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) | 32.41 | 20.3 | 19.62 | 23.79 | 5.58 | -1.59 | 0.25 | 56.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.96 | 0 | 8.18 | 50.92 | 6.71 | 49.11 | 1.47 | 61.54 | 17.93 | 6.16 | 3.62 | 48.97 | 3.12 | 27.35 | 0.00 | 0 | 185 | 0.0 | 11.17 | 33.13 |
| 2023 (9) | 26.94 | 3.46 | 15.85 | 4.62 | 5.67 | 11.39 | 0.16 | 220.0 | 0.13 | 85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 5.42 | -18.74 | 4.5 | -17.43 | 0.91 | -26.02 | 16.89 | -8.16 | 2.43 | -17.06 | 2.45 | -1.21 | 0.00 | 0 | 185 | 0.0 | 8.39 | -8.51 |
| 2022 (8) | 26.04 | -27.85 | 15.15 | -27.48 | 5.09 | 9.94 | 0.05 | 150.0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.83 | 0 | 0.88 | 0 | 6.67 | -36.66 | 5.45 | -36.26 | 1.23 | -37.88 | 18.39 | -2.02 | 2.93 | -36.3 | 2.48 | -46.9 | 0.00 | 0 | 185 | 0.0 | 9.17 | -31.16 |
| 2021 (7) | 36.09 | 36.45 | 20.89 | 36.45 | 4.63 | 8.43 | 0.02 | -33.33 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.04 | 0 | 10.53 | 62.75 | 8.55 | 60.41 | 1.98 | 72.17 | 18.77 | 5.93 | 4.60 | 60.84 | 4.67 | 50.16 | 0.00 | 0 | 185 | 0.0 | 13.32 | 41.7 |
| 2020 (6) | 26.45 | 4.5 | 15.31 | 2.27 | 4.27 | 10.91 | 0.03 | 0.0 | 0.07 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | -0.37 | 0 | -0.4 | 0 | 6.47 | 2.86 | 5.33 | 3.7 | 1.15 | 0.88 | 17.72 | -2.53 | 2.86 | 2.88 | 3.11 | 7.24 | 0.00 | 0 | 185 | 0.54 | 9.4 | 5.26 |
| 2019 (5) | 25.31 | 22.74 | 14.97 | 16.23 | 3.85 | 24.19 | 0.03 | -25.0 | 0.08 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.2 | 0 | 6.29 | 28.63 | 5.14 | 29.47 | 1.14 | 23.91 | 18.18 | -3.35 | 2.78 | 29.3 | 2.90 | 43.56 | 0.00 | 0 | 184 | 0.0 | 8.93 | 25.07 |
| 2018 (4) | 20.62 | -3.51 | 12.88 | -7.6 | 3.1 | 35.96 | 0.04 | 33.33 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.26 | 0 | 0.25 | 0 | 4.89 | 1.88 | 3.97 | 0.76 | 0.92 | 8.24 | 18.81 | 5.67 | 2.15 | 0.0 | 2.02 | -13.3 | 0.00 | 0 | 184 | 0.55 | 7.14 | 3.63 |
| 2017 (3) | 21.37 | -2.11 | 13.94 | 1.46 | 2.28 | 3.17 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | 0 | -0.35 | 0 | 4.8 | -14.13 | 3.94 | -15.63 | 0.85 | -7.61 | 17.80 | 8.6 | 2.15 | 1.9 | 2.33 | -13.7 | 0.00 | 0 | 183 | -16.82 | 6.89 | -10.05 |
| 2016 (2) | 21.83 | -8.74 | 13.74 | -8.16 | 2.21 | -2.21 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.09 | 0 | -0.29 | 0 | 5.59 | -19.1 | 4.67 | -21.25 | 0.92 | -6.12 | 16.39 | 15.18 | 2.11 | -11.72 | 2.70 | -13.18 | 0.00 | 0 | 220 | -10.93 | 7.66 | -14.79 |
| 2015 (1) | 23.92 | 15.39 | 14.96 | 10.65 | 2.26 | 15.31 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0 | 0 | 0 | 0 | 0.34 | 3.03 | 0.2 | -50.0 | 6.91 | 22.3 | 5.93 | 26.71 | 0.98 | 2.08 | 14.23 | -16.49 | 2.39 | 26.46 | 3.11 | 33.48 | 0.00 | 0 | 247 | 0.0 | 8.99 | 15.26 |
