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) | 510.08 | -2.41 | 487.11 | 4.4 | 43.06 | 8.0 | 3.31 | 12.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.09 | 0 | -55.18 | 0 | -21.47 | 0 | -6.08 | 0 | 0.00 | 0 | -2.00 | 0 | 1.27 | -59.29 | 0.00 | 0 | 1072 | 0.0 | -24.71 | 0 |
| 2023 (9) | 522.65 | -21.33 | 466.58 | -15.93 | 39.87 | -23.39 | 2.93 | 100.68 | 2.34 | 13.59 | 0.41 | 215.38 | 1.3 | -8.45 | 1.81 | -60.99 | 0.88 | 6.02 | 0.17 | 1600.0 | 0 | 0 | 0.26 | -94.4 | -35.56 | 0 | -19.37 | 0 | -2.07 | 0 | -0.3 | 0 | 0.00 | 0 | -0.19 | 0 | 3.12 | -49.27 | 0.00 | 0 | 1072 | 0.0 | 9.42 | -71.64 |
| 2022 (8) | 664.37 | -7.41 | 554.97 | 2.77 | 52.04 | 6.84 | 1.46 | 82.5 | 2.06 | 26.38 | 0.13 | 85.71 | 1.42 | -8.97 | 4.64 | 18.67 | 0.83 | 80.43 | 0.01 | 0 | 0 | 0 | 4.64 | 0 | -50.39 | 0 | 6.97 | -94.53 | 15.55 | -70.04 | 7.58 | -71.64 | 0.00 | 0 | 1.45 | -69.98 | 6.15 | 23.99 | 0.00 | 0 | 1072 | 0.0 | 33.22 | -78.22 |
| 2021 (7) | 717.56 | 42.94 | 540.02 | 35.95 | 48.71 | 35.57 | 0.8 | -22.33 | 1.63 | -24.88 | 0.07 | 0.0 | 1.56 | 85.71 | 3.91 | 109.09 | 0.46 | -51.06 | -0.65 | 0 | 0.01 | 0 | -0.93 | 0 | -1.3 | 0 | 127.52 | 79.03 | 51.91 | 115.39 | 26.73 | 85.62 | 20.96 | 3.66 | 4.83 | 115.62 | 4.96 | 144.33 | 0.00 | 0 | 1072 | 0.0 | 152.55 | 57.3 |
| 2020 (6) | 502.01 | -9.8 | 397.21 | -18.81 | 35.93 | -5.47 | 1.03 | -33.12 | 2.17 | -25.94 | 0.07 | -22.22 | 0.84 | 50.0 | 1.87 | 14.72 | 0.94 | -22.31 | -0.37 | 0 | -0.02 | 0 | -1.41 | 0 | 2.36 | -45.12 | 71.23 | 111.93 | 24.1 | 88.13 | 14.4 | 75.61 | 20.22 | -17.13 | 2.24 | 88.24 | 2.03 | 156.96 | 0.00 | 0 | 1072 | 0.0 | 96.98 | 64.85 |
| 2019 (5) | 556.57 | -8.6 | 489.24 | -11.21 | 38.01 | -1.58 | 1.54 | -10.47 | 2.93 | 8.12 | 0.09 | 0 | 0.56 | 12.0 | 1.63 | -12.37 | 1.21 | -31.25 | 0.41 | -84.64 | 0.13 | -90.65 | -1.59 | 0 | 4.3 | -27.12 | 33.61 | 33.27 | 12.81 | 137.22 | 8.2 | 25.38 | 24.40 | -5.9 | 1.19 | 138.0 | 0.79 | 0 | 0.00 | 0 | 1072 | 0.0 | 58.83 | 22.08 |
| 2018 (4) | 608.93 | 4.75 | 550.98 | 8.02 | 38.62 | 3.01 | 1.72 | 62.26 | 2.71 | 7.11 | 0 | 0 | 0.5 | 31.58 | 1.86 | 0.54 | 1.76 | -4.35 | 2.67 | 3237.5 | 1.39 | 1.46 | -0.09 | 0 | 5.9 | 431.53 | 25.22 | -27.69 | 5.4 | -51.4 | 6.54 | -15.72 | 25.93 | 16.54 | 0.50 | -52.83 | -0.05 | 0 | 0.00 | 0 | 1072 | 2.0 | 48.19 | -15.01 |
