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) | 70.6 | 10.54 | 45.67 | 8.53 | 5.97 | 10.15 | 0.63 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 88.89 | 20.6 | 17.65 | 16.7 | 21.37 | 3.91 | 4.27 | 18.96 | -11.44 | 6.12 | 21.67 | 5.87 | 19.07 | 0.00 | 0 | 271 | 0.0 | 26.68 | 10.16 |
| 2023 (9) | 63.87 | -17.4 | 42.08 | -13.5 | 5.42 | 6.27 | 0.49 | 157.89 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.45 | 7.14 | 17.51 | -29.99 | 13.76 | -30.65 | 3.75 | -27.47 | 21.41 | 3.53 | 5.03 | -30.24 | 4.93 | -31.43 | 0.00 | 0 | 271 | 0.0 | 24.22 | -26.54 |
| 2022 (8) | 77.32 | 0.85 | 48.65 | -4.23 | 5.1 | 10.39 | 0.19 | 533.33 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 0 | 0.42 | 0 | 25.01 | 13.73 | 19.84 | 5.7 | 5.17 | 60.56 | 20.68 | 41.35 | 7.21 | 5.1 | 7.19 | 2.86 | 0.00 | 0 | 271 | 0.0 | 32.97 | 7.5 |
| 2021 (7) | 76.67 | 5.34 | 50.8 | 0.34 | 4.62 | 2.44 | 0.03 | 0.0 | 0.02 | -88.89 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.09 | 0 | 21.99 | 27.33 | 18.77 | 8.69 | 3.22 | 0 | 14.63 | 0 | 6.86 | 8.37 | 6.99 | 7.04 | 0.00 | 0 | 271 | 0.0 | 30.67 | 18.46 |
| 2020 (6) | 72.78 | 56.42 | 50.63 | 23.31 | 4.51 | 19.63 | 0.03 | -25.0 | 0.18 | -40.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.79 | 0 | -0.36 | 0 | 17.27 | 848.9 | 17.27 | 848.9 | 0 | 0 | 0.00 | 0 | 6.33 | 844.78 | 6.53 | 650.57 | 0.00 | 0 | 271 | 0.0 | 25.89 | 145.64 |
| 2019 (5) | 46.53 | -1.29 | 41.06 | -12.73 | 3.77 | -6.91 | 0.04 | 0.0 | 0.3 | -26.83 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | 0 | -0.52 | 0 | 1.82 | 0 | 1.82 | 0 | 0 | 0 | 0.00 | 0 | 0.67 | 0 | 0.87 | 0 | 0.00 | 0 | 271 | 0.0 | 10.54 | 0 |
| 2018 (4) | 47.14 | 15.6 | 47.05 | 6.26 | 4.05 | -7.95 | 0.04 | -33.33 | 0.41 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | -0.47 | 0 | -13.52 | 0 | -13.52 | 0 | 0 | 0 | 0.00 | 0 | -4.99 | 0 | -4.83 | 0 | 0.00 | 0 | 271 | 0.0 | -3.6 | 0 |
| 2017 (3) | 40.78 | 4.0 | 44.28 | 4.93 | 4.4 | -6.78 | 0.06 | 100.0 | 0.4 | 81.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.55 | 0 | -0.41 | 0 | -7.61 | 0 | -7.33 | 0 | -0.28 | 0 | 0.00 | 0 | -2.71 | 0 | -2.56 | 0 | 0.00 | 0 | 271 | 0.74 | 3.3 | -34.39 |
| 2016 (2) | 39.21 | -19.62 | 42.2 | 0.79 | 4.72 | -7.99 | 0.03 | -40.0 | 0.22 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | 0 | -0.28 | 0 | -7.42 | 0 | -6.37 | 0 | -1.05 | 0 | 0.00 | 0 | -2.36 | 0 | -2.26 | 0 | 0.00 | 0 | 269 | 2.67 | 5.03 | -66.97 |
| 2015 (1) | 48.78 | -1.13 | 41.87 | 5.04 | 5.13 | 10.8 | 0.05 | -16.67 | 0.24 | -27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | -52.0 | -0.2 | 0 | 2.14 | -67.58 | 1.47 | -76.63 | 0.67 | 116.13 | 31.49 | 564.35 | 0.56 | -78.46 | 0.62 | -74.06 | 0.00 | 0 | 262 | 10.55 | 15.23 | -24.23 |