| 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) | 7.14 | -10.08 | -18.49 | 4.69 | -1.68 | -11.34 | 1.23 | -10.87 | -13.38 | 0.07 | 75.0 | -22.22 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.03 | -786.67 | -642.11 | -0.98 | -644.44 | -476.92 | 0.24 | -87.82 | -89.61 | 0.36 | -77.07 | -82.09 | -0.12 | -130.77 | -140.0 | 0.00 | -100.0 | -100.0 | 0.20 | -76.47 | -81.65 | 0.73 | -3.95 | -23.16 | 1.05 | 23.53 | -50.7 | 184 | -0.54 | -0.54 | 0.99 | -63.47 | -67.65 |
| 25Q1 (19) | 7.94 | 9.97 | -5.14 | 4.77 | 3.25 | -3.83 | 1.38 | 0.0 | -2.82 | 0.04 | -55.56 | 0.0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -44.44 | -64.29 | 0.18 | -57.14 | -57.14 | 1.97 | 20.12 | -18.6 | 1.57 | 18.05 | -18.65 | 0.39 | 25.81 | -20.41 | 20.00 | 5.32 | -0.55 | 0.85 | 18.06 | -18.27 | 0.76 | 55.1 | -7.32 | 0.85 | -76.58 | -18.27 | 185 | 0.0 | 0.0 | 2.71 | 13.87 | -14.51 |
| 24Q4 (18) | 7.22 | -10.42 | -22.95 | 4.62 | -2.74 | -12.0 | 1.38 | 1.47 | -2.13 | 0.09 | 200.0 | 50.0 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 292.86 | 169.23 | 0.42 | 423.08 | 216.67 | 1.64 | -9.39 | -30.51 | 1.33 | -7.64 | -29.26 | 0.31 | -16.22 | -34.04 | 18.99 | -6.87 | -5.14 | 0.72 | -7.69 | -29.41 | 0.49 | -42.35 | -59.84 | 3.63 | 24.74 | 49.38 | 185 | 0.0 | 0.0 | 2.38 | -7.03 | -23.72 |
| 24Q3 (17) | 8.06 | -7.99 | 4.95 | 4.75 | -10.21 | 3.04 | 1.36 | -4.23 | -11.11 | 0.03 | -66.67 | 50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -173.68 | -151.85 | -0.13 | -150.0 | -150.0 | 1.81 | -21.65 | 0.56 | 1.44 | -28.36 | 0.0 | 0.37 | 23.33 | 2.78 | 20.39 | 57.21 | 2.72 | 0.78 | -28.44 | 0.0 | 0.85 | -10.53 | 32.81 | 2.91 | 36.62 | 104.93 | 185 | 0.0 | 0.0 | 2.56 | -16.34 | 0.39 |
| 24Q2 (16) | 8.76 | 4.66 | 47.47 | 5.29 | 6.65 | 47.35 | 1.42 | 0.0 | 1.43 | 0.09 | 125.0 | 50.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | -54.76 | 46.15 | 0.26 | -38.1 | 62.5 | 2.31 | -4.55 | 108.11 | 2.01 | 4.15 | 89.62 | 0.3 | -38.78 | 500.0 | 12.97 | -35.5 | 171.91 | 1.09 | 4.81 | 91.23 | 0.95 | 15.85 | 93.88 | 2.13 | 104.81 | 232.81 | 185 | 0.0 | 0.0 | 3.06 | -3.47 | 65.41 |
| 24Q1 (15) | 8.37 | -10.67 | 112.44 | 4.96 | -5.52 | 106.67 | 1.42 | 0.71 | 7.58 | 0.04 | -33.33 | 100.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 207.69 | 940.0 | 0.42 | 216.67 | 800.0 | 2.42 | 2.54 | 1513.33 | 1.93 | 2.66 | 1508.33 | 0.49 | 4.26 | 1533.33 | 20.11 | 0.45 | -9.82 | 1.04 | 1.96 | 1633.33 | 0.82 | -32.79 | 720.0 | 1.04 | -57.2 | 1633.33 | 185 | 0.0 | 0.0 | 3.17 | 1.6 | 264.37 |
