 0 | 58 | 7.41 | 3.33 | 21.09 |
| 2016 (3) | 16.17 | 6.94 | 7.68 | 5.21 | 5.93 | 11.68 | 0 | 0 | 0.17 | 41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 0.01 | 0 | 0 | 0 | -0.29 | 0 | -0.39 | 0 | 2.18 | -7.63 | 1.53 | -15.0 | 0.65 | 16.07 | 29.66 | 24.31 | 2.79 | -20.96 | 2.46 | -1.6 | 0.00 | 0 | 54 | 5.88 | 2.75 | -0.72 |
| 2015 (2) | 15.12 | 21.84 | 7.3 | 7.67 | 5.31 | 15.69 | 0.01 | 0 | 0.12 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -47.06 | -0.06 | 0 | 0 | 0 | -0.09 | 0 | -0.15 | 0 | 2.36 | 107.02 | 1.8 | 97.8 | 0.56 | 143.48 | 23.86 | 19.6 | 3.53 | 0 | 2.50 | 140.38 | 0.00 | 0 | 51 | 13.33 | 2.77 | 77.56 |
| 2014 (1) | 12.41 | 0 | 6.78 | 0 | 4.59 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | -0.01 | 0 | 0 | 0 | 0.06 | 0 | 0.1 | 0 | 1.14 | 0 | 0.91 | 0 | 0.23 | 0 | 19.95 | 0 | 0.00 | 0 | 1.04 | 0 | 0.00 | 0 | 45 | 0 | 1.56 | 0 |
| 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) | 6.79 | 7.44 | 12.6 | 3.18 | 10.8 | 1.92 | 2.23 | 8.25 | 20.54 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.03 | 25.0 | -117.65 | 1.34 | -0.74 | 8.06 | 1.09 | -4.39 | 9.0 | 0.25 | 19.05 | 0.0 | 18.92 | 22.46 | -5.82 | 1.40 | -3.45 | -2.1 | 1.44 | -4.64 | 35.85 | 3.83 | 57.61 | 46.18 | 78 | -1.27 | 11.43 | 1.76 | 0.0 | 2.33 |
| 24Q2 (19) | 6.32 | 17.69 | 6.76 | 2.87 | 7.89 | -6.82 | 2.06 | 18.39 | 0.98 | 0 | 0 | 0 | 0.21 | 10.53 | 16.67 | 0 | 0 | -100.0 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0.1 | 66.67 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.04 | -157.14 | 81.82 | 1.35 | 29.81 | 132.76 | 1.14 | 48.05 | 165.12 | 0.21 | -22.22 | 50.0 | 15.45 | -40.78 | -37.17 | 1.45 | 47.96 | 137.7 | 1.51 | 67.78 | 81.93 | 2.43 | 147.96 | 102.5 | 79 | 0.0 | 12.86 | 1.76 | 19.73 | 70.87 |
| 24Q1 (18) | 5.37 | -22.29 | 10.04 | 2.66 | -31.79 | 1.92 | 1.74 | -17.54 | -0.57 | 0 | 0 | 0 | 0.19 | 0.0 | 11.76 | 0 | -100.0 | -100.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 50.0 | 50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.1 | 176.92 | 400.0 | 0.07 | 146.67 | 600.0 | 1.04 | 38.67 | 96.23 | 0.77 | 18.46 | 83.33 | 0.27 | 170.0 | 125.0 | 26.09 | 90.58 | 17.58 | 0.98 | 7.69 | 66.1 | 0.90 | -12.62 | 69.81 | 0.98 | -72.16 | 66.1 | 79 | 11.27 | 11.27 | 1.47 | 21.49 | 47.0 |