| 2017 (3) | 581.34 | 9.48 | 510.07 | 10.35 | 37.49 | 0.78 | 1.06 | 11.58 | 2.53 | 4.55 | 0 | 0 | 0.38 | -17.39 | 1.85 | 21.71 | 1.84 | 19.48 | 0.08 | 0 | 1.37 | 114.06 | -1.24 | 0 | 1.11 | 0 | 34.88 | 13.58 | 11.11 | -6.64 | 7.76 | 8.68 | 22.25 | -4.22 | 1.06 | -7.83 | 0.93 | -21.85 | 0.00 | 0 | 1051 | 1.94 | 56.7 | 11.33 |
| 2016 (2) | 531.02 | 1.39 | 462.21 | -1.52 | 37.2 | 1.5 | 0.95 | -34.93 | 2.42 | -9.36 | 0 | 0 | 0.46 | 2.22 | 1.52 | 1.33 | 1.54 | -17.2 | -0.24 | 0 | 0.64 | -28.89 | -1.79 | 0 | -0.9 | 0 | 30.71 | 54.48 | 11.9 | 35.23 | 7.14 | 70.41 | 23.23 | 10.3 | 1.15 | 35.29 | 1.19 | 91.94 | 0.00 | 0 | 1031 | 0.0 | 50.93 | 30.26 |
| 2015 (1) | 523.74 | -12.28 | 469.36 | -15.88 | 36.65 | 3.01 | 1.46 | -21.08 | 2.67 | -1.84 | 0 | 0 | 0.45 | -19.64 | 1.5 | -7.41 | 1.86 | 151.35 | -0.01 | 0 | 0.9 | -60.53 | -0.79 | 0 | 2.16 | -59.25 | 19.88 | 126.68 | 8.8 | 37.29 | 4.19 | 88.74 | 21.06 | -16.82 | 0.85 | 37.1 | 0.62 | 520.0 | 0.00 | 0 | 1031 | -0.48 | 39.1 | 39.99 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 126.2 | -2.19 | -1.64 | 122.62 | -2.64 | 3.22 | 11.09 | -5.86 | 12.25 | 0.83 | 5.06 | -6.74 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -11.99 | -43.94 | 10.72 | -19.49 | -14.45 | -41.23 | -8.43 | -27.92 | -129.08 | -1.78 | -4.09 | 28.23 | 0.00 | 0 | 0 | -0.79 | -29.51 | -132.35 | 0.33 | 106.25 | -63.74 | -2.00 | -63.93 | -952.63 | 1072 | 0.0 | 0.0 | -11.79 | -25.03 | -87.74 |
| 24Q3 (19) | 129.03 | -4.14 | -4.42 | 125.95 | 1.97 | 4.1 | 11.78 | 11.24 | 13.49 | 0.79 | -15.05 | 12.86 | 0.68 | 0.0 | 17.24 | 0.1 | 0.0 | -9.09 | 0.31 | 3.33 | -3.12 | 1.07 | 137.78 | 33.75 | 0.29 | -3.33 | 0.0 | 0.07 | 216.67 | 133.33 | 0 | 0 | 0 | -0.66 | -217.86 | -133.67 | -8.33 | -7.35 | -795.7 | -17.03 | -134.57 | -730.74 | -6.59 | -162.55 | -386.52 | -1.71 | -78.12 | -322.08 | 0.00 | 0 | -100.0 | -0.61 | -165.22 | -390.48 | 0.16 | -67.35 | -46.67 | -1.22 | -103.33 | -913.33 | 1072 | 0.0 | 0.0 | -9.43 | -2719.44 | -194.87 |
