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) | 410.72 | -10.91 | 363.09 | -10.7 | 54.91 | -0.16 | 0.54 | 145.45 | 0.93 | 66.07 | 0.58 | 114.81 | 0 | 0 | 0.03 | -80.0 | 1.09 | 319.23 | 0.07 | 250.0 | -0.01 | 0 | 0.12 | -50.0 | 2.64 | -16.72 | -4.64 | 0 | -6.6 | 0 | 0.64 | -69.95 | 0.00 | 0 | -5.01 | 0 | -6.55 | 0 | 0.00 | 0 | 132 | 4.76 | 7.06 | -41.22 |
| 2022 (9) | 461.0 | -5.1 | 406.6 | -5.49 | 55.0 | 3.5 | 0.22 | 120.0 | 0.56 | 107.41 | 0.27 | -3.57 | 0 | 0 | 0.15 | 0.0 | 0.26 | -10.34 | 0.02 | 0 | 0.03 | 0 | 0.24 | 0 | 3.17 | 226.8 | 2.57 | -24.19 | -0.53 | 0 | 2.13 | -22.83 | 83.04 | 1.74 | -0.42 | 0 | -2.62 | 0 | 0.00 | 0 | 126 | 7.69 | 12.01 | 4.8 |
| 2021 (8) | 485.79 | 10.73 | 430.24 | 10.67 | 53.14 | 13.6 | 0.1 | -9.09 | 0.27 | 28.57 | 0.28 | -17.65 | 0 | 0 | 0.15 | 87.5 | 0.29 | -40.82 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.97 | 0 | 3.39 | 11.51 | 0.97 | -61.66 | 2.76 | 232.53 | 81.62 | 197.56 | 0.80 | -58.55 | 0.00 | 0 | 0.00 | 0 | 117 | 0.0 | 11.46 | 4.18 |
| 2020 (7) | 438.7 | 12.82 | 388.75 | 13.36 | 46.78 | 8.49 | 0.11 | -8.33 | 0.21 | 40.0 | 0.34 | -30.61 | 0 | 0 | 0.08 | 60.0 | 0.49 | 145.0 | 0 | 0 | -0.11 | 0 | -0.02 | 0 | -0.12 | 0 | 3.04 | 31.03 | 2.53 | 56.17 | 0.83 | -7.78 | 27.43 | -29.54 | 1.93 | 38.85 | 1.88 | 27.03 | 0.00 | 0 | 117 | 0.0 | 11.0 | 7.11 |
| 2019 (6) | 388.84 | 12.4 | 342.94 | 13.2 | 43.12 | -28.43 | 0.12 | -29.41 | 0.15 | -37.5 | 0.49 | 0 | 0 | 0 | 0.05 | 25.0 | 0.2 | 42.86 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.46 | 0 | 2.32 | 0 | 1.62 | 0 | 0.9 | 34.33 | 38.93 | 0 | 1.39 | 0 | 1.48 | 0 | 0.00 | 0 | 117 | 0.0 | 10.27 | 0 |
| 2018 (5) | 345.94 | 17.61 | 302.96 | 21.3 | 60.25 | 29.63 | 0.17 | -19.05 | 0.24 | 700.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.14 | 133.33 | 0.01 | 0.0 | 0.03 | 0 | 0.28 | 0 | 0.27 | 0 | -17.0 | 0 | -9.95 | 0 | 0.67 | -60.59 | 0.00 | 0 | -8.49 | 0 | -7.25 | 0 | 0.00 | 0 | 117 | 0.0 | -14.65 | 0 |
| 2017 (4) | 294.15 | 14.26 | 249.77 | 17.07 | 46.48 | 38.7 | 0.21 | -22.22 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.06 | -62.5 | 0.01 | 0 | -0.07 | 0 | -0.31 | 0 | -0.12 | 0 | -2.22 | 0 | 0.36 | -95.3 | 1.7 | -29.75 | 0.00 | 0 | 0.31 | -95.52 | 0.34 | -93.66 | 0.00 | 0 | 117 | 6.36 | -0.39 | 0 |
| 2016 (3) | 257.43 | 12.51 | 213.36 | 12.61 | 33.51 | 16.23 | 0.27 | 28.57 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.16 | 128.57 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.1 | -66.67 | 10.66 | -1.48 | 7.66 | -1.54 | 2.42 | 5.68 | 22.69 | 7.08 | 6.92 | -15.82 | 5.36 | 1.13 | 0.00 | 0 | 110 | 17.02 | 12.2 | 1.16 |