| 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) | 15.37 | -0.52 | -6.39 | 12.97 | 19.43 | 16.53 | 1.11 | -16.54 | -26.97 | 0.2 | -9.09 | 25.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.92 | -348.65 | -453.85 | 0.72 | -81.0 | -83.52 | 0.65 | -80.99 | -79.94 | 0.07 | -81.08 | -93.81 | 9.82 | 1.87 | -61.95 | 0.24 | -80.95 | -80.0 | 0.58 | -48.67 | -47.27 | 1.50 | 19.05 | -37.5 | 270 | -0.37 | -0.37 | 3.28 | -38.69 | -44.31 |
| 25Q1 (19) | 15.45 | -14.55 | 6.99 | 10.86 | -8.35 | 12.31 | 1.33 | -11.92 | 3.1 | 0.22 | 22.22 | 57.14 | 0.06 | 50.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | -65.38 | -62.5 | 0.37 | -17.78 | 2.78 | 3.79 | -29.03 | -4.77 | 3.42 | -25.16 | 4.91 | 0.37 | -51.32 | -48.61 | 9.64 | -32.59 | -46.92 | 1.26 | -25.44 | 5.0 | 1.13 | -26.14 | 5.61 | 1.26 | -79.51 | 5.0 | 271 | 0.0 | 0.0 | 5.35 | -21.9 | -2.37 |
| 24Q4 (18) | 18.08 | -16.53 | 1.46 | 11.85 | -9.06 | 9.42 | 1.51 | -8.48 | 2.72 | 0.18 | 28.57 | 38.46 | 0.04 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.52 | 223.81 | 169.33 | 0.45 | 295.65 | 225.0 | 5.34 | -22.72 | 0.0 | 4.57 | -18.68 | 5.06 | 0.76 | -41.09 | -23.23 | 14.30 | -23.49 | -22.83 | 1.69 | -18.36 | 5.62 | 1.53 | -29.49 | -12.07 | 6.15 | 37.58 | 21.3 | 271 | 0.0 | 0.0 | 6.85 | -19.03 | 0.15 |
| 24Q3 (17) | 21.66 | 31.91 | 15.09 | 13.03 | 17.07 | 11.08 | 1.65 | 8.55 | 13.01 | 0.14 | -12.5 | 16.67 | 0.04 | 300.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.42 | -333.33 | -182.35 | -0.23 | -188.46 | -144.23 | 6.91 | 58.12 | 9.16 | 5.62 | 73.46 | 9.34 | 1.29 | 14.16 | 8.4 | 18.69 | -27.59 | -0.8 | 2.07 | 72.5 | 9.52 | 2.17 | 97.27 | 26.9 | 4.47 | 86.25 | 28.82 | 271 | 0.0 | 0.0 | 8.46 | 43.63 | 6.55 |
| 24Q2 (16) | 16.42 | 13.71 | 16.62 | 11.13 | 15.1 | 9.55 | 1.52 | 17.83 | 17.83 | 0.16 | 14.29 | 33.33 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | -62.5 | -25.0 | 0.26 | -27.78 | 0.0 | 4.37 | 9.8 | 42.81 | 3.24 | -0.61 | 62.81 | 1.13 | 56.94 | 5.61 | 25.81 | 42.13 | -26.21 | 1.20 | 0.0 | 64.38 | 1.10 | 2.8 | 71.88 | 2.40 | 100.0 | 52.87 | 271 | 0.0 | 0.0 | 5.89 | 7.48 | 21.19 |
| 24Q1 (15) | 14.44 | -18.97 | 9.81 | 9.67 | -10.71 | 3.42 | 1.29 | -12.24 | 7.5 | 0.14 | 7.69 | 16.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 164.0 | 500.0 | 0.36 | 200.0 | 1100.0 | 3.98 | -25.47 | 43.68 | 3.26 | -25.06 | 42.98 | 0.72 | -27.27 | 46.94 | 18.16 | -2.0 | 1.97 | 1.20 | -25.0 | 42.86 | 1.07 | -38.51 | 28.92 | 1.20 | -76.33 | 42.86 | 271 | 0.0 | 0.0 | 5.48 | -19.88 | 19.91 |
