{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["整合夢幻報表","輸入預估參數","個股損益表","基本資料及十大股東","股價資訊","月營收資訊","季報含預估","IFRS-年報","IFRS財報_For預估用","IFRS資產負債表"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":0,"defined_names":20,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"整合夢幻報表","index":0,"n_rows":79,"n_cols":30,"rows_kept":79,"cut":false,"hidden":false,"merged":[[13,3,13,4],[0,18,0,22],[2,1,2,2],[2,3,2,4],[3,1,3,5],[5,0,6,0],[5,1,6,5],[8,3,8,4],[9,3,9,4],[10,3,10,4]]}
[1210,"<<<請輸入股票代號後，按更新",null,null,null,null,null,"留意：下方財報中，淺藍底的部份是預估資料(未來五季)",null,null,null,null,null,null,null,null,null,null,"IFRS營收"]
[{"$f":"基本資料及十大股東!A1","v":"1210 大成"},null,null,"研究員:",null,null,null,"年季",{"$f":"季報含預估!F2","v":"201506"},{"$f":"季報含預估!G2","v":"201509"},{"$f":"季報含預估!H2","v":"201512"},{"$f":"季報含預估!I2","v":"201603"},{"$f":"季報含預估!J2","v":"201606"},{"$f":"季報含預估!K2","v":"201609"},{"$f":"季報含預估!L2","v":"201612"},{"$f":"季報含預估!M2","v":"201703"},{"$f":"季報含預估!N2","v":"201706"},null,"年月","單月營收(千)","累計營收(千)","單月營收年成長(%)","單月營收月變動(%)",null,"年季",{"$f":"IFRS資產負債表!J2","v":"201503"},{"$f":"IFRS資產負債表!K2","v":"201506"},{"$f":"IFRS資產負債表!L2","v":"201509"},{"$f":"IFRS資產負債表!M2","v":"201512"},{"$f":"IFRS資產負債表!N2","v":"201603"}]
["發言人",{"$f":"基本資料及十大股東!A3","v":"周叔恆(特助)"},null,"實收資本(百萬)",null,{"$f":"基本資料及十大股東!D3/1000000","v":7363.9438},null,{"$f":"季報含預估!A3","v":"營業收入淨額(千)"},{"$f":"季報含預估!F3","v":18716305},{"$f":"季報含預估!G3","v":19927554},{"$f":"季報含預估!H3","v":19529008},{"$f":"季報含預估!I3","v":17743529},{"$f":"季報含預估!J3","v":11745772.609774999},{"$f":"季報含預估!K3","v":17618658.914662499},{"$f":"季報含預估!L3","v":14094927.13173},{"$f":"季報含預估!M3","v":21142390.697595},{"$f":"季報含預估!N3","v":15856793.02319625},null,{"$f":"月營收資訊!Q10","v":"2016/10"},{"$f":"IF(ISERROR(月營收資訊!Y10),\"-\",月營收資訊!Y10)","v":5542998.9249755796},{"$f":"IF(ISERROR(月營收資訊!Z10),\"-\",月營收資訊!Z10)","v":56092360.387370072},{"$f":"IF(ISERROR(月營收資訊!AA10),\"-\",月營收資訊!AA10)","v":-14.547301597063267},{"$f":"IF(ISERROR(月營收資訊!AB10),\"-\",月營收資訊!AB10)","v":1.488260369562989},null,"　現金及約當現金(千)",{"$f":"IFRS資產負債表!J3","v":437412411},{"$f":"IFRS資產負債表!K3","v":528895107},{"$f":"IFRS資產負債表!L3","v":515731398},{"$f":"IFRS資產負債表!M3","v":562688930},{"$f":"IFRS資產負債表!N3","v":617984318}]