| 2015 (2) | 228.8 | 15.06 | 189.46 | 15.36 | 28.83 | 12.75 | 0.21 | 5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.07 | -58.82 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0.3 | -30.23 | 10.82 | 14.14 | 7.78 | 14.58 | 2.29 | 23.12 | 21.19 | 7.95 | 8.22 | 5.38 | 5.30 | 17.52 | 0.00 | 0 | 94 | 8.05 | 12.06 | 13.56 |
| 2014 (1) | 198.85 | 21.93 | 164.23 | 21.39 | 25.57 | 20.84 | 0.2 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.17 | 142.86 | -0.01 | 0 | 0 | 0 | 0.05 | 400.0 | 0.43 | 72.0 | 9.48 | 37.59 | 6.79 | 33.93 | 1.86 | 31.91 | 19.63 | -4.38 | 7.80 | 27.04 | 4.51 | 31.87 | 0.00 | 0 | 87 | 6.1 | 10.62 | 35.29 |
| 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) | 84.51 | -0.04 | -13.39 | 72.62 | -0.11 | -14.77 | 12.85 | 5.41 | -4.6 | 0.09 | -35.71 | -25.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.03 | -72.73 | -87.5 | -0.92 | -283.33 | -6.98 | -1.71 | -62.86 | -10.32 | 0.28 | -40.43 | 3.7 | 0.00 | 0 | 0 | -1.21 | -61.33 | -4.31 | -1.23 | -50.0 | 3.15 | -2.49 | -94.53 | 11.7 | 141 | 0.0 | 5.22 | 1.78 | -29.92 | -10.1 |
| 24Q2 (19) | 84.54 | -12.39 | -6.85 | 72.7 | -13.53 | -7.48 | 12.19 | -2.79 | -6.59 | 0.14 | 40.0 | -17.65 | 0.25 | -3.85 | 8.7 | 0.13 | -7.14 | -13.33 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0.33 | 26.92 | 1550.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.11 | 22.22 | 1200.0 | -0.24 | -700.0 | 72.73 | -1.05 | -38.16 | -22.09 | 0.47 | 74.07 | 251.61 | 0.00 | 0 | 0 | -0.75 | -38.89 | -8.7 | -0.82 | -36.67 | -36.67 | -1.28 | -137.04 | 22.42 | 141 | 0.0 | 12.8 | 2.54 | -10.25 | 24.51 |
| 24Q1 (18) | 96.5 | -21.22 | -5.42 | 84.08 | -23.38 | -6.13 | 12.54 | -17.55 | -4.78 | 0.1 | -28.57 | 0.0 | 0.26 | 18.18 | 13.04 | 0.14 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | -7.14 | 0.0 | 0 | 0 | -100.0 | 0 | 100.0 | 100.0 | 0.01 | -80.0 | 0 | 0.09 | 325.0 | -70.0 | -0.03 | 98.8 | 92.68 | -0.76 | 74.5 | 37.19 | 0.27 | -3.57 | -32.5 | 0.00 | 0 | 0 | -0.54 | 76.11 | 43.75 | -0.60 | 71.29 | 43.93 | -0.54 | 89.22 | 43.75 | 141 | 6.82 | 12.8 | 2.83 | 489.58 | 10.12 |
| 23Q4 (17) | 122.5 | 25.55 | -7.49 | 109.74 | 28.8 | -6.91 | 15.21 | 12.92 | 8.88 | 0.14 | 16.67 | 40.0 | 0.22 | -12.0 | -4.35 | 0.14 | -6.67 | 133.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.28 | -48.15 | 133.33 | 0 | 0 | -100.0 | -0.05 | -200.0 | 0 | 0.05 | 25.0 | 150.0 | -0.04 | -116.67 | 86.21 | -2.49 | -189.53 | -1022.22 | -2.98 | -92.26 | -3825.0 | 0.28 | 3.7 | 64.71 | 0.00 | 0 | -100.0 | -2.26 | -94.83 | -3866.67 | -2.09 | -64.57 | -903.85 | -5.01 | -77.66 | -1092.86 | 132 | -1.49 | 4.76 | 0.48 | -75.76 | -82.67 |
