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) | 168.93 | -30.14 | 136.98 | -26.34 | 13.89 | -20.03 | 0.58 | 383.33 | 0.68 | -11.69 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 1.04 | 42.47 | 0.04 | 0 | 0 | 0 | 1.36 | -74.29 | 2.35 | -55.58 | 20.41 | -53.38 | 14.97 | -55.92 | 5.44 | -44.66 | 26.64 | 18.72 | 7.86 | -55.97 | 6.68 | -55.97 | 0.00 | 0 | 190 | 1.06 | 31.86 | -41.33 |
| 2022 (9) | 241.81 | 55.56 | 185.95 | 45.95 | 17.37 | 30.21 | 0.12 | 33.33 | 0.77 | 196.15 | 0.09 | 80.0 | 0 | 0 | 0 | 0 | 0.73 | 69.77 | -0.02 | 0 | 0 | 0 | 5.29 | 0 | 5.29 | 0 | 43.78 | 214.96 | 33.96 | 186.58 | 9.83 | 379.51 | 22.44 | 52.14 | 17.85 | 185.14 | 15.17 | 126.76 | 0.00 | 0 | 188 | 1.08 | 54.3 | 146.15 |
| 2021 (8) | 155.44 | 37.0 | 127.41 | 42.14 | 13.34 | 20.29 | 0.09 | -10.0 | 0.26 | 30.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.43 | -17.31 | -0.03 | 0 | 0 | 0 | -1.13 | 0 | -0.8 | 0 | 13.9 | 32.51 | 11.85 | 31.96 | 2.05 | 33.99 | 14.75 | 0.82 | 6.26 | 25.2 | 6.69 | 12.63 | 0.00 | 0 | 186 | 5.08 | 22.06 | 22.08 |
| 2020 (7) | 113.46 | -11.66 | 89.64 | -13.09 | 11.09 | 3.45 | 0.1 | -9.09 | 0.2 | -37.5 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.52 | 23.81 | -0.08 | 0 | 0 | 0 | -2.51 | 0 | -2.24 | 0 | 10.49 | -30.62 | 8.98 | -29.79 | 1.53 | -35.17 | 14.63 | -6.1 | 5.00 | -31.6 | 5.94 | -8.33 | 0.00 | 0 | 177 | 7.93 | 18.07 | -17.94 |
| 2019 (6) | 128.43 | 27.54 | 103.14 | 24.91 | 10.72 | 9.5 | 0.11 | 0.0 | 0.32 | 39.13 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.42 | 23.53 | -0.09 | 0 | 0 | 0 | 0.29 | -75.0 | 0.55 | -42.11 | 15.12 | 62.58 | 12.79 | 72.14 | 2.36 | 22.28 | 15.58 | -24.77 | 7.31 | 51.66 | 6.48 | 88.92 | 0.00 | 0 | 164 | 12.33 | 22.02 | 46.6 |
| 2018 (5) | 100.7 | -3.06 | 82.57 | -0.91 | 9.79 | 5.95 | 0.11 | 37.5 | 0.23 | 53.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | -26.09 | -0.41 | 0 | 0 | 0 | 1.16 | 0 | 0.95 | 0 | 9.3 | -8.82 | 7.43 | -7.47 | 1.93 | -13.84 | 20.71 | -5.65 | 4.82 | -12.52 | 3.43 | -29.13 | 0.00 | 0 | 146 | 2.82 | 15.02 | -1.7 |
| 2017 (4) | 103.88 | 14.41 | 83.33 | 11.9 | 9.24 | -1.18 | 0.08 | 33.33 | 0.15 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | -23.33 | -0.01 | 0 | 0 | 0 | -1.62 | 0 | -1.11 | 0 | 10.2 | 13.33 | 8.03 | 14.39 | 2.24 | 8.21 | 21.95 | -4.36 | 5.51 | 14.32 | 4.84 | 82.64 | 0.00 | 0 | 142 | 5.97 | 15.28 | 6.56 |
| 2016 (3) | 90.8 | 0.38 | 74.47 | -5.37 | 9.35 | -3.51 | 0.06 | 50.0 | 0.18 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 71.43 | 0.02 | 0 | 0 | 0 | 1.36 | -4.23 | 2.02 | 129.55 | 9.0 | 206.12 | 7.02 | 510.43 | 2.07 | 11.89 | 22.95 | -63.55 | 4.82 | 447.73 | 2.65 | 1792.86 | 0.00 | 0 | 134 | 2.29 | 14.34 | 82.68 |