["地址",{"$f":"基本資料及十大股東!B3","v":"台南市永康區蔦松二街 3號"},null,null,null,null,null,{"$f":"季報含預估!A4","v":"營業成本(千)"},{"$f":"季報含預估!F4","v":16757103},{"$f":"季報含預估!G4","v":17556210},{"$f":"季報含預估!H4","v":17322626},{"$f":"季報含預估!I4","v":15327265},{"$f":"季報含預估!J4","v":6165356.0428708978},{"$f":"季報含預估!K4","v":8227913.7131473888},{"$f":"季報含預估!L4","v":7047463.5658649998},{"$f":"季報含預估!M4","v":9725499.7208936997},{"$f":"季報含預估!N4","v":7294124.7906702738},null,{"$f":"月營收資訊!Q11","v":"2016/09"},{"$f":"IF(ISERROR(月營收資訊!Y11),\"-\",月營收資訊!Y11)","v":5461714.3941487465},{"$f":"IF(ISERROR(月營收資訊!Z11),\"-\",月營收資訊!Z11)","v":50549361.462394491},{"$f":"IF(ISERROR(月營收資訊!AA11),\"-\",月營收資訊!AA11)","v":-14.296394071625299},{"$f":"IF(ISERROR(月營收資訊!AB11),\"-\",月營收資訊!AB11)","v":2.9536955583348226},null,"　透過損益按公允價值衡量之金融資產–流動(千)",{"$f":"IFRS資產負債表!J4","v":297698},{"$f":"IFRS資產負債表!K4","v":58535},{"$f":"IFRS資產負債表!L4","v":98835},{"$f":"IFRS資產負債表!M4","v":6026},{"$f":"IFRS資產負債表!N4","v":618810}]
["電話",{"$f":"基本資料及十大股東!C3","v":"06-2531111"},null,null,null,null,null,{"$f":"季報含預估!A5","v":"營業毛利(千)"},{"$f":"季報含預估!F5","v":1959202},{"$f":"季報含預估!G5","v":2371344},{"$f":"季報含預估!H5","v":2206382},{"$f":"季報含預估!I5","v":2416264},{"$f":"季報含預估!J5","v":5580416.5669041015},{"$f":"季報含預估!K5","v":9390745.2015151102},{"$f":"季報含預估!L5","v":7047463.5658649998},{"$f":"季報含預估!M5","v":11416890.976701301},{"$f":"季報含預估!N5","v":8562668.2325259764},null,{"$f":"月營收資訊!Q12","v":"2016/08"},{"$f":"IF(ISERROR(月營收資訊!Y12),\"-\",月營收資訊!Y12)","v":5305020.2467516791},{"$f":"IF(ISERROR(月營收資訊!Z12),\"-\",月營收資訊!Z12)","v":45087647.068245746},{"$f":"IF(ISERROR(月營收資訊!AA12),\"-\",月營收資訊!AA12)","v":-13.30824582310397},{"$f":"IF(ISERROR(月營收資訊!AB12),\"-\",月營收資訊!AB12)","v":0.7722906521663303},null,"　備供出售金融資產–流動(千)",{"$f":"IFRS資產負債表!J5","v":68204390},{"$f":"IFRS資產負債表!K5","v":14216874},{"$f":"IFRS資產負債表!L5","v":1597602},{"$f":"IFRS資產負債表!M5","v":14299361},{"$f":"IFRS資產負債表!N5","v":22232905}]
["經營項目",{"$f":"基本資料及十大股東!E3&基本資料及十大股東!F3&基本資料及十大股東!G3","v":"飼料大宗油脂肉品"},null,null,null,null,null,{"$f":"季報含預估!A9","v":"營業費用(千)"},{"$f":"季報含預估!F9","v":1709541},{"$f":"季報含預估!G9","v":1800933},{"$f":"季報含預估!H9","v":1697525},{"$f":"季報含預估!I9","v":1708797},{"$f":"季報含預估!J9","v":4925002.4552786574},{"$f":"季報含預估!K9","v":5285597.6743987491},{"$f":"季報含預估!L9","v":5637970.8526920006},{"$f":"季報含預估!M9","v":6342717.2092784997},{"$f":"季報含預估!N9","v":6342717.2092785006},null,{"$f":"月營收資訊!Q13","v":"2016/07"},{"$f":"IF(ISERROR(月營收資訊!Y13),\"-\",月營收資訊!Y13)","v":5264364.0552569255},{"$f":"IF(ISERROR(月營收資訊!Z13),\"-\",月營收資訊!Z13)","v":39782626.821494073},{"$f":"IF(ISERROR(月營收資訊!AA13),\"-\",月營收資訊!AA13)","v":-12.647035662766676},{"$f":"IF(ISERROR(月營收資訊!AB13),\"-\",月營收資訊!AB13)","v":-0.12174355183166451},null,"　