| 23Q4 (14) | 9.37 | 22.01 | 85.18 | 5.25 | 13.88 | 72.13 | 1.41 | -7.84 | 2.17 | 0.06 | 200.0 | 100.0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | -244.44 | -200.0 | -0.36 | -238.46 | -176.92 | 2.36 | 31.11 | 362.75 | 1.88 | 30.56 | 408.11 | 0.47 | 30.56 | 235.71 | 20.02 | 0.86 | -25.91 | 1.02 | 30.77 | 410.0 | 1.22 | 90.62 | 351.85 | 2.43 | 71.13 | -17.63 | 185 | 0.0 | 0.0 | 3.12 | 22.35 | 157.85 |
| 23Q3 (13) | 7.68 | 29.29 | 47.13 | 4.61 | 28.41 | 53.16 | 1.53 | 9.29 | 23.39 | 0.02 | -66.67 | 100.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 107.69 | -27.03 | 0.26 | 62.5 | -27.78 | 1.8 | 62.16 | 35.34 | 1.44 | 35.85 | 35.85 | 0.36 | 620.0 | 33.33 | 19.85 | 316.14 | -2.89 | 0.78 | 36.84 | 36.84 | 0.64 | 30.61 | 68.42 | 1.42 | 121.87 | -48.36 | 185 | 0.0 | 0.0 | 2.55 | 37.84 | 30.1 |
| 23Q2 (12) | 5.94 | 50.76 | -19.29 | 3.59 | 49.58 | -17.09 | 1.4 | 6.06 | 9.38 | 0.06 | 200.0 | 500.0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 360.0 | -58.06 | 0.16 | 366.67 | -55.56 | 1.11 | 640.0 | -47.39 | 1.06 | 783.33 | -42.39 | 0.05 | 66.67 | -81.48 | 4.77 | -78.61 | -62.56 | 0.57 | 850.0 | -43.0 | 0.49 | 390.0 | -38.75 | 0.64 | 966.67 | -70.51 | 185 | 0.0 | 0.0 | 1.85 | 112.64 | -31.48 |
| 23Q1 (11) | 3.94 | -22.13 | -53.04 | 2.4 | -21.31 | -49.58 | 1.32 | -4.35 | 10.92 | 0.02 | -33.33 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 61.54 | -117.24 | -0.06 | 53.85 | -121.43 | 0.15 | -70.59 | -94.49 | 0.12 | -67.57 | -94.47 | 0.03 | -78.57 | -94.55 | 22.30 | -17.47 | 10.56 | 0.06 | -70.0 | -94.92 | 0.10 | -62.96 | -90.29 | 0.06 | -97.97 | -94.92 | 185 | 0.0 | 0.0 | 0.87 | -28.1 | -73.64 |
| 22Q4 (10) | 5.06 | -3.07 | -42.24 | 3.05 | 1.33 | -42.34 | 1.38 | 11.29 | 14.05 | 0.03 | 200.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -135.14 | -192.86 | -0.13 | -136.11 | -181.25 | 0.51 | -61.65 | -78.84 | 0.37 | -65.09 | -80.73 | 0.14 | -48.15 | -72.0 | 27.02 | 32.19 | 31.36 | 0.20 | -64.91 | -80.77 | 0.27 | -28.95 | -71.88 | 2.95 | 7.27 | -36.15 | 185 | 0.0 | 0.0 | 1.21 | -38.27 | -60.59 |
| 22Q3 (9) | 5.22 | -29.08 | -44.88 | 3.01 | -30.48 | -44.77 | 1.24 | -3.12 | -10.14 | 0.01 | 0.0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 19.35 | 1750.0 | 0.36 | 0.0 | 0 | 1.33 | -36.97 | -49.81 | 1.06 | -42.39 | -50.0 | 0.27 | 0.0 | -49.06 | 20.44 | 60.44 | 1.79 | 0.57 | -43.0 | -50.43 | 0.38 | -52.5 | -66.96 | 2.75 | 26.73 | -23.4 | 185 | 0.0 | 0.0 | 1.96 | -27.41 | -41.49 |
| 22Q2 (8) | 7.36 | -12.28 | -17.86 | 4.33 | -9.03 | -14.26 | 1.28 | 7.56 | 19.63 | 0.01 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 6.9 | 255.0 | 0.36 | 28.57 | 271.43 | 2.11 | -22.43 | -19.77 | 1.84 | -15.21 | -18.94 | 0.27 | -50.91 | -27.03 | 12.74 | -36.84 | -8.54 | 1.00 | -15.25 | -18.7 | 0.80 | -22.33 | -40.74 | 2.17 | 83.9 | -11.07 | 185 | 0.0 | 0.0 | 2.7 | -18.18 | -19.4 |