| 2015 (2) | 90.46 | 6.11 | 78.7 | 9.9 | 9.69 | 9.12 | 0.04 | -42.86 | 0.21 | -4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 6.06 | -0.05 | 0 | -0.04 | 0 | 1.42 | 787.5 | 0.88 | 144.44 | 2.94 | -42.58 | 1.15 | -70.28 | 1.85 | 49.19 | 62.97 | 161.18 | 0.88 | -71.7 | 0.14 | -92.47 | 0.00 | 0 | 131 | 7.38 | 7.85 | -15.77 |
| 2014 (1) | 85.25 | 22.86 | 71.61 | 21.62 | 8.88 | 11.84 | 0.07 | 0.0 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | -28.26 | -0.06 | 0 | 0 | 0 | 0.16 | 0 | 0.36 | 63.64 | 5.12 | 84.17 | 3.87 | 45.49 | 1.24 | 933.33 | 24.11 | 480.96 | 3.11 | 40.72 | 1.86 | 44.19 | 0.00 | 0 | 122 | 2.52 | 9.32 | 50.08 |
| 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) | 35.99 | -9.23 | 1.58 | 29.15 | -9.92 | -0.75 | 3.76 | 5.03 | 20.13 | 0.18 | -30.77 | 28.57 | 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 | -1.82 | -229.08 | -220.53 | 1.25 | -75.54 | -71.91 | 1.02 | -75.0 | -69.82 | 0.24 | -76.92 | -77.36 | 18.89 | -7.49 | -20.86 | 0.54 | -74.77 | -69.66 | 1.50 | 6.38 | 51.52 | 4.16 | 14.92 | -44.83 | 189 | -0.53 | -0.53 | 3.84 | -50.58 | -46.81 |
| 24Q2 (19) | 39.65 | 49.12 | -14.1 | 32.36 | 48.58 | -13.68 | 3.58 | 7.83 | 4.07 | 0.26 | 8.33 | 116.67 | 0.07 | 0.0 | -72.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | -44.44 | 19.05 | 0.01 | 120.0 | 0.0 | 0 | 0 | 0 | 0.92 | -41.77 | -62.45 | 1.41 | -33.49 | -47.19 | 5.11 | 41.55 | -35.32 | 4.08 | 44.68 | -34.3 | 1.04 | 31.65 | -38.46 | 20.42 | -6.72 | -4.36 | 2.14 | 44.59 | -34.56 | 1.41 | 281.08 | -24.6 | 3.62 | 144.59 | -37.15 | 190 | 0.0 | 0.0 | 7.77 | 23.14 | -28.12 |
| 24Q1 (18) | 26.59 | -27.76 | -47.39 | 21.78 | -28.05 | -45.35 | 3.32 | -1.78 | -15.74 | 0.24 | -7.69 | 300.0 | 0.07 | 0.0 | -75.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 7.14 | 246.15 | -0.05 | -266.67 | -400.0 | 0 | 0 | 0 | 1.58 | 182.72 | 476.19 | 2.12 | 264.34 | 492.59 | 3.61 | 94.09 | -41.87 | 2.82 | 347.62 | -40.51 | 0.79 | -35.77 | -45.89 | 21.89 | -66.87 | -7.13 | 1.48 | 348.48 | -40.8 | 0.37 | -63.73 | -86.74 | 1.48 | -81.19 | -40.8 | 190 | 0.0 | 0.0 | 6.31 | 36.58 | -31.49 |
| 23Q4 (17) | 36.81 | 3.9 | -40.78 | 30.27 | 3.06 | -36.43 | 3.38 | 7.99 | -25.88 | 0.26 | 85.71 | 420.0 | 0.07 | -22.22 | -76.67 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 50.0 | 35.48 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | -1.91 | -254.03 | -3.8 | -1.29 | -185.43 | 28.33 | 1.86 | -58.2 | -77.23 | 0.63 | -81.36 | -89.57 | 1.23 | 16.04 | -42.25 | 66.07 | 176.79 | 153.24 | 0.33 | -81.46 | -89.75 | 1.02 | 3.03 | -75.42 | 7.87 | 4.38 | -56.52 | 190 | 0.0 | 1.06 | 4.62 | -36.01 | -58.53 |
