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) | 90.42 | -13.17 | 82.86 | -10.66 | 6.47 | -20.71 | 0.4 | 166.67 | 0.2 | -9.09 | 0 | 0 | 0.55 | 17.02 | 0 | 0 | 2.23 | 48.67 | 0 | 0 | 0 | 0 | 0.14 | -94.19 | 1.71 | -43.19 | 2.79 | -55.29 | 2.36 | -61.56 | 0.43 | 330.0 | 15.50 | 874.84 | 0.53 | -61.59 | 0.12 | -78.95 | 0.00 | 0 | 442 | 0.0 | 7.36 | -29.03 |
| 2022 (9) | 104.14 | 1.41 | 92.75 | -0.42 | 8.16 | -1.57 | 0.15 | 87.5 | 0.22 | 22.22 | 0 | 0 | 0.47 | 17.5 | 0 | 0 | 1.5 | -21.05 | -0.01 | 0 | 0 | 0 | 2.41 | 0 | 3.01 | 0 | 6.24 | 609.09 | 6.14 | 560.22 | 0.1 | 0 | 1.59 | 0 | 1.38 | 557.14 | 0.57 | 137.5 | 0.00 | 0 | 442 | 0.0 | 10.37 | 90.98 |
| 2021 (8) | 102.69 | 43.44 | 93.14 | 32.81 | 8.29 | -9.99 | 0.08 | -11.11 | 0.18 | 38.46 | 0 | 0 | 0.4 | -11.11 | 0 | 0 | 1.9 | 15.15 | 0 | 0 | -0.86 | 0 | -0.09 | 0 | -0.39 | 0 | 0.88 | 0 | 0.93 | 0 | -0.05 | 0 | 0.00 | 0 | 0.21 | 0 | 0.24 | 0 | 0.00 | 0 | 442 | 0.0 | 5.43 | 0 |
| 2020 (7) | 71.59 | -18.79 | 70.13 | -12.87 | 9.21 | -17.47 | 0.09 | -72.73 | 0.13 | -43.48 | 0.01 | -66.67 | 0.45 | -2.17 | 0 | 0 | 1.65 | 16.2 | -0.14 | 0 | 0 | 0 | -0.78 | 0 | -2.13 | 0 | -9.89 | 0 | -10.9 | 0 | 1.01 | -29.37 | 0.00 | 0 | -2.47 | 0 | -1.60 | 0 | 0.00 | 0 | 442 | 0.0 | -4.08 | 0 |
| 2019 (6) | 88.15 | -10.85 | 80.49 | -7.9 | 11.16 | -2.79 | 0.33 | 0.0 | 0.23 | -36.11 | 0.03 | 0 | 0.46 | 35.29 | 0 | 0 | 1.42 | -27.55 | -0.04 | 0 | 9.35 | 0 | -0.42 | 0 | 2.93 | 0 | -0.58 | 0 | -2.01 | 0 | 1.43 | 50.53 | 0.00 | 0 | -0.45 | 0 | -0.90 | 0 | 0.00 | 0 | 442 | 0.0 | 8.09 | -8.07 |
| 2018 (5) | 98.88 | -20.65 | 87.39 | -15.58 | 11.48 | -0.61 | 0.33 | 10.0 | 0.36 | -25.0 | 0 | 0 | 0.34 | -27.66 | 0 | 0 | 1.96 | -35.53 | -0.06 | 0 | 0 | 0 | 0.61 | 0 | -0.39 | 0 | -0.38 | 0 | -1.33 | 0 | 0.95 | -56.22 | 0.00 | 0 | -0.30 | 0 | -0.17 | 0 | 0.00 | 0 | 442 | 0.0 | 8.8 | -50.73 |
| 2017 (4) | 124.62 | 6.66 | 103.52 | 4.02 | 11.55 | 0.61 | 0.3 | 36.36 | 0.48 | 17.07 | 0 | 0 | 0.47 | 20.51 | 0 | 0 | 3.04 | 66.12 | 0 | 0 | 0 | 0 | -2.76 | 0 | -1.33 | 0 | 8.23 | 21.21 | 6.06 | -4.11 | 2.17 | 361.7 | 26.36 | 281.48 | 1.37 | -4.2 | 1.35 | 37.76 | 0.00 | 0 | 442 | 0.0 | 17.86 | -0.28 |
| 2016 (3) | 116.84 | 7.8 | 99.52 | 3.48 | 11.48 | 9.23 | 0.22 | 57.14 | 0.41 | 36.67 | 0 | 0 | 0.39 | 56.0 | 0 | 0 | 1.83 | 75.96 | 0 | 0 | 0 | 0 | -0.36 | 0 | 0.95 | -66.55 | 6.79 | 49.23 | 6.32 | 41.39 | 0.47 | 571.43 | 6.91 | 326.54 | 1.43 | 41.58 | 0.98 | 226.67 | 0.00 | 0 | 442 | 0.0 | 17.91 | 34.76 |