| 24Q2 (18) | 134.6 | 11.94 | 5.49 | 123.52 | 7.39 | 9.77 | 10.59 | 10.2 | 11.36 | 0.93 | 24.0 | 20.78 | 0.68 | 13.33 | 19.3 | 0.1 | 0.0 | -9.09 | 0.3 | -3.23 | -3.23 | 0.45 | 0 | -53.12 | 0.3 | 100.0 | 36.36 | -0.06 | 0 | -175.0 | 0 | 0 | 0 | 0.56 | -63.64 | 600.0 | -7.76 | -10.54 | 6.05 | -7.26 | 36.32 | -168.89 | -2.51 | 36.29 | -1029.63 | -0.96 | 41.1 | -188.89 | 0.00 | 0 | 0 | -0.23 | 37.84 | -866.67 | 0.49 | 68.97 | -38.75 | -0.60 | -62.16 | -900.0 | 1072 | 0.0 | 0.0 | 0.36 | 109.35 | -91.78 |
| 24Q1 (17) | 120.24 | -6.28 | -8.74 | 115.02 | -3.17 | 0.66 | 9.61 | -2.73 | -4.85 | 0.75 | -15.73 | 29.31 | 0.6 | -6.25 | 5.26 | 0.1 | 0.0 | 11.11 | 0.31 | -6.06 | -6.06 | 0 | 100.0 | -100.0 | 0.15 | -6.25 | -31.82 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 1.54 | 194.48 | 1200.0 | -7.02 | 47.73 | 45.79 | -11.4 | 17.39 | -105.04 | -3.94 | -7.07 | -306.19 | -1.63 | 34.27 | -609.38 | 0.00 | 0 | 0 | -0.37 | -8.82 | -311.11 | 0.29 | -68.13 | -74.11 | -0.37 | -94.74 | -311.11 | 1072 | 0.0 | 0.0 | -3.85 | 38.69 | -378.99 |
| 23Q4 (16) | 128.3 | -4.96 | -15.31 | 118.79 | -1.82 | -3.67 | 9.88 | -4.82 | -9.94 | 0.89 | 27.14 | 58.93 | 0.64 | 10.34 | 18.52 | 0.1 | -9.09 | 66.67 | 0.33 | 3.12 | -5.71 | -0.07 | -108.75 | -136.84 | 0.16 | -44.83 | 23.08 | 0.04 | 33.33 | 136.36 | 0 | 0 | 0 | -1.63 | -183.16 | -61.39 | -13.43 | -1344.09 | 20.95 | -13.8 | -611.11 | -6372.73 | -3.68 | -260.0 | -174.8 | -2.48 | -422.08 | -388.37 | 0.00 | -100.0 | 0 | -0.34 | -261.9 | -173.91 | 0.91 | 203.33 | -55.39 | -0.19 | -226.67 | -113.1 | 1072 | 0.0 | 0.0 | -6.28 | -163.18 | -189.08 |
| 23Q3 (15) | 135.0 | 5.81 | -17.38 | 120.99 | 7.52 | -15.84 | 10.38 | 9.15 | -20.09 | 0.7 | -9.09 | 84.21 | 0.58 | 1.75 | -27.5 | 0.11 | 0.0 | 266.67 | 0.32 | 3.23 | -13.51 | 0.8 | -16.67 | -28.57 | 0.29 | 31.82 | 11.54 | 0.03 | -62.5 | -57.14 | 0 | 0 | 0 | 1.96 | 2350.0 | -14.04 | -0.93 | 88.74 | 93.29 | 2.7 | 200.0 | 137.34 | 2.3 | 751.85 | 32.18 | 0.77 | -28.7 | 250.0 | 28.69 | 0 | 0 | 0.21 | 600.0 | 31.25 | 0.30 | -62.5 | -79.45 | 0.15 | 350.0 | -84.85 | 1072 | 0.0 | 0.0 | 9.94 | 126.94 | 2715.79 |
| 23Q2 (14) | 127.59 | -3.16 | -28.53 | 112.53 | -1.52 | -24.08 | 9.51 | -5.84 | -29.4 | 0.77 | 32.76 | 108.11 | 0.57 | 0.0 | 62.86 | 0.11 | 22.22 | 450.0 | 0.31 | -6.06 | -8.82 | 0.96 | 772.73 | -69.72 | 0.22 | 0.0 | -31.25 | 0.08 | 300.0 | 100.0 | 0 | 0 | 0 | 0.08 | 157.14 | -91.84 | -8.26 | 36.22 | 35.11 | -2.7 | 51.44 | -165.85 | 0.27 | 127.84 | -92.37 | 1.08 | 237.5 | -72.52 | 0.00 | 0 | -100.0 | 0.03 | 133.33 | -90.91 | 0.80 | -28.57 | -47.37 | -0.06 | 33.33 | -107.23 | 1072 | 0.0 | 0.0 | 4.38 | 217.39 | -57.84 |