| 23Q3 (16) | 35.43 | -23.25 | -51.05 | 29.37 | -21.66 | -46.43 | 3.13 | -9.01 | -39.58 | 0.14 | 16.67 | 600.0 | 0.09 | -64.0 | -64.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 33.33 | 64.71 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 1.24 | -49.39 | -69.76 | 1.51 | -43.45 | -62.34 | 4.45 | -43.67 | -72.83 | 3.38 | -45.57 | -73.98 | 1.06 | -37.28 | -68.73 | 23.87 | 11.8 | 15.37 | 1.78 | -45.57 | -74.09 | 0.99 | -47.06 | -79.16 | 7.54 | 30.9 | -49.5 | 190 | 0.0 | 0.53 | 7.22 | -33.21 | -62.3 |
| 23Q2 (15) | 46.16 | -8.67 | -25.55 | 37.49 | -5.92 | -21.94 | 3.44 | -12.69 | -17.7 | 0.12 | 100.0 | 500.0 | 0.25 | -10.71 | 78.57 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 61.54 | 90.91 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0 | 2.45 | 683.33 | -3.16 | 2.67 | 594.44 | 5.53 | 7.9 | 27.21 | -35.88 | 6.21 | 31.01 | -35.11 | 1.69 | 15.75 | -38.77 | 21.35 | -9.42 | -4.56 | 3.27 | 30.8 | -36.26 | 1.87 | -32.97 | -49.73 | 5.76 | 130.4 | -28.27 | 190 | 0.0 | 2.15 | 10.81 | 17.37 | -27.06 |
| 23Q1 (14) | 50.54 | -18.69 | 11.64 | 39.85 | -16.32 | 12.35 | 3.94 | -13.6 | 14.2 | 0.06 | 20.0 | 200.0 | 0.28 | -6.67 | 250.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -58.06 | -7.14 | -0.01 | 66.67 | 0 | 0 | 0 | 0 | -0.42 | 77.17 | -184.0 | -0.54 | 70.0 | -196.43 | 6.21 | -23.99 | -10.13 | 4.74 | -21.52 | -11.57 | 1.46 | -31.46 | -5.81 | 23.57 | -9.66 | 5.13 | 2.50 | -22.36 | -13.49 | 2.79 | -32.77 | 9.84 | 2.50 | -86.19 | -13.49 | 190 | 1.06 | 2.15 | 9.21 | -17.32 | 0.33 |
| 22Q4 (13) | 62.16 | -14.12 | 38.19 | 47.62 | -13.15 | 30.93 | 4.56 | -11.97 | 32.56 | 0.05 | 150.0 | 150.0 | 0.3 | 20.0 | 275.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 82.35 | 287.5 | -0.03 | 0 | -400.0 | 0 | 0 | 0 | -1.84 | -144.88 | -308.89 | -1.8 | -144.89 | -300.0 | 8.17 | -50.12 | 73.09 | 6.04 | -53.5 | 55.67 | 2.13 | -37.17 | 153.57 | 26.09 | 26.1 | 46.33 | 3.22 | -53.13 | 54.07 | 4.15 | -12.63 | 81.22 | 18.10 | 21.23 | 183.26 | 188 | -0.53 | 1.08 | 11.14 | -41.83 | 61.68 |
| 22Q3 (12) | 72.38 | 16.74 | 74.41 | 54.83 | 14.16 | 60.7 | 5.18 | 23.92 | 55.09 | 0.02 | 0.0 | 0.0 | 0.25 | 78.57 | 257.14 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 54.55 | 13.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 4.1 | 62.06 | 5957.14 | 4.01 | 58.5 | 20150.0 | 16.38 | 32.95 | 307.46 | 12.99 | 35.74 | 279.82 | 3.39 | 22.83 | 455.74 | 20.69 | -7.51 | 37.48 | 6.87 | 33.92 | 273.37 | 4.75 | 27.69 | 160.99 | 14.93 | 85.93 | 248.02 | 189 | 1.61 | 1.61 | 19.15 | 29.22 | 214.45 |