| 2015 (2) | 108.39 | -18.23 | 96.17 | -22.44 | 10.51 | 3.55 | 0.14 | -26.32 | 0.3 | -31.82 | 0 | 0 | 0.25 | 4.17 | 0 | 0 | 1.04 | 20.93 | -0.01 | 0 | 0.03 | 0 | 2.01 | 2.55 | 2.84 | 11.81 | 4.55 | 373.96 | 4.47 | 413.79 | 0.07 | -22.22 | 1.62 | -81.98 | 1.01 | 405.0 | 0.30 | 0 | 0.00 | 0 | 442 | 0.0 | 13.29 | 28.28 |
| 2014 (1) | 132.55 | 15.81 | 123.99 | 10.3 | 10.15 | 8.32 | 0.19 | 137.5 | 0.44 | 0 | 0 | 0 | 0.24 | 26.32 | 0 | 0 | 0.86 | -18.1 | 0 | 0 | 0 | 0 | 1.96 | 83.18 | 2.54 | 45.14 | 0.96 | 0 | 0.87 | 0 | 0.09 | -79.55 | 8.99 | 0 | 0.20 | 0 | -0.31 | 0 | 0.00 | 0 | 442 | 0.23 | 10.36 | 180.76 |
| 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) | 24.61 | 29.12 | 13.88 | 22.9 | 22.07 | 15.42 | 1.65 | -5.71 | -7.3 | 0.09 | -43.75 | -30.77 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.11 | -88.42 | -91.79 | 0.18 | 136.0 | -86.36 | 0.11 | 116.92 | -91.34 | 0.07 | -50.0 | 40.0 | 38.96 | 0 | 911.95 | 0.02 | 113.33 | -93.1 | 0.00 | 100.0 | 100.0 | 0.03 | 0 | -94.64 | 547 | 23.76 | 23.76 | 1.29 | 115.0 | -48.61 |
| 24Q2 (19) | 19.06 | -4.51 | -18.89 | 18.76 | -0.37 | -12.7 | 1.75 | -1.13 | 1.16 | 0.16 | 77.78 | 77.78 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0.16 | 0.0 | 23.08 | 0 | 0 | 0 | 0.71 | -1.39 | 22.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | -62.11 | 9.09 | 0.95 | -31.16 | 43.94 | -0.5 | -168.49 | -153.19 | -0.65 | -198.48 | -200.0 | 0.14 | 100.0 | -51.72 | 0.00 | -100.0 | -100.0 | -0.15 | -200.0 | -200.0 | -0.29 | -123.08 | 0 | 0.00 | -100.0 | -100.0 | 442 | 0.0 | 0.0 | 0.6 | -67.03 | -71.43 |
| 24Q1 (18) | 19.96 | -8.44 | -15.14 | 18.83 | -3.39 | -14.53 | 1.77 | -2.21 | 52.59 | 0.09 | -43.75 | 200.0 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0.16 | 6.67 | 23.08 | 0 | 0 | 0 | 0.72 | -19.1 | 46.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 188.79 | 1287.5 | 1.38 | 350.91 | 430.77 | 0.73 | 1560.0 | 25.86 | 0.66 | 700.0 | 20.0 | 0.07 | 16.67 | 75.0 | 9.77 | 0 | 47.81 | 0.15 | 850.0 | 25.0 | -0.13 | -262.5 | -360.0 | 0.15 | -71.7 | 25.0 | 442 | 0.0 | 0.0 | 1.82 | 62.5 | 12.35 |
| 23Q4 (17) | 21.8 | 0.88 | -17.67 | 19.49 | -1.76 | -17.55 | 1.81 | 1.69 | -9.05 | 0.16 | 23.08 | 60.0 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0.15 | 7.14 | 15.38 | 0 | 0 | 0 | 0.89 | 229.63 | 89.36 | 0 | 0 | 0 | 0 | 0 | 0 | -1.07 | -211.46 | -20.22 | -0.55 | -141.04 | -1.85 | -0.05 | -103.79 | -116.13 | -0.11 | -108.66 | -139.29 | 0.06 | 20.0 | 100.0 | 0.00 | -100.0 | -100.0 | -0.02 | -106.9 | -133.33 | 0.08 | 900.0 | -46.67 | 0.53 | -5.36 | -61.87 | 442 | 0.0 | 0.0 | 1.12 | -55.38 | -12.5 |