| 23Q4 (17) | 6.91 | 14.59 | -3.49 | 3.9 | 25.0 | 1.3 | 2.11 | 14.05 | -7.46 | 0 | 0 | 0 | 0.19 | 0.0 | 26.67 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 500.0 | -0.02 | -128.57 | -166.67 | 0 | 0 | 0 | -0.13 | -200.0 | -85.71 | -0.15 | -188.24 | -36.36 | 0.75 | -39.52 | -18.48 | 0.65 | -35.0 | 18.18 | 0.1 | -60.0 | -73.68 | 13.69 | -31.86 | -66.67 | 0.91 | -36.36 | 16.67 | 1.03 | -2.83 | 21.18 | 3.52 | 34.35 | -36.69 | 71 | 1.43 | 1.43 | 1.21 | -29.65 | -12.32 |
| 23Q3 (16) | 6.03 | 1.86 | -6.8 | 3.12 | 1.3 | -0.95 | 1.85 | -9.31 | -4.64 | 0 | 0 | 0 | 0.19 | 5.56 | 46.15 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.02 | -50.0 | -50.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.13 | 244.44 | 116.67 | 0.17 | 177.27 | 1800.0 | 1.24 | 113.79 | -10.14 | 1.0 | 132.56 | -9.09 | 0.25 | 78.57 | -10.71 | 20.09 | -18.3 | -2.19 | 1.43 | 134.43 | -8.92 | 1.06 | 27.71 | -25.35 | 2.62 | 118.33 | -45.19 | 70 | 0.0 | 0.0 | 1.72 | 66.99 | -5.49 |
| 23Q2 (15) | 5.92 | 21.31 | -1.66 | 3.08 | 18.01 | 5.84 | 2.04 | 16.57 | 10.27 | 0 | 0 | 0 | 0.18 | 5.88 | 100.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.09 | -550.0 | -125.0 | -0.22 | -2300.0 | -320.0 | 0.58 | 9.43 | -57.35 | 0.43 | 2.38 | -64.46 | 0.14 | 16.67 | -6.67 | 24.59 | 10.82 | 116.65 | 0.61 | 3.39 | -64.74 | 0.83 | 56.6 | -41.55 | 1.20 | 103.39 | -62.62 | 70 | -1.41 | 0.0 | 1.03 | 3.0 | -41.81 |
| 23Q1 (14) | 4.88 | -31.84 | 4.5 | 2.61 | -32.21 | 16.52 | 1.75 | -23.25 | 25.0 | 0 | 0 | 0 | 0.17 | 13.33 | 112.5 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | 0.04 | 500.0 | -20.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.02 | 128.57 | -86.67 | 0.01 | 109.09 | -96.43 | 0.53 | -42.39 | -59.23 | 0.42 | -23.64 | -59.62 | 0.12 | -68.42 | -53.85 | 22.19 | -45.98 | 9.53 | 0.59 | -24.36 | -60.14 | 0.53 | -37.65 | -45.36 | 0.59 | -89.39 | -60.14 | 71 | 1.43 | 1.43 | 1.0 | -27.54 | -40.48 |
| 22Q4 (13) | 7.16 | 10.66 | 3.77 | 3.85 | 22.22 | 28.33 | 2.28 | 17.53 | 23.24 | 0 | 0 | 0 | 0.15 | 15.38 | 114.29 | 0.01 | 0.0 | 0.0 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | -0.01 | -125.0 | -111.11 | 0.03 | 0 | -87.5 | 0 | 0 | 0 | -0.07 | -216.67 | -275.0 | -0.11 | -1000.0 | -134.38 | 0.92 | -33.33 | -61.02 | 0.55 | -50.0 | -72.36 | 0.38 | 35.71 | 0.0 | 41.08 | 100.0 | 156.75 | 0.78 | -50.32 | -72.54 | 0.85 | -40.14 | -60.28 | 5.56 | 16.32 | -27.6 | 70 | 0.0 | 0.0 | 1.38 | -24.18 | -49.82 |
