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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 108.15 | -0.39 | 90.94 | 1.02 | 8.92 | 1.94 | 0.12 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.68 | 209.09 | 8.97 | -10.39 | 6.75 | -9.15 | 1.67 | -24.09 | 18.60 | -15.42 | 3.70 | -9.09 | 3.30 | -15.82 | 0.00 | 0 | 182 | 0.0 | 16.65 | -4.09 |
| 2023 (9) | 108.57 | -7.4 | 90.02 | -6.68 | 8.75 | -3.74 | 0.13 | 333.33 | 0.7 | -12.5 | 0.01 | 0.0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.13 | -18.75 | 0.08 | 700.0 | 0 | 0 | 0.3 | -77.61 | 0.22 | -78.0 | 10.01 | -21.18 | 7.43 | -21.04 | 2.2 | -18.52 | 21.99 | 3.34 | 4.07 | -21.12 | 3.92 | -14.22 | 0.00 | 0 | 182 | 0.0 | 17.36 | -13.37 |
| 2022 (8) | 117.24 | 5.12 | 96.46 | 6.67 | 9.09 | 2.71 | 0.03 | 200.0 | 0.8 | 31.15 | 0.01 | 0.0 | 0.01 | 0.0 | 0.01 | 0 | 0.16 | 0.0 | 0.01 | 0 | 0 | 0 | 1.34 | 0 | 1.0 | 0 | 12.7 | 8.73 | 9.41 | 10.45 | 2.7 | 5.06 | 21.28 | -3.4 | 5.16 | 10.26 | 4.57 | -7.68 | 0.00 | 0 | 182 | 0.0 | 20.04 | 5.47 |
| 2021 (7) | 111.53 | 31.97 | 90.43 | 27.04 | 8.85 | 21.07 | 0.01 | 0.0 | 0.61 | 5.17 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0.16 | 14.29 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.58 | 0 | 11.68 | 126.8 | 8.52 | 144.13 | 2.57 | 127.43 | 22.03 | 0.14 | 4.68 | 143.75 | 4.95 | 108.86 | 0.00 | 0 | 182 | 0.0 | 19.0 | 49.84 |
| 2020 (6) | 84.51 | -4.39 | 71.18 | -2.55 | 7.31 | -6.76 | 0.01 | -75.0 | 0.58 | -4.92 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.14 | -36.36 | 0.09 | 125.0 | 0 | 0 | -0.74 | 0 | -0.87 | 0 | 5.15 | -25.9 | 3.49 | -29.07 | 1.13 | -21.53 | 22.00 | 6.02 | 1.92 | -28.89 | 2.37 | -20.47 | 0.00 | 0 | 182 | 0.0 | 12.68 | -14.61 |
| 2019 (5) | 88.39 | -15.14 | 73.04 | -13.92 | 7.84 | -5.77 | 0.04 | 33.33 | 0.61 | -3.17 | 0.01 | 0 | 0 | 0 | 0.02 | 0 | 0.22 | -8.33 | 0.04 | 100.0 | 0 | 0 | -0.23 | 0 | -0.56 | 0 | 6.95 | -39.04 | 4.92 | -40.65 | 1.44 | -42.86 | 20.75 | -5.98 | 2.70 | -40.53 | 2.98 | -30.37 | 0.00 | 0 | 182 | 0.0 | 14.85 | -21.09 |
| 2018 (4) | 104.16 | 8.72 | 84.85 | 9.8 | 8.32 | 5.18 | 0.03 | 50.0 | 0.63 | 36.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | -4.0 | 0.02 | -33.33 | 0 | 0 | 0.55 | 0 | 0.41 | 0 | 11.4 | 16.45 | 8.29 | 15.78 | 2.52 | 26.63 | 22.07 | 8.45 | 4.54 | 15.52 | 4.28 | -1.38 | 0.00 | 0 | 182 | 0.0 | 18.82 | 8.91 |