| 23Q3 (16) | 21.61 | -8.04 | -15.95 | 19.84 | -7.68 | -11.86 | 1.78 | 2.89 | -17.59 | 0.13 | 44.44 | 550.0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0.14 | 7.69 | 16.67 | 0 | 0 | 0 | 0.27 | -53.45 | -34.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.96 | 190.91 | -39.24 | 1.34 | 103.03 | -19.28 | 1.32 | 40.43 | -50.93 | 1.27 | 95.38 | -52.43 | 0.05 | -82.76 | 66.67 | 3.85 | -87.39 | 285.0 | 0.29 | 93.33 | -51.67 | -0.01 | 0 | -105.56 | 0.56 | 107.41 | -57.89 | 442 | 0.0 | 0.0 | 2.51 | 19.52 | -32.53 |
| 23Q2 (15) | 23.5 | -0.09 | -9.75 | 21.49 | -2.45 | -8.36 | 1.73 | 49.14 | -14.78 | 0.09 | 200.0 | 350.0 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0.13 | 0.0 | 18.18 | 0 | 0 | 0 | 0.58 | 18.37 | 241.18 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.33 | 512.5 | -61.18 | 0.66 | 153.85 | -25.0 | 0.94 | 62.07 | -34.72 | 0.65 | 18.18 | -52.9 | 0.29 | 625.0 | 383.33 | 30.53 | 361.88 | 589.16 | 0.15 | 25.0 | -51.61 | -0.00 | -100.0 | -100.0 | 0.27 | 125.0 | -62.5 | 442 | 0.0 | 0.0 | 2.1 | 29.63 | -16.33 |
| 23Q1 (14) | 23.52 | -11.18 | -9.22 | 22.03 | -6.81 | -4.88 | 1.16 | -41.71 | -41.41 | 0.03 | -70.0 | 50.0 | 0.06 | 0.0 | 50.0 | 0 | 0 | 0 | 0.13 | 0.0 | 18.18 | 0 | 0 | 0 | 0.49 | 4.26 | 8.89 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 91.01 | -109.3 | 0.26 | 148.15 | -74.26 | 0.58 | 87.1 | -67.6 | 0.55 | 96.43 | -69.61 | 0.04 | 33.33 | 300.0 | 6.61 | -33.43 | 0 | 0.12 | 100.0 | -70.73 | 0.05 | -66.67 | -66.67 | 0.12 | -91.37 | -70.73 | 442 | 0.0 | 0.0 | 1.62 | 26.56 | -43.36 |
| 22Q4 (13) | 26.48 | 2.99 | -1.63 | 23.64 | 5.02 | -1.34 | 1.99 | -7.87 | -2.93 | 0.1 | 400.0 | 900.0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0.13 | 8.33 | 18.18 | 0 | 0 | 0 | 0.47 | 14.63 | -12.96 | 0 | 0 | 0 | 0 | 0 | 0 | -0.89 | -156.33 | -1088.89 | -0.54 | -132.53 | -231.71 | 0.31 | -88.48 | -76.34 | 0.28 | -89.51 | -80.56 | 0.03 | 0.0 | 125.0 | 9.93 | 893.0 | 0 | 0.06 | -90.0 | -81.82 | 0.15 | -16.67 | -21.05 | 1.39 | 4.51 | 561.9 | 442 | 0.0 | 0.0 | 1.28 | -65.59 | -46.67 |
| 22Q3 (12) | 25.71 | -1.27 | -4.64 | 22.51 | -4.01 | -6.75 | 2.16 | 6.4 | 4.85 | 0.02 | 0.0 | 0.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0.12 | 9.09 | 9.09 | 0 | 0 | 0 | 0.41 | 141.18 | -19.61 | 0 | 100.0 | 0 | 0 | 0 | 0 | 1.58 | 85.88 | 1115.38 | 1.66 | 88.64 | 374.29 | 2.69 | 86.81 | 142.34 | 2.67 | 93.48 | 120.66 | 0.03 | -50.0 | 130.0 | 1.00 | -77.43 | 0 | 0.60 | 93.55 | 122.22 | 0.18 | 100.0 | 12.5 | 1.33 | 84.72 | 1208.33 | 442 | 0.0 | 0.0 | 3.72 | 48.21 | 68.33 |