| 23Q3 (16) | 97.57 | 7.5 | -2.97 | 85.2 | 8.42 | -2.29 | 13.47 | 3.22 | 5.07 | 0.12 | -29.41 | 140.0 | 0.25 | 8.7 | 127.27 | 0.15 | 0.0 | 114.29 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.54 | 2600.0 | 980.0 | 0 | 0 | 0 | 0.05 | 150.0 | 66.67 | 0.04 | 33.33 | -50.0 | 0.24 | 2500.0 | 340.0 | -0.86 | 2.27 | -295.45 | -1.55 | -80.23 | -474.07 | 0.27 | 187.1 | -55.74 | 0.00 | 0 | 0 | -1.16 | -68.12 | -427.27 | -1.27 | -111.67 | -958.33 | -2.82 | -70.91 | -487.5 | 134 | 7.2 | 6.35 | 1.98 | -2.94 | -29.03 |
| 23Q2 (15) | 90.76 | -11.05 | -18.82 | 78.58 | -12.27 | -20.43 | 13.05 | -0.91 | -6.05 | 0.17 | 70.0 | 325.0 | 0.23 | 0.0 | 64.29 | 0.15 | 7.14 | 114.29 | 0 | 0 | 0 | 0.02 | 0 | -60.0 | 0.02 | -92.31 | -75.0 | 0 | -100.0 | 0 | 0.02 | 166.67 | 0 | 0.03 | 0 | -50.0 | -0.01 | -103.33 | -100.42 | -0.88 | -114.63 | -157.52 | -0.86 | 28.93 | -4200.0 | -0.31 | -177.5 | -143.66 | 0.00 | 0 | -100.0 | -0.69 | 28.13 | -6800.0 | -0.60 | 43.93 | 64.71 | -1.65 | -71.88 | -534.62 | 125 | 0.0 | -2.34 | 2.04 | -20.62 | -47.29 |
| 23Q1 (14) | 102.03 | -22.95 | -12.86 | 89.57 | -24.02 | -12.84 | 13.17 | -5.73 | -8.03 | 0.1 | 0.0 | 233.33 | 0.23 | 0.0 | 187.5 | 0.14 | 133.33 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.26 | 116.67 | 2500.0 | 0.08 | 300.0 | 0 | -0.03 | 0 | 0 | 0 | -100.0 | -100.0 | 0.3 | 203.45 | -6.25 | -0.41 | -251.85 | -224.24 | -1.21 | -1612.5 | -278.12 | 0.4 | 135.29 | -37.5 | 0.00 | -100.0 | 0 | -0.96 | -1700.0 | -284.0 | -1.07 | -511.54 | -137.78 | -0.96 | -128.57 | -284.0 | 125 | -0.79 | -2.34 | 2.57 | -7.22 | -0.39 |
| 22Q4 (13) | 132.42 | 31.68 | -5.05 | 117.89 | 35.19 | -5.32 | 13.97 | 8.97 | -10.51 | 0.1 | 100.0 | 400.0 | 0.23 | 109.09 | 187.5 | 0.06 | -14.29 | -14.29 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.12 | 140.0 | 9.09 | 0.02 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -75.0 | 300.0 | -0.29 | -190.0 | -174.36 | 0.27 | -38.64 | 222.73 | 0.08 | 129.63 | 104.49 | 0.17 | -72.13 | -90.23 | 64.18 | 0 | 0 | 0.06 | 127.27 | 103.92 | 0.26 | 316.67 | 116.88 | -0.42 | 12.5 | -150.0 | 126 | 0.0 | 7.69 | 2.77 | -0.72 | 39.9 |