| 23Q4 (14) | 17.82 | -5.31 | -0.94 | 10.83 | -7.67 | -1.9 | 1.47 | 0.68 | 17.6 | 0.13 | 8.33 | 62.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.75 | -247.06 | -66.67 | -0.36 | -169.23 | -50.0 | 5.34 | -15.64 | -4.81 | 4.35 | -15.37 | -4.19 | 0.99 | -16.81 | -8.33 | 18.53 | -1.65 | -3.24 | 1.60 | -15.34 | -4.19 | 1.74 | 1.75 | -1.69 | 5.07 | 46.11 | -30.64 | 271 | 0.0 | 0.0 | 6.84 | -13.85 | -9.52 |
| 23Q3 (13) | 18.82 | 33.66 | -11.44 | 11.73 | 15.45 | -9.84 | 1.46 | 13.18 | 5.04 | 0.12 | 0.0 | 140.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 112.5 | -44.57 | 0.52 | 100.0 | 15.56 | 6.33 | 106.86 | -15.15 | 5.14 | 158.29 | -14.9 | 1.19 | 11.21 | -16.78 | 18.84 | -46.14 | -1.41 | 1.89 | 158.9 | -14.86 | 1.71 | 167.19 | -17.39 | 3.47 | 121.02 | -38.48 | 271 | 0.0 | 0.0 | 7.94 | 63.37 | -16.07 |
| 23Q2 (12) | 14.08 | 7.07 | -34.08 | 10.16 | 8.66 | -22.74 | 1.29 | 7.5 | -5.84 | 0.12 | 0.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 300.0 | -48.94 | 0.26 | 766.67 | 85.71 | 3.06 | 10.47 | -59.36 | 1.99 | -12.72 | -65.09 | 1.07 | 118.37 | -41.53 | 34.98 | 96.41 | 44.01 | 0.73 | -13.1 | -65.24 | 0.64 | -22.89 | -68.93 | 1.57 | 86.9 | -53.96 | 271 | 0.0 | 0.0 | 4.86 | 6.35 | -49.11 |
| 23Q1 (11) | 13.15 | -26.9 | -21.3 | 9.35 | -15.31 | -18.34 | 1.2 | -4.0 | 11.11 | 0.12 | 50.0 | 500.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 73.33 | -129.27 | 0.03 | 112.5 | -62.5 | 2.77 | -50.62 | -37.05 | 2.28 | -49.78 | -35.96 | 0.49 | -54.63 | -41.67 | 17.81 | -7.0 | -6.9 | 0.84 | -49.7 | -35.88 | 0.83 | -53.11 | -35.66 | 0.84 | -88.51 | -35.88 | 271 | 0.0 | 0.0 | 4.57 | -39.55 | -28.59 |
| 22Q4 (10) | 17.99 | -15.34 | -2.33 | 11.04 | -15.14 | -7.23 | 1.25 | -10.07 | 14.68 | 0.08 | 60.0 | 700.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | -148.91 | -350.0 | -0.24 | -153.33 | -1100.0 | 5.61 | -24.8 | 0.9 | 4.54 | -24.83 | 0.22 | 1.08 | -24.48 | 4.85 | 19.15 | 0.21 | 3.18 | 1.67 | -24.77 | 0.0 | 1.77 | -14.49 | 4.73 | 7.31 | 29.61 | 5.64 | 271 | 0.0 | 0.0 | 7.56 | -20.08 | -1.18 |
| 22Q3 (9) | 21.25 | -0.51 | -3.14 | 13.01 | -1.06 | -8.32 | 1.39 | 1.46 | 12.1 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.92 | 95.74 | 9100.0 | 0.45 | 221.43 | 4600.0 | 7.46 | -0.93 | 10.03 | 6.04 | 5.96 | 3.25 | 1.43 | -21.86 | 53.76 | 19.11 | -21.33 | 39.18 | 2.22 | 5.71 | 2.78 | 2.07 | 0.49 | -4.61 | 5.64 | 65.4 | 7.43 | 271 | 0.0 | 0.0 | 9.46 | -0.94 | 4.65 |
| 22Q2 (8) | 21.36 | 27.83 | 40.62 | 13.15 | 14.85 | 12.97 | 1.37 | 26.85 | 29.25 | 0.04 | 100.0 | 300.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 14.63 | 262.07 | 0.14 | 75.0 | 800.0 | 7.53 | 71.14 | 177.86 | 5.7 | 60.11 | 128.0 | 1.83 | 117.86 | 771.43 | 24.29 | 26.97 | 208.25 | 2.10 | 60.31 | 128.26 | 2.06 | 59.69 | 121.51 | 3.41 | 160.31 | 10.36 | 271 | 0.0 | 0.0 | 9.55 | 49.22 | 95.3 |