| 2017 (3) | 95.81 | 8.8 | 77.28 | 10.81 | 7.91 | 1.15 | 0.02 | 0.0 | 0.46 | 9.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 19.05 | 0.03 | 50.0 | 0 | 0 | -0.78 | 0 | -0.83 | 0 | 9.79 | -2.39 | 7.16 | -1.65 | 1.99 | 1.53 | 20.35 | 4.15 | 3.93 | -1.5 | 4.34 | 3.09 | 0.00 | 0 | 182 | 0.0 | 17.28 | -2.87 |
| 2016 (2) | 88.06 | 0.15 | 69.74 | -4.4 | 7.82 | 5.82 | 0.02 | 0.0 | 0.42 | -16.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 23.53 | 0.02 | 100.0 | 0 | 0 | -0.37 | 0 | -0.47 | 0 | 10.03 | 26.64 | 7.28 | 26.61 | 1.96 | 20.99 | 19.54 | -4.31 | 3.99 | 26.67 | 4.21 | 42.71 | 0.00 | 0 | 182 | 0.0 | 17.79 | 13.46 |
| 2015 (1) | 87.93 | -10.26 | 72.95 | -9.38 | 7.39 | -8.99 | 0.02 | 100.0 | 0.5 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -5.56 | 0.01 | 0 | 0 | 0 | 0.67 | -22.09 | 0.33 | -37.74 | 7.92 | -19.92 | 5.75 | -19.24 | 1.62 | -22.12 | 20.42 | -2.85 | 3.15 | -20.05 | 2.95 | -17.6 | 0.00 | 0 | 182 | 1.11 | 15.68 | -9.89 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25Q2 (20) | 25.95 | 2.73 | -6.82 | 23.23 | 7.65 | 3.02 | 2.01 | -9.05 | -12.23 | 0.04 | 100.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -1.09 | -2280.0 | -2280.0 | -0.38 | -125.0 | -112.46 | -0.42 | -137.17 | -119.18 | -0.01 | -103.33 | -101.41 | 0.00 | -100.0 | -100.0 | -0.23 | -137.1 | -119.17 | 0.36 | -38.98 | -68.97 | 0.39 | -37.1 | -81.43 | 184 | 1.1 | 1.1 | 1.48 | -57.1 | -70.28 |
| 25Q1 (19) | 25.26 | -7.68 | 5.73 | 21.58 | -9.71 | 7.95 | 2.21 | 4.74 | -0.45 | 0.02 | -50.0 | 0.0 | 0.18 | 5.88 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.04 | 33.33 | 100.0 | -0.09 | 0 | -1000.0 | 0 | 0 | 0 | 0.23 | -54.9 | -58.18 | 0.05 | -88.1 | -90.0 | 1.52 | -14.12 | -29.95 | 1.13 | -16.91 | -31.1 | 0.3 | 20.0 | -28.57 | 20.06 | 43.08 | 4.53 | 0.62 | -16.22 | -31.11 | 0.59 | 15.69 | -4.84 | 0.62 | -83.29 | -31.11 | 182 | 0.0 | 0.0 | 3.45 | -5.74 | -16.06 |
| 24Q4 (18) | 27.36 | -5.82 | 5.27 | 23.9 | -2.41 | 8.64 | 2.11 | -7.86 | 7.65 | 0.04 | 100.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 355.0 | 200.0 | 0.42 | 244.83 | 173.68 | 1.77 | -10.15 | 20.41 | 1.36 | -13.38 | 22.52 | 0.25 | -13.79 | -7.41 | 14.02 | -5.91 | -23.35 | 0.74 | -13.95 | 21.31 | 0.51 | -49.5 | -43.96 | 3.71 | 25.34 | -9.07 | 182 | 0.0 | 0.0 | 3.66 | -5.91 | 9.25 |