| 22Q2 (11) | 26.04 | 0.5 | -3.05 | 23.45 | 1.25 | -2.82 | 2.03 | 2.53 | -7.31 | 0.02 | 0.0 | -60.0 | 0.06 | 50.0 | 20.0 | 0 | 0 | 0 | 0.11 | 0.0 | 10.0 | 0 | 0 | 0 | 0.17 | -62.22 | -58.54 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.85 | -1.16 | 323.68 | 0.88 | -12.87 | 249.15 | 1.44 | -19.55 | 2500.0 | 1.38 | -23.76 | 1633.33 | 0.06 | 400.0 | 100.0 | 4.43 | 0 | 0 | 0.31 | -24.39 | 1650.0 | 0.09 | -40.0 | 0.0 | 0.72 | 75.61 | 284.62 | 442 | 0.0 | 0.0 | 2.51 | -12.24 | 122.12 |
| 22Q1 (10) | 25.91 | -3.75 | 18.04 | 23.16 | -3.34 | 10.81 | 1.98 | -3.41 | 0.0 | 0.02 | 100.0 | 100.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0.11 | 0.0 | 22.22 | 0 | 0 | 0 | 0.45 | -16.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.86 | 855.56 | 975.0 | 1.01 | 146.34 | 283.64 | 1.79 | 36.64 | 220.13 | 1.81 | 25.69 | 211.04 | -0.02 | 83.33 | -114.29 | 0.00 | 0 | 0 | 0.41 | 24.24 | 210.81 | 0.15 | -21.05 | 175.0 | 0.41 | 95.24 | 210.81 | 442 | 0.0 | 0.0 | 2.86 | 19.17 | 1022.58 |
| 21Q4 (9) | 26.92 | -0.15 | 32.29 | 23.96 | -0.75 | 19.86 | 2.05 | -0.49 | -2.84 | 0.01 | -50.0 | 0.0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.11 | 0.0 | 10.0 | 0 | 0 | 0 | 0.54 | 5.88 | -3.57 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.09 | -30.77 | 132.14 | 0.41 | 17.14 | 118.47 | 1.31 | 18.02 | 133.0 | 1.44 | 19.01 | 132.29 | -0.12 | -20.0 | -125.0 | 0.00 | 0 | 0 | 0.33 | 22.22 | 132.67 | 0.19 | 18.75 | 146.34 | 0.21 | 275.0 | 108.5 | 442 | 0.0 | 0.0 | 2.4 | 8.6 | 193.75 |
| 21Q3 (8) | 26.96 | 0.37 | 51.04 | 24.14 | 0.04 | 34.56 | 2.06 | -5.94 | -18.58 | 0.02 | -60.0 | 100.0 | 0.04 | -20.0 | 33.33 | 0 | 0 | 0 | 0.11 | 10.0 | -8.33 | 0 | 0 | 0 | 0.51 | 24.39 | 45.71 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.13 | 134.21 | 141.94 | 0.35 | 159.32 | 259.09 | 1.11 | 1950.0 | 139.22 | 1.21 | 1444.44 | 139.67 | -0.1 | -433.33 | -147.62 | 0.00 | 0 | 0 | 0.27 | 1450.0 | 139.13 | 0.16 | 77.78 | 130.77 | -0.12 | 69.23 | 91.78 | 442 | 0.0 | 0.0 | 2.21 | 95.58 | 256.74 |
| 21Q2 (7) | 26.86 | 22.37 | 50.81 | 24.13 | 15.45 | 44.15 | 2.19 | 10.61 | -3.1 | 0.05 | 400.0 | 150.0 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0.1 | 11.11 | -9.09 | 0 | 0 | 0 | 0.41 | -8.89 | 13.89 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.38 | -575.0 | -26.67 | -0.59 | -7.27 | -883.33 | -0.06 | 95.97 | 95.24 | -0.09 | 94.48 | 94.08 | 0.03 | -78.57 | -88.89 | 0.00 | 0 | 0 | -0.02 | 94.59 | 94.12 | 0.09 | 145.0 | 133.33 | -0.39 | -5.41 | 49.35 | 442 | 0.0 | 0.0 | 1.13 | 464.52 | 391.3 |