| 22Q2 (11) | 62.0 | 36.96 | 78.21 | 48.03 | 35.41 | 61.23 | 4.18 | 21.16 | 25.15 | 0.02 | 0.0 | 0.0 | 0.14 | 75.0 | 133.33 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -21.43 | 0.0 | 0.01 | 0 | 150.0 | 0 | 0 | 0 | 2.53 | 406.0 | 508.06 | 2.53 | 351.79 | 732.5 | 12.32 | 78.29 | 870.08 | 9.57 | 78.54 | 636.15 | 2.76 | 78.06 | 9300.0 | 22.37 | -0.22 | 0 | 5.13 | 77.51 | 632.86 | 3.72 | 46.46 | 313.33 | 8.03 | 177.85 | 227.76 | 186 | 0.0 | 0.0 | 14.82 | 61.44 | 351.83 |
| 22Q1 (10) | 45.27 | 0.64 | 32.48 | 35.47 | -2.47 | 30.74 | 3.45 | 0.29 | 7.14 | 0.02 | 0.0 | 0.0 | 0.08 | 0.0 | 60.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 75.0 | 55.56 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.5 | 211.11 | 4900.0 | 0.56 | 224.44 | 833.33 | 6.91 | 46.4 | 78.09 | 5.36 | 38.14 | 64.92 | 1.55 | 84.52 | 146.03 | 22.42 | 25.74 | 38.74 | 2.89 | 38.28 | 65.14 | 2.54 | 10.92 | 50.3 | 2.89 | -54.77 | 65.14 | 186 | 0.0 | 0.0 | 9.18 | 33.24 | 58.28 |
| 21Q4 (9) | 44.98 | 8.39 | 50.99 | 36.37 | 6.59 | 53.01 | 3.44 | 2.99 | 37.6 | 0.02 | 0.0 | 0.0 | 0.08 | 14.29 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -46.67 | -57.89 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.45 | -542.86 | 69.8 | -0.45 | -2150.0 | 65.65 | 4.72 | 17.41 | 113.57 | 3.88 | 13.45 | 107.49 | 0.84 | 37.7 | 140.0 | 17.83 | 18.47 | 12.35 | 2.09 | 13.59 | 99.05 | 2.29 | 25.82 | 36.31 | 6.39 | 48.95 | 26.28 | 186 | 0.0 | 5.08 | 6.89 | 13.14 | 66.43 |
| 21Q3 (8) | 41.5 | 19.29 | 29.0 | 34.12 | 14.54 | 32.71 | 3.34 | 0.0 | 6.03 | 0.02 | 0.0 | 0.0 | 0.07 | 16.67 | 75.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 36.36 | 114.29 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.07 | 88.71 | 94.21 | -0.02 | 95.0 | 98.26 | 4.02 | 216.54 | 85.25 | 3.42 | 163.08 | 84.86 | 0.61 | 2133.33 | 90.62 | 15.05 | 0 | 1.01 | 1.84 | 162.86 | 75.24 | 1.82 | 102.22 | 14.47 | 4.29 | 75.1 | 5.67 | 186 | 0.0 | 6.29 | 6.09 | 85.67 | 47.82 |
| 21Q2 (7) | 34.79 | 1.81 | 46.42 | 29.79 | 9.8 | 56.54 | 3.34 | 3.73 | 38.59 | 0.02 | 0.0 | 0.0 | 0.06 | 20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 0.0 | -0.02 | 0.0 | 66.67 | 0 | 0 | 0 | -0.62 | -6300.0 | -113.79 | -0.4 | -766.67 | -53.85 | 1.27 | -67.27 | -38.35 | 1.3 | -60.0 | -24.42 | -0.03 | -104.76 | -108.57 | 0.00 | -100.0 | -100.0 | 0.70 | -60.0 | -28.57 | 0.90 | -46.75 | -14.29 | 2.45 | 40.0 | -18.6 | 186 | 0.0 | 6.29 | 3.28 | -43.45 | -16.54 |