| 22Q1 (7) | 16.71 | -9.28 | -20.88 | 11.45 | -3.78 | -12.39 | 1.08 | -0.92 | -12.2 | 0.02 | 100.0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 510.0 | 57.69 | 0.08 | 500.0 | 300.0 | 4.4 | -20.86 | -36.6 | 3.56 | -21.41 | -39.66 | 0.84 | -18.45 | -19.23 | 19.13 | 3.07 | 27.53 | 1.31 | -21.56 | -39.63 | 1.29 | -23.67 | -41.36 | 1.31 | -81.07 | -39.63 | 271 | 0.0 | 0.0 | 6.4 | -16.34 | -29.59 |
| 21Q4 (6) | 18.42 | -16.04 | -23.25 | 11.9 | -16.14 | -17.59 | 1.09 | -12.1 | -16.15 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -1100.0 | 78.72 | -0.02 | -100.0 | 77.78 | 5.56 | -17.99 | -33.09 | 4.53 | -22.56 | -45.49 | 1.03 | 10.75 | 0 | 18.56 | 35.18 | 0 | 1.67 | -22.69 | -45.42 | 1.69 | -22.12 | -45.66 | 6.92 | 31.81 | 8.63 | 271 | 0.0 | 0.0 | 7.65 | -15.38 | -27.63 |
| 21Q3 (5) | 21.94 | 44.44 | 2.86 | 14.19 | 21.91 | 4.88 | 1.24 | 16.98 | -0.8 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 103.45 | 105.26 | -0.01 | 50.0 | 75.0 | 6.78 | 150.18 | 13.38 | 5.85 | 134.0 | -2.17 | 0.93 | 342.86 | 0 | 13.73 | 74.24 | 0 | 2.16 | 134.78 | -1.82 | 2.17 | 133.33 | -2.69 | 5.25 | 69.9 | 59.09 | 271 | 0.0 | 0.0 | 9.04 | 84.87 | 9.98 |
| 21Q2 (4) | 15.19 | -28.08 | 0.0 | 11.64 | -10.94 | 0.0 | 1.06 | -13.82 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 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 | -0.29 | -211.54 | 0.0 | -0.02 | 50.0 | 0.0 | 2.71 | -60.95 | 0.0 | 2.5 | -57.63 | 0.0 | 0.21 | -79.81 | 0.0 | 7.88 | -47.47 | 0.0 | 0.92 | -57.6 | 0.0 | 0.93 | -57.73 | 0.0 | 3.09 | 42.4 | 0.0 | 271 | 0.0 | 0.0 | 4.89 | -46.2 | 0.0 |
| 21Q1 (3) | 21.12 | -12.0 | 0.0 | 13.07 | -9.49 | 0.0 | 1.23 | -5.38 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 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 | 0.26 | 155.32 | 0.0 | -0.04 | 55.56 | 0.0 | 6.94 | -16.49 | 0.0 | 5.9 | -29.0 | 0.0 | 1.04 | 0 | 0.0 | 15.00 | 0 | 0.0 | 2.17 | -29.08 | 0.0 | 2.20 | -29.26 | 0.0 | 2.17 | -65.93 | 0.0 | 271 | 0.0 | 0.0 | 9.09 | -14.0 | 0.0 |
| 20Q4 (2) | 24.0 | 12.52 | 0.0 | 14.44 | 6.73 | 0.0 | 1.3 | 4.0 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | -25.0 | 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 | -0.47 | -147.37 | 0.0 | -0.09 | -125.0 | 0.0 | 8.31 | 38.96 | 0.0 | 8.31 | 38.96 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 3.06 | 39.09 | 0.0 | 3.11 | 39.46 | 0.0 | 6.37 | 93.03 | 0.0 | 271 | 0.0 | 0.0 | 10.57 | 28.59 | 0.0 |
| 20Q3 (1) | 21.33 | 0.0 | 0.0 | 13.53 | 0.0 | 0.0 | 1.25 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 5.98 | 0.0 | 0.0 | 5.98 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 2.20 | 0.0 | 0.0 | 2.23 | 0.0 | 0.0 | 3.30 | 0.0 | 0.0 | 271 | 0.0 | 0.0 | 8.22 | 0.0 | 0.0 |