| 24Q3 (17) | 29.05 | 4.31 | 5.71 | 24.49 | 8.6 | 7.37 | 2.29 | 0.0 | -0.87 | 0.02 | -50.0 | -33.33 | 0.17 | 6.25 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -20.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.2 | -183.33 | -143.48 | -0.29 | -680.0 | -174.36 | 1.97 | -35.41 | -28.62 | 1.57 | -28.31 | -24.52 | 0.29 | -59.15 | -47.27 | 14.90 | -35.83 | -25.2 | 0.86 | -28.33 | -24.56 | 1.01 | -12.93 | 9.78 | 2.96 | 40.95 | -14.7 | 182 | 0.0 | 0.0 | 3.89 | -21.89 | -15.8 |
| 24Q2 (16) | 27.85 | 16.58 | -1.38 | 22.55 | 12.81 | -5.45 | 2.29 | 3.15 | 9.57 | 0.04 | 100.0 | -20.0 | 0.16 | 0.0 | -5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | -87.5 | 0 | 0 | 0 | 0.24 | -56.36 | -41.46 | 0.05 | -90.0 | -90.74 | 3.05 | 40.55 | 7.77 | 2.19 | 33.54 | 7.88 | 0.71 | 69.05 | -4.05 | 23.22 | 21.0 | -11.27 | 1.20 | 33.33 | 8.11 | 1.16 | 87.1 | 43.21 | 2.10 | 133.33 | -9.87 | 182 | 0.0 | 0.0 | 4.98 | 21.17 | 7.1 |
| 24Q1 (15) | 23.89 | -8.08 | -11.02 | 19.99 | -9.14 | -6.41 | 2.22 | 13.27 | -7.5 | 0.02 | -50.0 | -33.33 | 0.16 | -5.88 | -15.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.55 | 207.84 | 1016.67 | 0.5 | 187.72 | 457.14 | 2.17 | 47.62 | -26.44 | 1.64 | 47.75 | -25.79 | 0.42 | 55.56 | -34.38 | 19.19 | 4.92 | -11.73 | 0.90 | 47.54 | -25.62 | 0.62 | -31.87 | -51.56 | 0.90 | -77.94 | -25.62 | 182 | 0.0 | 0.0 | 4.11 | 22.69 | -13.47 |
| 23Q4 (14) | 25.99 | -5.42 | -8.74 | 22.0 | -3.55 | -7.56 | 1.96 | -15.15 | -2.49 | 0.04 | 33.33 | 300.0 | 0.17 | 0.0 | -26.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.51 | -210.87 | 3.77 | -0.57 | -246.15 | -9.62 | 1.47 | -46.74 | -31.31 | 1.11 | -46.63 | -27.45 | 0.27 | -50.91 | -41.3 | 18.29 | -8.18 | -14.85 | 0.61 | -46.49 | -27.38 | 0.91 | -1.09 | -18.02 | 4.08 | 17.58 | -20.93 | 182 | 0.0 | 0.0 | 3.35 | -27.49 | -15.4 |
| 23Q3 (13) | 27.48 | -2.69 | -8.34 | 22.81 | -4.36 | -9.41 | 2.31 | 10.53 | 0.0 | 0.03 | -40.0 | 0 | 0.17 | 0.0 | -10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.46 | 12.2 | -48.31 | 0.39 | -27.78 | -53.01 | 2.76 | -2.47 | -17.12 | 2.08 | 2.46 | -18.75 | 0.55 | -25.68 | -12.7 | 19.92 | -23.88 | 4.95 | 1.14 | 2.7 | -19.15 | 0.92 | 13.58 | -2.13 | 3.47 | 48.93 | -19.68 | 182 | 0.0 | 0.0 | 4.62 | -0.65 | -10.47 |
| 23Q2 (12) | 28.24 | 5.18 | -8.49 | 23.85 | 11.66 | -4.18 | 2.09 | -12.92 | -12.92 | 0.05 | 66.67 | 0 | 0.17 | -10.53 | -15.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 100.0 | 0.0 | 0.08 | 700.0 | 0 | 0 | 0 | 0 | 0.41 | 783.33 | -8.89 | 0.54 | 485.71 | 68.75 | 2.83 | -4.07 | -27.44 | 2.03 | -8.14 | -27.5 | 0.74 | 15.62 | -21.28 | 26.17 | 20.38 | 8.23 | 1.11 | -8.26 | -27.92 | 0.81 | -36.72 | -40.0 | 2.33 | 92.56 | -20.21 | 182 | 0.0 | 0.0 | 4.65 | -2.11 | -19.13 |
