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) | 25.02 | -3.62 | 15.39 | 2.94 | 12.45 | 2.89 | 0.41 | 41.38 | 0.21 | 200.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0.46 | 0 | -1.91 | 0 | -1.5 | 0 | -0.43 | 0 | 0.00 | 0 | -0.66 | 0 | -0.87 | 0 | 0.00 | 0 | 226 | 0.0 | -0.06 | 0 |
| 2023 (9) | 25.96 | -56.85 | 14.95 | -48.98 | 12.1 | -33.22 | 0.29 | 0.0 | 0.07 | 600.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | -0.21 | 0 | 0.78 | -94.39 | 1.12 | -89.87 | -0.36 | 0 | 0.00 | 0 | 0.49 | -89.86 | 0.59 | -85.92 | 0.00 | 0 | 226 | 0.0 | 2.39 | -84.44 |
| 2022 (8) | 60.16 | -15.6 | 29.3 | -11.53 | 18.12 | -2.95 | 0.29 | 123.08 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0.36 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -43.75 | 1.59 | -80.54 | 13.91 | -46.31 | 11.06 | -45.89 | 2.59 | -50.38 | 18.60 | -7.69 | 4.83 | -45.91 | 4.19 | -22.84 | 0.00 | 0 | 226 | 0.0 | 15.36 | -43.94 |
| 2021 (7) | 71.28 | 26.95 | 33.12 | 10.84 | 18.67 | 27.01 | 0.13 | 8.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 14.29 | 8.17 | 496.35 | 25.91 | 105.47 | 20.44 | 98.25 | 5.22 | 145.07 | 20.15 | 19.16 | 8.93 | 97.57 | 5.43 | 37.12 | 0.00 | 0 | 226 | 0.0 | 27.4 | 92.28 |
| 2020 (6) | 56.15 | 22.49 | 29.88 | 27.26 | 14.7 | 16.02 | 0.12 | -25.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 1.37 | 69.14 | 12.61 | 18.07 | 10.31 | 12.68 | 2.13 | 45.89 | 16.91 | 24.06 | 4.52 | 12.72 | 3.96 | 7.32 | 0.00 | 0 | 226 | 0.0 | 14.25 | 16.33 |
| 2019 (5) | 45.84 | -5.74 | 23.48 | -4.4 | 12.67 | -1.32 | 0.16 | 6.67 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | 0 | 0.81 | -40.0 | 10.68 | -14.29 | 9.15 | -14.0 | 1.46 | -16.57 | 13.63 | -3.13 | 4.01 | -13.95 | 3.69 | -10.22 | 0.00 | 0 | 226 | 0.0 | 12.25 | -9.79 |
| 2018 (4) | 48.63 | 5.37 | 24.56 | 1.28 | 12.84 | 5.33 | 0.15 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 1.35 | 7.14 | 12.46 | 16.45 | 10.64 | 14.9 | 1.75 | 30.6 | 14.07 | 12.47 | 4.66 | 14.78 | 4.11 | 16.1 | 0.00 | 0 | 226 | 0.0 | 13.58 | 13.45 |
| 2017 (3) | 46.15 | 10.99 | 24.25 | 13.32 | 12.19 | 3.13 | 0.11 | -26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 142.86 | 0 | 0 | 1.26 | 50.0 | 10.7 | 16.56 | 9.26 | 18.11 | 1.34 | 7.2 | 12.51 | -8.28 | 4.06 | 18.02 | 3.54 | 14.19 | 0.00 | 0 | 226 | 0.0 | 11.97 | 13.89 |
| 2016 (2) | 41.58 | 4.79 | 21.4 | 5.99 | 11.82 | 7.26 | 0.15 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | -0.29 | 0 | 0.84 | -16.0 | 9.18 | -3.06 | 7.84 | -2.85 | 1.25 | -2.34 | 13.64 | 0.59 | 3.44 | -2.27 | 3.10 | -0.96 | 0.00 | 0 | 226 | 0.0 | 10.51 | -1.04 |