| 22Q3 (12) | 100.56 | -10.05 | -11.87 | 87.2 | -11.7 | -13.09 | 12.82 | -7.7 | -2.51 | 0.05 | 25.0 | 150.0 | 0.11 | -21.43 | 57.14 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -37.5 | -54.55 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.08 | 33.33 | 300.0 | -0.1 | -104.22 | -127.78 | 0.44 | -71.24 | -55.1 | -0.27 | -1250.0 | -136.0 | 0.61 | -14.08 | 165.22 | 0.00 | -100.0 | -100.0 | -0.22 | -2100.0 | -133.85 | -0.12 | 92.94 | -142.86 | -0.48 | -84.62 | -120.25 | 126 | -1.56 | 8.62 | 2.79 | -27.91 | -5.1 |
| 22Q2 (11) | 111.8 | -4.52 | -4.71 | 98.75 | -3.9 | -4.63 | 13.89 | -3.0 | 9.03 | 0.04 | 33.33 | 100.0 | 0.14 | 75.0 | 100.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0 | -61.54 | 0.08 | 700.0 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | 700.0 | 2.37 | 640.62 | 1792.86 | 1.53 | 363.64 | 82.14 | -0.02 | 93.75 | -103.17 | 0.71 | 10.94 | 65.12 | 46.42 | 0 | -9.3 | -0.01 | 96.0 | -101.82 | -1.70 | -277.78 | -409.09 | -0.26 | -4.0 | -115.12 | 128 | 0.0 | 10.34 | 3.87 | 50.0 | 38.71 |
| 22Q1 (10) | 117.09 | -16.05 | 1.91 | 102.76 | -17.48 | 0.89 | 14.32 | -8.26 | 23.13 | 0.03 | 50.0 | 50.0 | 0.08 | 0.0 | 60.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.91 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 900.0 | 500.0 | 0.32 | -17.95 | -11.11 | 0.33 | 250.0 | -81.46 | -0.32 | 82.02 | -123.36 | 0.64 | -63.22 | 77.78 | 0.00 | 0 | -100.0 | -0.25 | 83.66 | -121.37 | -0.45 | 70.78 | -162.5 | -0.25 | -129.76 | -121.37 | 128 | 9.4 | 9.4 | 2.58 | 30.3 | -31.38 |
| 21Q4 (9) | 139.47 | 22.23 | 10.83 | 124.52 | 24.11 | 10.88 | 15.61 | 18.71 | 21.38 | 0.02 | 0.0 | -33.33 | 0.08 | 14.29 | 33.33 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | 0.0 | 450.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.01 | -150.0 | 50.0 | 0.39 | 8.33 | 277.27 | -0.22 | -122.45 | -147.83 | -1.78 | -337.33 | -713.79 | 1.74 | 656.52 | 427.27 | 0.00 | -100.0 | -100.0 | -1.53 | -335.38 | -712.0 | -1.54 | -650.0 | -527.78 | 0.84 | -64.56 | -61.11 | 117 | 0.86 | 0.0 | 1.98 | -32.65 | -19.51 |
| 21Q3 (8) | 114.1 | -2.74 | 10.64 | 100.33 | -3.1 | 9.77 | 13.15 | 3.22 | 16.17 | 0.02 | 0.0 | 0.0 | 0.07 | 0.0 | 75.0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0.03 | -76.92 | -50.0 | 0.11 | 266.67 | -35.29 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.02 | 300.0 | 0 | 0.36 | 357.14 | 1900.0 | 0.98 | 16.67 | 157.89 | 0.75 | 19.05 | 10.29 | 0.23 | -46.51 | 227.78 | 23.80 | -53.5 | 0 | 0.65 | 18.18 | 12.07 | 0.28 | -49.09 | -44.0 | 2.37 | 37.79 | 24.08 | 116 | 0.0 | -0.85 | 2.94 | 5.38 | 23.53 |