| 23Q1 (11) | 26.85 | -5.72 | -3.83 | 21.36 | -10.25 | -5.44 | 2.4 | 19.4 | 1.27 | 0.03 | 200.0 | 0 | 0.19 | -17.39 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.02 | -66.67 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.06 | 88.68 | -111.32 | -0.14 | 73.08 | -137.84 | 2.95 | 37.85 | -11.41 | 2.21 | 44.44 | -12.3 | 0.64 | 39.13 | -4.48 | 21.74 | 1.21 | 8.32 | 1.21 | 44.05 | -12.32 | 1.28 | 15.32 | 9.4 | 1.21 | -76.55 | -12.32 | 182 | 0.0 | 0.0 | 4.75 | 19.95 | -8.3 |
| 22Q4 (10) | 28.48 | -5.0 | -6.16 | 23.8 | -5.48 | -5.63 | 2.01 | -12.99 | -11.06 | 0.01 | 0 | 0 | 0.23 | 21.05 | 35.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | -25.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.53 | -159.55 | -1425.0 | -0.52 | -162.65 | -1400.0 | 2.14 | -35.74 | -26.71 | 1.53 | -40.23 | -25.73 | 0.46 | -26.98 | -26.98 | 21.48 | 13.17 | -0.09 | 0.84 | -40.43 | -25.66 | 1.11 | 18.09 | 0.91 | 5.16 | 19.44 | 10.26 | 182 | 0.0 | 0.0 | 3.96 | -23.26 | -16.28 |
| 22Q3 (9) | 29.98 | -2.85 | 3.34 | 25.18 | 1.17 | 7.33 | 2.31 | -3.75 | 2.67 | 0 | 0 | 0 | 0.19 | -5.0 | 35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 97.78 | 1680.0 | 0.83 | 159.38 | 4250.0 | 3.33 | -14.62 | 1.52 | 2.56 | -8.57 | 8.02 | 0.63 | -32.98 | -11.27 | 18.98 | -21.51 | -12.05 | 1.41 | -8.44 | 8.46 | 0.94 | -30.37 | -27.69 | 4.32 | 47.95 | 21.69 | 182 | 0.0 | 0.0 | 5.16 | -10.26 | 1.78 |
| 22Q2 (8) | 30.86 | 10.53 | 11.61 | 24.89 | 10.18 | 12.93 | 2.4 | 1.27 | 9.09 | 0 | 0 | 0 | 0.2 | 5.26 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | -15.09 | 364.71 | 0.32 | -13.51 | 191.43 | 3.9 | 17.12 | 27.87 | 2.8 | 11.11 | 25.0 | 0.94 | 40.3 | 28.77 | 24.18 | 20.48 | 1.47 | 1.54 | 11.59 | 25.2 | 1.35 | 15.38 | -4.26 | 2.92 | 111.59 | 29.78 | 182 | 0.0 | 0.0 | 5.75 | 11.0 | 17.59 |
| 22Q1 (7) | 27.92 | -8.01 | 13.87 | 22.59 | -10.43 | 14.61 | 2.37 | 4.87 | 10.75 | 0 | 0 | 0 | 0.19 | 11.76 | 26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | -75.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 1225.0 | 507.69 | 0.37 | 825.0 | 248.0 | 3.33 | 14.04 | 37.04 | 2.52 | 22.33 | 36.22 | 0.67 | 6.35 | 31.37 | 20.07 | -6.65 | -4.47 | 1.38 | 22.12 | 35.29 | 1.17 | 6.36 | 2.63 | 1.38 | -70.51 | 35.29 | 182 | 0.0 | 0.0 | 5.18 | 9.51 | 20.19 |