| 23Q1 (13) | 131.76 | -13.02 | -22.94 | 114.27 | -7.33 | -18.2 | 10.1 | -7.93 | -30.87 | 0.58 | 3.57 | 262.5 | 0.57 | 5.56 | 58.33 | 0.09 | 50.0 | 350.0 | 0.33 | -5.71 | -10.81 | 0.11 | -42.11 | -31.25 | 0.22 | 69.23 | 83.33 | 0.02 | 118.18 | 100.0 | 0 | 0 | 0 | -0.14 | 86.14 | -105.83 | -12.95 | 23.78 | -90.44 | -5.56 | -2627.27 | -156.28 | -0.97 | -119.72 | -118.13 | 0.32 | -62.79 | -87.6 | 0.00 | 0 | -100.0 | -0.09 | -119.57 | -118.0 | 1.12 | -45.1 | -0.88 | -0.09 | -106.21 | -118.0 | 1072 | 0.0 | 0.0 | 1.38 | -80.43 | -91.46 |
| 22Q4 (12) | 151.49 | -7.28 | -21.71 | 123.31 | -14.23 | -12.66 | 10.97 | -15.55 | -12.59 | 0.56 | 47.37 | 166.67 | 0.54 | -32.5 | 35.0 | 0.06 | 100.0 | 200.0 | 0.35 | -5.41 | -57.32 | 0.19 | -83.04 | -66.67 | 0.13 | -50.0 | 128.26 | -0.11 | -257.14 | -320.0 | 0 | 0 | -100.0 | -1.01 | -144.3 | -631.58 | -16.99 | -22.58 | -193.94 | 0.22 | 103.04 | -99.35 | 4.92 | 182.76 | -69.08 | 0.86 | 290.91 | -87.52 | 0.00 | 0 | -100.0 | 0.46 | 187.5 | -68.92 | 2.04 | 39.73 | 0.99 | 1.45 | 46.46 | -70.04 | 1072 | 0.0 | 0.0 | 7.05 | 1955.26 | -82.47 |
| 22Q3 (11) | 163.39 | -8.48 | -11.51 | 143.76 | -3.01 | -2.13 | 12.99 | -3.56 | 5.61 | 0.38 | 2.7 | 100.0 | 0.8 | 128.57 | 95.12 | 0.03 | 50.0 | 50.0 | 0.37 | 8.82 | 42.31 | 1.12 | -64.67 | -51.3 | 0.26 | -18.75 | 0.0 | 0.07 | 75.0 | 133.33 | 0 | 0 | 0 | 2.28 | 132.65 | 985.71 | -13.86 | -8.88 | -1208.8 | -7.23 | -276.34 | -127.08 | 1.74 | -50.85 | -83.37 | 0.22 | -94.4 | -96.17 | 0.00 | -100.0 | -100.0 | 0.16 | -51.52 | -83.67 | 1.46 | -3.95 | 69.77 | 0.99 | 19.28 | -70.54 | 1072 | 0.0 | 0.0 | -0.38 | -103.66 | -101.15 |
| 22Q2 (10) | 178.52 | 4.41 | 0.59 | 148.22 | 6.11 | 10.15 | 13.47 | -7.8 | 18.78 | 0.37 | 131.25 | 68.18 | 0.35 | -2.78 | -12.5 | 0.02 | 0.0 | 0.0 | 0.34 | -8.11 | 41.67 | 3.17 | 1881.25 | 204.81 | 0.32 | 166.67 | -20.0 | 0.04 | 300.0 | 105.48 | 0 | 0 | 0 | 0.98 | -59.17 | 192.45 | -12.73 | -87.21 | -585.88 | 4.1 | -58.5 | -88.01 | 3.54 | -33.83 | -72.89 | 3.93 | 52.33 | -45.34 | 95.92 | 267.93 | 356.11 | 0.33 | -34.0 | -72.95 | 1.52 | 34.51 | 56.7 | 0.83 | 66.0 | -65.13 | 1072 | 0.0 | 0.0 | 10.39 | -35.71 | -74.33 |