| 22Q3 (12) | 6.47 | 7.48 | 9.29 | 3.15 | 8.25 | 25.0 | 1.94 | 4.86 | 2.11 | 0 | 0 | 0 | 0.13 | 44.44 | 116.67 | 0.01 | 0.0 | 0.0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.06 | 250.0 | 400.0 | -0.01 | -110.0 | -102.27 | 1.38 | 1.47 | -29.23 | 1.1 | -9.09 | -31.68 | 0.28 | 86.67 | -17.65 | 20.54 | 80.97 | 17.91 | 1.57 | -9.25 | -31.74 | 1.42 | 0.0 | -5.33 | 4.78 | 48.91 | -1.24 | 70 | 0.0 | 0.0 | 1.82 | 2.82 | -22.22 |
| 22Q2 (11) | 6.02 | 28.91 | 8.08 | 2.91 | 29.91 | 20.25 | 1.85 | 32.14 | 1.65 | 0 | 0 | 0 | 0.09 | 12.5 | 50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0.09 | -40.0 | 1000.0 | 0 | 0 | 0 | -0.04 | -126.67 | 20.0 | 0.1 | -64.29 | 225.0 | 1.36 | 4.62 | 9.68 | 1.21 | 16.35 | 12.04 | 0.15 | -42.31 | -6.25 | 11.35 | -43.98 | -13.16 | 1.73 | 16.89 | 12.34 | 1.42 | 46.39 | -4.7 | 3.21 | 116.89 | 26.88 | 70 | 0.0 | 0.0 | 1.77 | 5.36 | 8.59 |
| 22Q1 (10) | 4.67 | -32.32 | 6.62 | 2.24 | -25.33 | 10.34 | 1.4 | -24.32 | -9.09 | 0 | 0 | 0 | 0.08 | 14.29 | 14.29 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | -44.44 | 25.0 | 0.15 | -37.5 | 0 | 0 | 0 | 0 | 0.15 | 275.0 | 475.0 | 0.28 | -12.5 | 2700.0 | 1.3 | -44.92 | 56.63 | 1.04 | -47.74 | 50.72 | 0.26 | -31.58 | 100.0 | 20.26 | 26.63 | 27.26 | 1.48 | -47.89 | 49.49 | 0.97 | -54.67 | 11.49 | 1.48 | -80.73 | 49.49 | 70 | 0.0 | 0.0 | 1.68 | -38.91 | 35.48 |
| 21Q4 (9) | 6.9 | 16.55 | 4.39 | 3.0 | 19.05 | -9.09 | 1.85 | -2.63 | 2.21 | 0 | 0 | -100.0 | 0.07 | 16.67 | -12.5 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 125.0 | 350.0 | 0.24 | -51.02 | 1300.0 | 0 | 0 | 0 | 0.04 | 300.0 | -42.86 | 0.32 | -27.27 | 233.33 | 2.36 | 21.03 | 87.3 | 1.99 | 23.6 | 61.79 | 0.38 | 11.76 | 1800.0 | 16.00 | -8.15 | 769.57 | 2.84 | 23.48 | 66.08 | 2.14 | 42.67 | 13.83 | 7.68 | 58.68 | 87.78 | 70 | 0.0 | -2.78 | 2.75 | 17.52 | 63.69 |
| 21Q3 (8) | 5.92 | 6.28 | -1.17 | 2.52 | 4.13 | -14.58 | 1.9 | 4.4 | 3.83 | 0 | 0 | -100.0 | 0.06 | 0.0 | -25.0 | 0.01 | 0.0 | -50.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0.49 | 5000.0 | 916.67 | 0 | 0 | 0 | -0.02 | 60.0 | -115.38 | 0.44 | 650.0 | 4300.0 | 1.95 | 57.26 | 59.84 | 1.61 | 49.07 | 43.75 | 0.34 | 112.5 | 240.0 | 17.42 | 33.28 | 102.79 | 2.30 | 49.35 | 45.57 | 1.50 | 0.67 | 5.63 | 4.84 | 91.3 | 105.96 | 70 | 0.0 | -1.41 | 2.34 | 43.56 | 40.12 |
| 21Q2 (7) | 5.57 | 27.17 | 6.5 | 2.42 | 19.21 | -8.68 | 1.82 | 18.18 | 13.04 | 0 | 0 | 0 | 0.06 | -14.29 | -33.33 | 0.01 | 0.0 | -50.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.05 | -25.0 | 0 | -0.08 | -900.0 | -700.0 | 1.24 | 49.4 | 30.53 | 1.08 | 56.52 | 35.0 | 0.16 | 23.08 | 6.67 | 13.07 | -17.9 | -16.38 | 1.54 | 55.56 | 38.74 | 1.49 | 71.26 | 43.27 | 2.53 | 155.56 | 212.35 | 70 | 0.0 | -2.78 | 1.63 | 31.45 | 13.99 |