| 21Q4 (6) | 30.35 | 4.62 | 30.2 | 25.22 | 7.5 | 32.18 | 2.26 | 0.44 | 19.58 | 0 | 0 | 0 | 0.17 | 21.43 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 111.43 | 0.04 | 300.0 | 109.09 | 2.92 | -10.98 | 53.68 | 2.06 | -13.08 | 49.28 | 0.63 | -11.27 | 40.0 | 21.50 | -0.37 | -8.63 | 1.13 | -13.08 | 48.68 | 1.10 | -15.38 | 11.11 | 4.68 | 31.83 | 143.75 | 182 | 0.0 | 0.0 | 4.73 | -6.71 | 24.15 |
| 21Q3 (5) | 29.01 | 4.92 | 36.07 | 23.46 | 6.44 | 31.87 | 2.25 | 2.27 | 22.28 | 0 | 0 | 0 | 0.14 | 0.0 | 7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 129.41 | 122.73 | -0.02 | 94.29 | 92.0 | 3.28 | 7.54 | 127.78 | 2.37 | 5.8 | 154.84 | 0.71 | -2.74 | 108.82 | 21.58 | -9.44 | -9.37 | 1.30 | 5.69 | 154.9 | 1.30 | -7.8 | 103.12 | 3.55 | 57.78 | 206.03 | 182 | 0.0 | 0.0 | 5.07 | 3.68 | 55.52 |
| 21Q2 (4) | 27.65 | 12.77 | 0.0 | 22.04 | 11.82 | 0.0 | 2.2 | 2.8 | 0.0 | 0 | 0 | 0.0 | 0.14 | -6.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.17 | -30.77 | 0.0 | -0.35 | -40.0 | 0.0 | 3.05 | 25.51 | 0.0 | 2.24 | 21.08 | 0.0 | 0.73 | 43.14 | 0.0 | 23.83 | 13.42 | 0.0 | 1.23 | 20.59 | 0.0 | 1.41 | 23.68 | 0.0 | 2.25 | 120.59 | 0.0 | 182 | 0.0 | 0.0 | 4.89 | 13.46 | 0.0 |
| 21Q1 (3) | 24.52 | 5.19 | 0.0 | 19.71 | 3.3 | 0.0 | 2.14 | 13.23 | 0.0 | 0 | 0 | 0.0 | 0.15 | -11.76 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.13 | 62.86 | 0.0 | -0.25 | 43.18 | 0.0 | 2.43 | 27.89 | 0.0 | 1.85 | 34.06 | 0.0 | 0.51 | 13.33 | 0.0 | 21.01 | -10.71 | 0.0 | 1.02 | 34.21 | 0.0 | 1.14 | 15.15 | 0.0 | 1.02 | -46.87 | 0.0 | 182 | 0.0 | 0.0 | 4.31 | 13.12 | 0.0 |
| 20Q4 (2) | 23.31 | 9.33 | 0.0 | 19.08 | 7.25 | 0.0 | 1.89 | 2.72 | 0.0 | 0 | 0 | 0.0 | 0.17 | 30.77 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.35 | -59.09 | 0.0 | -0.44 | -76.0 | 0.0 | 1.9 | 31.94 | 0.0 | 1.38 | 48.39 | 0.0 | 0.45 | 32.35 | 0.0 | 23.53 | -1.18 | 0.0 | 0.76 | 49.02 | 0.0 | 0.99 | 54.69 | 0.0 | 1.92 | 65.52 | 0.0 | 182 | 0.0 | 0.0 | 3.81 | 16.87 | 0.0 |
| 20Q3 (1) | 21.32 | 0.0 | 0.0 | 17.79 | 0.0 | 0.0 | 1.84 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 0.93 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 23.81 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 1.16 | 0.0 | 0.0 | 182 | 0.0 | 0.0 | 3.26 | 0.0 | 0.0 |