| 22Q1 (9) | 170.98 | -11.64 | 5.58 | 139.69 | -1.06 | 19.01 | 14.61 | 16.41 | 16.69 | 0.16 | -23.81 | -11.11 | 0.36 | -10.0 | -14.29 | 0.02 | 0.0 | 0.0 | 0.37 | -54.88 | 54.17 | 0.16 | -71.93 | 0 | 0.12 | 126.09 | -53.85 | 0.01 | -80.0 | 0.0 | 0 | -100.0 | 0 | 2.4 | 1163.16 | 927.59 | -6.8 | -17.65 | -1214.75 | 9.88 | -70.93 | -69.74 | 5.35 | -66.37 | -57.17 | 2.58 | -62.55 | -62.61 | 26.07 | 28.55 | 23.32 | 0.50 | -66.22 | -56.9 | 1.13 | -44.06 | 1.8 | 0.50 | -89.67 | -56.9 | 1072 | 0.0 | 0.0 | 16.16 | -59.82 | -58.47 |
| 21Q4 (8) | 193.51 | 4.8 | 24.25 | 141.19 | -3.88 | 28.49 | 12.55 | 2.03 | 13.17 | 0.21 | 10.53 | -4.55 | 0.4 | -2.44 | -14.89 | 0.02 | 0.0 | 0.0 | 0.82 | 215.38 | 310.0 | 0.57 | -75.22 | 39.02 | -0.46 | -276.92 | -309.09 | 0.05 | 66.67 | 266.67 | 0.01 | 0 | 150.0 | 0.19 | -9.52 | 127.14 | -5.78 | -562.4 | -493.2 | 33.99 | 27.3 | -6.21 | 15.91 | 52.1 | 22.67 | 6.89 | 20.03 | 2.07 | 20.28 | -5.72 | 8.86 | 1.48 | 51.02 | 22.31 | 2.02 | 134.88 | 88.79 | 4.84 | 44.05 | 115.11 | 1072 | 0.0 | 0.0 | 40.22 | 22.03 | -5.72 |
| 21Q3 (7) | 184.64 | 4.04 | 48.74 | 146.89 | 9.16 | 48.85 | 12.3 | 8.47 | 42.2 | 0.19 | -13.64 | -5.0 | 0.41 | 2.5 | -16.33 | 0.02 | 0.0 | 0.0 | 0.26 | 8.33 | 0.0 | 2.3 | 121.15 | 198.7 | 0.26 | -35.0 | 8.33 | 0.03 | 104.11 | 118.75 | 0 | 0 | 100.0 | 0.21 | 119.81 | 160.0 | 1.25 | -52.29 | 76.06 | 26.7 | -21.91 | 52.31 | 10.46 | -19.91 | 74.04 | 5.74 | -20.17 | 73.41 | 21.51 | 2.28 | 13.75 | 0.98 | -19.67 | 75.0 | 0.86 | -11.34 | 75.51 | 3.36 | 41.18 | 223.08 | 1072 | 0.0 | 0.0 | 32.96 | -18.56 | 37.91 |
| 21Q2 (6) | 177.47 | 9.59 | 63.48 | 134.56 | 14.64 | 43.95 | 11.34 | -9.42 | 47.66 | 0.22 | 22.22 | 0 | 0.4 | -4.76 | -28.57 | 0.02 | 0.0 | 0.0 | 0.24 | 0.0 | 0 | 1.04 | 0 | 0 | 0.4 | 53.85 | 0 | -0.73 | -7400.0 | 0 | 0 | 0 | 0 | -1.06 | -265.52 | 0 | 2.62 | 329.51 | 125.86 | 34.19 | 4.72 | 299.42 | 13.06 | 4.56 | 342.71 | 7.19 | 4.2 | 278.42 | 21.03 | -0.52 | -5.44 | 1.22 | 5.17 | 351.85 | 0.97 | -12.61 | 470.59 | 2.38 | 105.17 | 395.83 | 1072 | 0.0 | -1.83 | 40.47 | 4.01 | 171.06 |