| 21Q1 (6) | 4.38 | -33.74 | 43.14 | 2.03 | -38.48 | 32.68 | 1.54 | -14.92 | 4.76 | 0 | -100.0 | 0 | 0.07 | -12.5 | -30.0 | 0.01 | -50.0 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.04 | -157.14 | 33.33 | 0.01 | 104.17 | 107.14 | 0.83 | -34.13 | 1137.5 | 0.69 | -43.9 | 445.0 | 0.13 | 550.0 | 8.33 | 15.92 | 765.22 | 0 | 0.99 | -42.11 | 480.77 | 0.87 | -53.72 | 1187.5 | 0.99 | -75.79 | 480.77 | 70 | -2.78 | -7.89 | 1.24 | -26.19 | 195.24 |
| 20Q4 (5) | 6.61 | 10.35 | -11.16 | 3.3 | 11.86 | -15.6 | 1.81 | -1.09 | -24.9 | 0.01 | 0.0 | 0 | 0.08 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | -0.02 | 66.67 | 0 | 0 | 0 | 0 | 0.07 | -46.15 | 0 | -0.24 | -2500.0 | 48.94 | 1.26 | 3.28 | 93.85 | 1.23 | 9.82 | 92.19 | 0.02 | -80.0 | 100.0 | 1.84 | -78.58 | 5.75 | 1.71 | 8.23 | 85.87 | 1.88 | 32.39 | 32.39 | 4.09 | 74.04 | 81.78 | 72 | 1.41 | 4.35 | 1.68 | 0.6 | 41.18 |
| 20Q3 (4) | 5.99 | 14.53 | 0.0 | 2.95 | 11.32 | 0.0 | 1.83 | 13.66 | 0.0 | 0.01 | 0 | 0.0 | 0.08 | -11.11 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | -0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 1.22 | 28.42 | 0.0 | 1.12 | 40.0 | 0.0 | 0.1 | -33.33 | 0.0 | 8.59 | -45.04 | 0.0 | 1.58 | 42.34 | 0.0 | 1.42 | 36.54 | 0.0 | 2.35 | 190.12 | 0.0 | 71 | -1.39 | 0.0 | 1.67 | 16.78 | 0.0 |
| 20Q2 (3) | 5.23 | 70.92 | 0.0 | 2.65 | 73.2 | 0.0 | 1.61 | 9.52 | 0.0 | 0 | 0 | 0.0 | 0.09 | -10.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.01 | 92.86 | 0.0 | 0.95 | 1287.5 | 0.0 | 0.8 | 500.0 | 0.0 | 0.15 | 25.0 | 0.0 | 15.63 | 0 | 0.0 | 1.11 | 526.92 | 0.0 | 1.04 | 1400.0 | 0.0 | 0.81 | 411.54 | 0.0 | 72 | -5.26 | 0.0 | 1.43 | 240.48 | 0.0 |
| 20Q1 (2) | 3.06 | -58.87 | 0.0 | 1.53 | -60.87 | 0.0 | 1.47 | -39.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | 0 | 0.0 | -0.14 | 70.21 | 0.0 | -0.08 | -112.31 | 0.0 | -0.2 | -131.25 | 0.0 | 0.12 | 1100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.26 | -128.26 | 0.0 | -0.08 | -105.63 | 0.0 | -0.26 | -111.56 | 0.0 | 76 | 10.14 | 0.0 | 0.42 | -64.71 | 0.0 |
| 19Q4 (1) | 7.44 | 0.0 | 0.0 | 3.91 | 0.0 | 0.0 | 2.41 | 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 | -0.47 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 0.92 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 2.25 | 0.0 | 0.0 | 69 | 0.0 | 0.0 | 1.19 | 0.0 | 0.0 |