| 2015 (1) | 39.68 | 0.94 | 20.19 | -1.13 | 11.02 | 3.38 | 0.27 | 3.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 1.0 | -17.36 | 9.47 | 0.85 | 8.07 | 1.89 | 1.28 | -8.57 | 13.56 | -9.05 | 3.52 | 0 | 3.13 | 5.39 | 0.00 | 0 | 226 | 0.0 | 10.62 | 2.31 |
| 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) | 6.92 | 1.32 | 41.8 | 4.32 | 2.13 | 29.34 | 3.09 | -8.31 | 26.64 | 0.09 | -30.77 | 50.0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 94.74 | 0.01 | -85.71 | 112.5 | -0.39 | 45.07 | 30.36 | 0.03 | 104.11 | 116.67 | -0.43 | -4400.0 | -10.26 | 0.00 | 0 | 0 | 0.01 | 103.12 | 112.5 | 0.01 | 102.86 | 125.0 | -0.66 | 1.49 | -234.69 | 226 | 0.0 | 0.0 | 0.08 | 132.0 | 180.0 |
| 24Q3 (19) | 6.83 | 0.0 | 8.24 | 4.23 | 5.22 | 11.9 | 3.37 | -0.88 | 2.74 | 0.13 | 30.0 | 85.71 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | -70.83 | -72.0 | -0.71 | -108.82 | -395.83 | -0.73 | -114.71 | -297.3 | 0.01 | 0 | 107.14 | 0.00 | 0 | 0 | -0.32 | -113.33 | -300.0 | -0.35 | -34.62 | -800.0 | -0.67 | -91.43 | -217.54 | 226 | 0.0 | 0.0 | -0.25 | -327.27 | -137.88 |
| 24Q2 (18) | 6.83 | 53.83 | -4.61 | 4.02 | 43.06 | 3.61 | 3.4 | 31.27 | 19.3 | 0.1 | 11.11 | 25.0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -73.33 | 121.05 | 0.24 | 71.43 | 161.54 | -0.34 | 27.66 | -152.31 | -0.34 | 24.44 | -160.71 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.15 | 25.0 | -160.0 | -0.26 | 0.0 | -161.9 | -0.35 | -75.0 | -185.37 | 226 | 0.0 | 0.0 | 0.11 | 0 | -89.22 |
| 24Q1 (17) | 4.44 | -9.02 | -41.66 | 2.81 | -15.87 | -28.68 | 2.59 | 6.15 | -26.63 | 0.09 | 50.0 | 28.57 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 178.95 | 150.0 | 0.14 | 275.0 | 600.0 | -0.47 | 16.07 | -202.17 | -0.45 | -150.0 | -221.62 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.20 | -150.0 | -225.0 | -0.26 | -550.0 | -273.33 | -0.20 | -140.82 | -225.0 | 226 | 0.0 | 0.0 | 0 | 100.0 | -100.0 |
| 23Q4 (16) | 4.88 | -22.66 | -55.02 | 3.34 | -11.64 | -43.58 | 2.44 | -25.61 | -51.49 | 0.06 | -14.29 | -33.33 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -200.0 | -72.73 | -0.08 | -132.0 | 0 | -0.56 | -333.33 | -530.77 | -0.18 | -148.65 | -220.0 | -0.39 | -178.57 | -680.0 | 0.00 | 0 | 0 | -0.08 | -150.0 | -233.33 | -0.04 | -180.0 | -157.14 | 0.49 | -14.04 | -89.98 | 226 | 0.0 | 0.0 | -0.1 | -115.15 | -120.41 |
| 23Q3 (15) | 6.31 | -11.87 | -53.16 | 3.78 | -2.58 | -46.08 | 3.28 | 15.09 | -12.77 | 0.07 | -12.5 | -22.22 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 200.0 | 2000.0 | 0.25 | 164.1 | 350.0 | 0.24 | -63.08 | -91.3 | 0.37 | -33.93 | -83.48 | -0.14 | -255.56 | -130.43 | 0.00 | -100.0 | -100.0 | 0.16 | -36.0 | -83.84 | 0.05 | -88.1 | -95.19 | 0.57 | 39.02 | -88.2 | 226 | 0.0 | 0.0 | 0.66 | -35.29 | -78.85 |