| 21Q2 (7) | 117.32 | 2.11 | 13.97 | 103.54 | 1.66 | 13.81 | 12.74 | 9.54 | 12.44 | 0.02 | 0.0 | 0 | 0.07 | 40.0 | 40.0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 0 | -0.14 | -138.89 | -227.27 | 0.84 | -52.81 | 15.07 | 0.63 | -54.01 | 18.87 | 0.43 | 19.44 | 72.0 | 51.18 | 154.5 | 51.51 | 0.55 | -52.99 | 22.22 | 0.55 | -23.61 | 83.33 | 1.72 | 47.01 | 29.32 | 116 | -0.85 | -0.85 | 2.79 | -25.8 | 2.57 |
| 21Q1 (6) | 114.9 | -8.69 | 7.58 | 101.85 | -9.31 | 8.26 | 11.63 | -9.56 | 3.29 | 0.02 | -33.33 | -33.33 | 0.05 | -16.67 | -16.67 | 0.07 | -12.5 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.02 | 0.0 | -200.0 | 0.36 | 263.64 | 3500.0 | 1.78 | 286.96 | 21.09 | 1.37 | 372.41 | 33.01 | 0.36 | 9.09 | -18.18 | 20.11 | -71.64 | -32.54 | 1.17 | 368.0 | 32.95 | 0.72 | 100.0 | 0.0 | 1.17 | -45.83 | 32.95 | 117 | 0.0 | 0.0 | 3.76 | 52.85 | 9.3 |
| 20Q4 (5) | 125.84 | 22.02 | 10.39 | 112.3 | 22.87 | 10.44 | 12.86 | 13.6 | 9.08 | 0.03 | 50.0 | -25.0 | 0.06 | 50.0 | 0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -88.24 | -80.0 | 0 | 0 | 0 | -0.09 | -350.0 | 0 | -0.02 | 0 | 50.0 | -0.22 | -1000.0 | -120.0 | 0.46 | 21.05 | 12.2 | 0.29 | -57.35 | -14.71 | 0.33 | 283.33 | 120.0 | 70.92 | 0 | 99.61 | 0.25 | -56.9 | -13.79 | 0.36 | -28.0 | 16.13 | 2.16 | 13.09 | 55.4 | 117 | 0.0 | 0.0 | 2.46 | 3.36 | 3.36 |
| 20Q3 (4) | 103.13 | 0.18 | 0.0 | 91.4 | 0.46 | 0.0 | 11.32 | -0.09 | 0.0 | 0.02 | 0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.17 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -118.18 | 0.0 | 0.38 | -47.95 | 0.0 | 0.68 | 28.3 | 0.0 | -0.18 | -172.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.58 | 28.89 | 0.0 | 0.50 | 66.67 | 0.0 | 1.91 | 43.61 | 0.0 | 117 | 0.0 | 0.0 | 2.38 | -12.5 | 0.0 |
| 20Q2 (3) | 102.94 | -3.61 | 0.0 | 90.98 | -3.3 | 0.0 | 11.33 | 0.62 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.11 | 1000.0 | 0.0 | 0.73 | -50.34 | 0.0 | 0.53 | -48.54 | 0.0 | 0.25 | -43.18 | 0.0 | 33.78 | 13.32 | 0.0 | 0.45 | -48.86 | 0.0 | 0.30 | -58.33 | 0.0 | 1.33 | 51.14 | 0.0 | 117 | 0.0 | 0.0 | 2.72 | -20.93 | 0.0 |
| 20Q1 (2) | 106.8 | -6.32 | 0.0 | 94.08 | -7.47 | 0.0 | 11.26 | -4.5 | 0.0 | 0.03 | -25.0 | 0.0 | 0.06 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 150.0 | 0.0 | 0.01 | 110.0 | 0.0 | 1.47 | 258.54 | 0.0 | 1.03 | 202.94 | 0.0 | 0.44 | 193.33 | 0.0 | 29.81 | -16.1 | 0.0 | 0.88 | 203.45 | 0.0 | 0.72 | 132.26 | 0.0 | 0.88 | -36.69 | 0.0 | 117 | 0.0 | 0.0 | 3.44 | 44.54 | 0.0 |
| 19Q4 (1) | 114.0 | 0.0 | 0.0 | 101.68 | 0.0 | 0.0 | 11.79 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 35.53 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 1.39 | 0.0 | 0.0 | 117 | 0.0 | 0.0 | 2.38 | 0.0 | 0.0 |