| 21Q1 (5) | 161.94 | 3.98 | 42.6 | 117.38 | 6.83 | 23.34 | 12.52 | 12.89 | 47.82 | 0.18 | -18.18 | 0 | 0.42 | -10.64 | -35.38 | 0.02 | 0.0 | 0.0 | 0.24 | 20.0 | 0 | 0 | -100.0 | 0 | 0.26 | 18.18 | 0 | 0.01 | 133.33 | 0 | 0 | 100.0 | 0 | -0.29 | 58.57 | 0 | 0.61 | -58.5 | 159.22 | 32.65 | -9.91 | 267.27 | 12.49 | -3.7 | 475.58 | 6.9 | 2.22 | 182.79 | 21.14 | 13.47 | -22.87 | 1.16 | -4.13 | 480.0 | 1.11 | 3.74 | 270.0 | 1.16 | -48.44 | 480.0 | 1072 | 0.0 | 0.0 | 38.91 | -8.79 | 151.36 |
| 20Q4 (4) | 155.74 | 25.46 | 0.0 | 109.88 | 11.35 | 0.0 | 11.09 | 28.21 | 0.0 | 0.22 | 10.0 | 0.0 | 0.47 | -4.08 | 0.0 | 0.02 | 0.0 | 0.0 | 0.2 | -23.08 | 0.0 | 0.41 | -46.75 | 0.0 | 0.22 | -8.33 | 0.0 | -0.03 | 81.25 | 0.0 | -0.02 | 99.47 | 0.0 | -0.7 | -100.0 | 0.0 | 1.47 | 107.04 | 0.0 | 36.24 | 106.73 | 0.0 | 12.97 | 115.81 | 0.0 | 6.75 | 103.93 | 0.0 | 18.63 | -1.48 | 0.0 | 1.21 | 116.07 | 0.0 | 1.07 | 118.37 | 0.0 | 2.25 | 116.35 | 0.0 | 1072 | 0.0 | 0.0 | 42.66 | 78.49 | 0.0 |
| 20Q3 (3) | 124.14 | 14.35 | 0.0 | 98.68 | 5.56 | 0.0 | 8.65 | 12.63 | 0.0 | 0.2 | 0 | 0.0 | 0.49 | -12.5 | 0.0 | 0.02 | 0.0 | 0.0 | 0.26 | 0 | 0.0 | 0.77 | 0 | 0.0 | 0.24 | 0 | 0.0 | -0.16 | 0 | 0.0 | -3.79 | 0 | 0.0 | -0.35 | 0 | 0.0 | 0.71 | -38.79 | 0.0 | 17.53 | 104.79 | 0.0 | 6.01 | 103.73 | 0.0 | 3.31 | 74.21 | 0.0 | 18.91 | -14.97 | 0.0 | 0.56 | 107.41 | 0.0 | 0.49 | 188.24 | 0.0 | 1.04 | 116.67 | 0.0 | 1072 | -1.83 | 0.0 | 23.9 | 60.08 | 0.0 |
| 20Q2 (2) | 108.56 | -4.4 | 0.0 | 93.48 | -1.78 | 0.0 | 7.68 | -9.33 | 0.0 | 0 | 0 | 0.0 | 0.56 | -13.85 | 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 | 1.16 | 212.62 | 0.0 | 8.56 | -3.71 | 0.0 | 2.95 | 35.94 | 0.0 | 1.9 | -22.13 | 0.0 | 22.24 | -18.86 | 0.0 | 0.27 | 35.0 | 0.0 | 0.17 | -43.33 | 0.0 | 0.48 | 140.0 | 0.0 | 1092 | 1.87 | 0.0 | 14.93 | -3.55 | 0.0 |
| 20Q1 (1) | 113.56 | 0.0 | 0.0 | 95.17 | 0.0 | 0.0 | 8.47 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.65 | 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 | -1.03 | 0.0 | 0.0 | 8.89 | 0.0 | 0.0 | 2.17 | 0.0 | 0.0 | 2.44 | 0.0 | 0.0 | 27.41 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 0.30 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 1072 | 0.0 | 0.0 | 15.48 | 0.0 | 0.0 |