| 23Q2 (14) | 7.16 | -5.91 | -57.0 | 3.88 | -1.52 | -49.41 | 2.85 | -19.26 | -37.91 | 0.08 | 14.29 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -416.67 | -58.33 | -0.39 | -2050.0 | -205.41 | 0.65 | 41.3 | -85.78 | 0.56 | 51.35 | -84.23 | 0.09 | 12.5 | -90.32 | 13.78 | -16.38 | -32.55 | 0.25 | 56.25 | -84.08 | 0.42 | 180.0 | -70.21 | 0.41 | 156.25 | -89.32 | 226 | 0.0 | 0.0 | 1.02 | 24.39 | -79.35 |
| 23Q1 (13) | 7.61 | -29.86 | -60.32 | 3.94 | -33.45 | -54.71 | 3.53 | -29.82 | -25.68 | 0.07 | -22.22 | 40.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 154.55 | -81.82 | 0.02 | 0 | -98.48 | 0.46 | 253.85 | -92.87 | 0.37 | 146.67 | -92.77 | 0.08 | 260.0 | -93.55 | 16.48 | 0 | -14.48 | 0.16 | 166.67 | -92.95 | 0.15 | 114.29 | -91.07 | 0.16 | -96.73 | -92.95 | 226 | 0.0 | 0.0 | 0.82 | 67.35 | -87.96 |
| 22Q4 (12) | 10.85 | -19.45 | -42.07 | 5.92 | -15.55 | -29.52 | 5.03 | 33.78 | -6.85 | 0.09 | 0.0 | 80.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -1000.0 | -191.67 | 0 | 100.0 | -100.0 | 0.13 | -95.29 | -97.82 | 0.15 | -93.3 | -96.79 | -0.05 | -110.87 | -104.17 | 0.00 | -100.0 | -100.0 | 0.06 | -93.94 | -97.1 | 0.07 | -93.27 | -94.93 | 4.89 | 1.24 | -45.91 | 226 | 0.0 | 0.0 | 0.49 | -84.29 | -92.27 |
| 22Q3 (11) | 13.47 | -19.1 | -36.46 | 7.01 | -8.6 | -24.46 | 3.76 | -18.08 | -26.71 | 0.09 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 91.67 | -200.0 | -0.1 | -127.03 | -103.3 | 2.76 | -39.61 | -69.2 | 2.24 | -36.9 | -68.72 | 0.46 | -50.54 | -73.26 | 16.84 | -17.57 | -12.47 | 0.99 | -36.94 | -68.77 | 1.04 | -26.24 | -43.17 | 4.83 | 25.78 | -30.7 | 226 | 0.0 | 0.0 | 3.12 | -36.84 | -66.56 |
| 22Q2 (10) | 16.65 | -13.19 | -0.3 | 7.67 | -11.84 | -2.42 | 4.59 | -3.37 | 5.52 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -136.36 | -100.0 | 0.37 | -71.97 | -84.26 | 4.57 | -29.15 | -30.23 | 3.55 | -30.66 | -30.8 | 0.93 | -25.0 | -31.62 | 20.43 | 6.02 | -2.01 | 1.57 | -30.84 | -30.84 | 1.41 | -16.07 | 14.63 | 3.84 | 69.16 | 1.05 | 226 | 0.0 | 0.0 | 4.94 | -27.46 | -28.51 |
| 22Q1 (9) | 19.18 | 2.4 | 30.92 | 8.7 | 3.57 | 14.93 | 4.75 | -12.04 | 25.33 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 175.0 | 266.67 | 1.32 | -14.84 | 6.45 | 6.45 | 8.22 | 45.27 | 5.12 | 9.4 | 47.55 | 1.24 | 3.33 | 33.33 | 19.27 | -4.56 | -7.84 | 2.27 | 9.66 | 47.4 | 1.68 | 21.74 | 69.7 | 2.27 | -74.89 | 47.4 | 226 | 0.0 | 0.0 | 6.81 | 7.41 | 41.29 |
| 21Q4 (8) | 18.73 | -11.65 | 13.17 | 8.4 | -9.48 | -3.56 | 5.4 | 5.26 | 34.66 | 0.05 | 66.67 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1100.0 | -40.0 | 1.55 | -48.84 | 150.0 | 5.96 | -33.48 | 36.7 | 4.68 | -34.64 | 30.36 | 1.2 | -30.23 | 66.67 | 20.19 | 4.94 | 22.74 | 2.07 | -34.7 | 30.19 | 1.38 | -24.59 | 5.34 | 9.04 | 29.7 | 98.25 | 226 | 0.0 | 0.0 | 6.34 | -32.05 | 32.36 |