| 21Q1 (6) | 21.95 | 7.86 | 40.8 | 20.9 | 4.55 | 35.1 | 1.98 | -6.16 | -14.66 | 0.01 | 0.0 | -80.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | -100.0 | 0.09 | -10.0 | -25.0 | 0 | 0 | 0 | 0.45 | -19.64 | 18.42 | 0 | 100.0 | -100.0 | -0.86 | 0 | 0 | 0.08 | 128.57 | -27.27 | -0.55 | 75.23 | -248.65 | -1.49 | 62.47 | 18.58 | -1.63 | 63.45 | 13.3 | 0.14 | -70.83 | 180.0 | 0.00 | 0 | 0 | -0.37 | 63.37 | 13.95 | -0.20 | 51.22 | 51.22 | -0.37 | 85.02 | 13.95 | 442 | 0.0 | 0.0 | -0.31 | 87.89 | 8.82 |
| 20Q4 (5) | 20.35 | 14.01 | -3.55 | 19.99 | 11.43 | 2.3 | 2.11 | -16.6 | -42.82 | 0.01 | 0.0 | -85.71 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.1 | -16.67 | -16.67 | 0 | 0 | 0 | 0.56 | 60.0 | -28.21 | -0.05 | 44.44 | 28.57 | 0 | 0 | 0 | -0.28 | 9.68 | 49.09 | -2.22 | -909.09 | 67.21 | -3.97 | -40.28 | 55.39 | -4.46 | -46.23 | 51.63 | 0.48 | 128.57 | 50.0 | 0.00 | 0 | 0 | -1.01 | -46.38 | 51.67 | -0.41 | 21.15 | 8.89 | -2.47 | -69.18 | -448.89 | 442 | 0.0 | 0.0 | -2.56 | -81.56 | 62.13 |
| 20Q3 (4) | 17.85 | 0.22 | 0.0 | 17.94 | 7.17 | 0.0 | 2.53 | 11.95 | 0.0 | 0.01 | -50.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 9.09 | 0.0 | 0 | 0 | 0.0 | 0.35 | -2.78 | 0.0 | -0.09 | 0 | 0.0 | 0 | 0 | 0.0 | -0.31 | -3.33 | 0.0 | -0.22 | -266.67 | 0.0 | -2.83 | -124.6 | 0.0 | -3.05 | -100.66 | 0.0 | 0.21 | -22.22 | 0.0 | 0.00 | 0 | 0.0 | -0.69 | -102.94 | 0.0 | -0.52 | -92.59 | 0.0 | -1.46 | -89.61 | 0.0 | 442 | 0.0 | 0.0 | -1.41 | -713.04 | 0.0 |
| 20Q2 (3) | 17.81 | 14.24 | 0.0 | 16.74 | 8.21 | 0.0 | 2.26 | -2.59 | 0.0 | 0.02 | -60.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.11 | -8.33 | 0.0 | 0 | 0 | 0.0 | 0.36 | -5.26 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.3 | -372.73 | 0.0 | -0.06 | -116.22 | 0.0 | -1.26 | 31.15 | 0.0 | -1.52 | 19.15 | 0.0 | 0.27 | 440.0 | 0.0 | 0.00 | 0 | 0.0 | -0.34 | 20.93 | 0.0 | -0.27 | 34.15 | 0.0 | -0.77 | -79.07 | 0.0 | 442 | 0.0 | 0.0 | 0.23 | 167.65 | 0.0 |
| 20Q1 (2) | 15.59 | -26.11 | 0.0 | 15.47 | -20.83 | 0.0 | 2.32 | -37.13 | 0.0 | 0.05 | -28.57 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.38 | -51.28 | 0.0 | 0.01 | 114.29 | 0.0 | 0 | 0 | 0.0 | 0.11 | 120.0 | 0.0 | 0.37 | 105.47 | 0.0 | -1.83 | 79.44 | 0.0 | -1.88 | 79.61 | 0.0 | 0.05 | -84.38 | 0.0 | 0.00 | 0 | 0.0 | -0.43 | 79.43 | 0.0 | -0.41 | 8.89 | 0.0 | -0.43 | 4.44 | 0.0 | 442 | 0.0 | 0.0 | -0.34 | 94.97 | 0.0 |
| 19Q4 (1) | 21.1 | 0.0 | 0.0 | 19.54 | 0.0 | 0.0 | 3.69 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | -6.77 | 0.0 | 0.0 | -8.9 | 0.0 | 0.0 | -9.22 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.09 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | 442 | 0.0 | 0.0 | -6.76 | 0.0 | 0.0 |