| 21Q1 (6) | 34.17 | 14.7 | 23.22 | 27.13 | 14.14 | 28.46 | 3.22 | 28.8 | 5.92 | 0.02 | 0.0 | -33.33 | 0.05 | 25.0 | -16.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -52.63 | -40.0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 100.67 | -97.92 | 0.06 | 104.58 | -87.5 | 3.88 | 75.57 | -4.2 | 3.25 | 73.8 | -8.19 | 0.63 | 80.0 | 23.53 | 16.16 | 1.83 | 28.15 | 1.75 | 66.67 | -13.37 | 1.69 | 0.6 | 4.32 | 1.75 | -65.42 | -13.37 | 186 | 5.08 | 6.29 | 5.8 | 40.1 | -1.36 |
| 20Q4 (5) | 29.79 | -7.4 | -13.93 | 23.77 | -7.55 | -10.17 | 2.5 | -20.63 | -11.97 | 0.02 | 0.0 | 100.0 | 0.04 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 171.43 | 90.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -1.49 | -23.14 | -67.42 | -1.31 | -13.91 | -65.82 | 2.21 | 1.84 | -51.0 | 1.87 | 1.08 | -49.6 | 0.35 | 9.38 | -56.25 | 15.87 | 6.51 | -10.94 | 1.05 | 0.0 | -53.74 | 1.68 | 5.66 | -29.41 | 5.06 | 24.63 | -35.21 | 177 | 1.14 | 7.93 | 4.14 | 0.49 | -33.97 |
| 20Q3 (4) | 32.17 | 35.4 | 0.0 | 25.71 | 35.1 | 0.0 | 3.15 | 30.71 | 0.0 | 0.02 | 0.0 | 0.0 | 0.04 | -33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -36.36 | 0.0 | -0.01 | 83.33 | 0.0 | 0 | 0 | 0.0 | -1.21 | -317.24 | 0.0 | -1.15 | -342.31 | 0.0 | 2.17 | 5.34 | 0.0 | 1.85 | 7.56 | 0.0 | 0.32 | -8.57 | 0.0 | 14.90 | -12.25 | 0.0 | 1.05 | 7.14 | 0.0 | 1.59 | 51.43 | 0.0 | 4.06 | 34.88 | 0.0 | 175 | 0.0 | 0.0 | 4.12 | 4.83 | 0.0 |
| 20Q2 (3) | 23.76 | -14.32 | 0.0 | 19.03 | -9.9 | 0.0 | 2.41 | -20.72 | 0.0 | 0.02 | -33.33 | 0.0 | 0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | -26.67 | 0.0 | -0.06 | -500.0 | 0.0 | 0 | 0 | 0.0 | -0.29 | -160.42 | 0.0 | -0.26 | -154.17 | 0.0 | 2.06 | -49.14 | 0.0 | 1.72 | -51.41 | 0.0 | 0.35 | -31.37 | 0.0 | 16.98 | 34.66 | 0.0 | 0.98 | -51.49 | 0.0 | 1.05 | -35.19 | 0.0 | 3.01 | 49.01 | 0.0 | 175 | 0.0 | 0.0 | 3.93 | -33.16 | 0.0 |
| 20Q1 (2) | 27.73 | -19.88 | 0.0 | 21.12 | -20.18 | 0.0 | 3.04 | 7.04 | 0.0 | 0.03 | 200.0 | 0.0 | 0.06 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 50.0 | 0.0 | -0.01 | 83.33 | 0.0 | 0 | 0 | 0.0 | 0.48 | 153.93 | 0.0 | 0.48 | 160.76 | 0.0 | 4.05 | -10.2 | 0.0 | 3.54 | -4.58 | 0.0 | 0.51 | -36.25 | 0.0 | 12.61 | -29.24 | 0.0 | 2.02 | -11.01 | 0.0 | 1.62 | -31.93 | 0.0 | 2.02 | -74.14 | 0.0 | 175 | 6.71 | 0.0 | 5.88 | -6.22 | 0.0 |
| 19Q4 (1) | 34.61 | 0.0 | 0.0 | 26.46 | 0.0 | 0.0 | 2.84 | 0.0 | 0.0 | 0.01 | 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 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.89 | 0.0 | 0.0 | -0.79 | 0.0 | 0.0 | 4.51 | 0.0 | 0.0 | 3.71 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 17.82 | 0.0 | 0.0 | 2.27 | 0.0 | 0.0 | 2.38 | 0.0 | 0.0 | 7.81 | 0.0 | 0.0 | 164 | 0.0 | 0.0 | 6.27 | 0.0 | 0.0 |