| 21Q3 (7) | 21.2 | 26.95 | 40.77 | 9.28 | 18.07 | 15.57 | 5.13 | 17.93 | 28.89 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 116.67 | -94.12 | 3.03 | 28.94 | 506.0 | 8.96 | 36.79 | 154.55 | 7.16 | 39.57 | 148.61 | 1.72 | 26.47 | 186.67 | 19.24 | -7.72 | 13.24 | 3.17 | 39.65 | 149.61 | 1.83 | 48.78 | 74.29 | 6.97 | 83.42 | 134.68 | 226 | 0.0 | 0.0 | 9.33 | 35.02 | 136.2 |
| 21Q2 (6) | 16.7 | 13.99 | 17.44 | 7.86 | 3.83 | 2.61 | 4.35 | 14.78 | 19.83 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -166.67 | 66.67 | 2.35 | 89.52 | 1282.35 | 6.55 | 47.52 | 121.28 | 5.13 | 47.84 | 115.55 | 1.36 | 46.24 | 151.85 | 20.85 | -0.29 | 15.45 | 2.27 | 47.4 | 116.19 | 1.23 | 24.24 | 25.51 | 3.80 | 146.75 | 123.53 | 226 | 0.0 | 0.0 | 6.91 | 43.36 | 105.65 |
| 21Q1 (5) | 14.65 | -11.48 | 42.1 | 7.57 | -13.09 | 38.39 | 3.79 | -5.49 | 22.65 | 0.03 | 50.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -55.0 | 250.0 | 1.24 | 100.0 | 1277.78 | 4.44 | 1.83 | 152.27 | 3.47 | -3.34 | 137.67 | 0.93 | 29.17 | 232.14 | 20.91 | 27.11 | 31.1 | 1.54 | -3.14 | 140.62 | 0.99 | -24.43 | 62.3 | 1.54 | -66.23 | 140.62 | 226 | 0.0 | 0.0 | 4.82 | 0.63 | 124.19 |
| 20Q4 (4) | 16.55 | 9.89 | 0.0 | 8.71 | 8.47 | 0.0 | 4.01 | 0.75 | 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 | 0.2 | 17.65 | 0.0 | 0.62 | 24.0 | 0.0 | 4.36 | 23.86 | 0.0 | 3.59 | 24.65 | 0.0 | 0.72 | 20.0 | 0.0 | 16.45 | -3.18 | 0.0 | 1.59 | 25.2 | 0.0 | 1.31 | 24.76 | 0.0 | 4.56 | 53.54 | 0.0 | 226 | 0.0 | 0.0 | 4.79 | 21.27 | 0.0 |
| 20Q3 (3) | 15.06 | 5.91 | 0.0 | 8.03 | 4.83 | 0.0 | 3.98 | 9.64 | 0.0 | 0.02 | -33.33 | 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 | 194.44 | 0.0 | 0.5 | 194.12 | 0.0 | 3.52 | 18.92 | 0.0 | 2.88 | 21.01 | 0.0 | 0.6 | 11.11 | 0.0 | 16.99 | -5.92 | 0.0 | 1.27 | 20.95 | 0.0 | 1.05 | 7.14 | 0.0 | 2.97 | 74.71 | 0.0 | 226 | 0.0 | 0.0 | 3.95 | 17.56 | 0.0 |
| 20Q2 (2) | 14.22 | 37.92 | 0.0 | 7.66 | 40.04 | 0.0 | 3.63 | 17.48 | 0.0 | 0.03 | -25.0 | 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 | -0.18 | -200.0 | 0.0 | 0.17 | 88.89 | 0.0 | 2.96 | 68.18 | 0.0 | 2.38 | 63.01 | 0.0 | 0.54 | 92.86 | 0.0 | 18.06 | 13.23 | 0.0 | 1.05 | 64.06 | 0.0 | 0.98 | 60.66 | 0.0 | 1.70 | 165.62 | 0.0 | 226 | 0.0 | 0.0 | 3.36 | 56.28 | 0.0 |
| 20Q1 (1) | 10.31 | 0.0 | 0.0 | 5.47 | 0.0 | 0.0 | 3.09 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 1.76 | 0.0 | 0.0 | 1.46 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 15.95 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 226 | 0.0 | 0.0 | 2.15 | 0.0 | 0.0 |