| 22Q1 (7) | 8.39 | -4.22 | -5.62 | 4.76 | -10.02 | -6.67 | 1.19 | -1.65 | 22.68 | 0 | 0 | -100.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 107.14 | 2800.0 | 0.28 | 75.0 | 2700.0 | 2.72 | 12.86 | -3.89 | 2.17 | 13.02 | -3.56 | 0.55 | 10.0 | -5.17 | 20.17 | -1.94 | -1.66 | 1.18 | 13.46 | -3.28 | 1.03 | 7.29 | -15.57 | 1.18 | -74.46 | -3.28 | 185 | 0.0 | 0.0 | 3.3 | 7.49 | -6.78 |
| 21Q4 (6) | 8.76 | -7.5 | 15.72 | 5.29 | -2.94 | 19.68 | 1.21 | -12.32 | 7.08 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 600.0 | 170.0 | 0.16 | 0 | 180.0 | 2.41 | -9.06 | 32.42 | 1.92 | -9.43 | 31.51 | 0.5 | -5.66 | 38.89 | 20.57 | 2.44 | 2.75 | 1.04 | -9.57 | 31.65 | 0.96 | -16.52 | 6.67 | 4.62 | 28.69 | 60.42 | 185 | 0.0 | 0.0 | 3.07 | -8.36 | 21.34 |
| 21Q3 (5) | 9.47 | 5.69 | 47.05 | 5.45 | 7.92 | 45.72 | 1.38 | 28.97 | 25.45 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 110.0 | 111.76 | 0 | 100.0 | 100.0 | 2.65 | 0.76 | 87.94 | 2.12 | -6.61 | 87.61 | 0.53 | 43.24 | 82.76 | 20.08 | 44.15 | -0.54 | 1.15 | -6.5 | 88.52 | 1.15 | -14.81 | 59.72 | 3.59 | 47.13 | 71.77 | 185 | 0.0 | 0.0 | 3.35 | 0.0 | 58.02 |
| 21Q2 (4) | 8.96 | 0.79 | 0.0 | 5.05 | -0.98 | 0.0 | 1.07 | 10.31 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.2 | -2100.0 | 0.0 | -0.21 | -2200.0 | 0.0 | 2.63 | -7.07 | 0.0 | 2.27 | 0.89 | 0.0 | 0.37 | -36.21 | 0.0 | 13.93 | -32.08 | 0.0 | 1.23 | 0.82 | 0.0 | 1.35 | 10.66 | 0.0 | 2.44 | 100.0 | 0.0 | 185 | 0.0 | 0.0 | 3.35 | -5.37 | 0.0 |
| 21Q1 (3) | 8.89 | 17.44 | 0.0 | 5.1 | 15.38 | 0.0 | 0.97 | -14.16 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 105.0 | 0.0 | 0.01 | 105.0 | 0.0 | 2.83 | 55.49 | 0.0 | 2.25 | 54.11 | 0.0 | 0.58 | 61.11 | 0.0 | 20.51 | 2.45 | 0.0 | 1.22 | 54.43 | 0.0 | 1.22 | 35.56 | 0.0 | 1.22 | -57.64 | 0.0 | 185 | 0.0 | 0.0 | 3.54 | 39.92 | 0.0 |
| 20Q4 (2) | 7.57 | 17.55 | 0.0 | 4.42 | 18.18 | 0.0 | 1.13 | 2.73 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.2 | -17.65 | 0.0 | -0.2 | -5.26 | 0.0 | 1.82 | 29.08 | 0.0 | 1.46 | 29.2 | 0.0 | 0.36 | 24.14 | 0.0 | 20.02 | -0.84 | 0.0 | 0.79 | 29.51 | 0.0 | 0.90 | 25.0 | 0.0 | 2.88 | 37.8 | 0.0 | 185 | 0.0 | 0.0 | 2.53 | 19.34 | 0.0 |
| 20Q3 (1) | 6.44 | 0.0 | 0.0 | 3.74 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 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 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 1.41 | 0.0 | 0.0 | 1.13 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 20.19 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 2.09 | 0.0 | 0.0 | 185 | 0.0 | 0.0 | 2.12 | 0.0 | 0.0 |