短期投資合計(千)",{"$f":"IFRS資產負債表!J6","v":81562126},{"$f":"IFRS資產負債表!K6","v":21455760},{"$f":"IFRS資產負債表!L6","v":9154593},{"$f":"IFRS資產負債表!M6","v":23473649},{"$f":"IFRS資產負債表!N6","v":30412897}]
[null,null,null,null,null,null,null,{"$f":"季報含預估!A13","v":"營業利益(千)"},{"$f":"季報含預估!F13","v":249661},{"$f":"季報含預估!G13","v":570411},{"$f":"季報含預估!H13","v":508857},{"$f":"季報含預估!I13","v":707467},{"$f":"季報含預估!J13","v":655414.11162544414},{"$f":"季報含預估!K13","v":4105147.5271163611},{"$f":"季報含預估!L13","v":1409492.7131729992},{"$f":"季報含預估!M13","v":5074173.7674228009},{"$f":"季報含預估!N13","v":2219951.0232474757},null,{"$f":"月營收資訊!Q14","v":"2016/06"},{"$f":"IF(ISERROR(月營收資訊!Y14),\"-\",月營收資訊!Y14)","v":5270780.8911230434},{"$f":"IF(ISERROR(月營收資訊!Z14),\"-\",月營收資訊!Z14)","v":34518262.76623714},{"$f":"IF(ISERROR(月營收資訊!AA14),\"-\",月營收資訊!AA14)","v":-11.548617035212214},{"$f":"IF(ISERROR(月營收資訊!AB14),\"-\",月營收資訊!AB14)","v":-4.0889360343896728},null,"　應收票據淨額(千)",{"$f":"IFRS資產負債表!J7","v":99121766},{"$f":"IFRS資產負債表!K7","v":99737061},{"$f":"IFRS資產負債表!L7","v":97122640},{"$f":"IFRS資產負債表!M7","v":85565397},{"$f":"IFRS資產負債表!N7","v":96957088}]
[null,null,null,null,null,null,null,{"$f":"季報含預估!A14","v":"營業外收入及支出(千)"},{"$f":"季報含預估!F14","v":1760},{"$f":"季報含預估!G14","v":-87454},{"$f":"季報含預估!H14","v":-457609},{"$f":"季報含預估!I14","v":-28851},{"$f":"季報含預估!J14","v":9352},{"$f":"季報含預估!K14","v":-41025.5},{"$f":"季報含預估!L14","v":-96045.5625},{"$f":"季報含預估!M14","v":-91191.3828125},{"$f":"季報含預估!N14","v":-98883.0556640625},null,{"$f":"月營收資訊!Q15","v":"2016/05"},{"$f":"IF(ISERROR(月營收資訊!Y15),\"-\",月營收資訊!Y15)","v":5495487.8751140991},{"$f":"IF(ISERROR(月營收資訊!Z15),\"-\",月營收資訊!Z15)","v":29247481.875114098},{"$f":"IF(ISERROR(月營收資訊!AA15),\"-\",月營收資訊!AA15)","v":-10.920940004445814},{"$f":"IF(ISERROR(月營收資訊!AB15),\"-\",月營收資訊!AB15)","v":-3.8861379192085757},null,"　應收票據–關係人淨額(千)",{"$f":"IFRS資產負債表!J8","v":592021},{"$f":"IFRS資產負債表!K8","v":744707},{"$f":"IFRS資產負債表!L8","v":511008},{"$f":"IFRS資產負債表!M8","v":505722},{"$f":"IFRS資產負債表!N8","v":683818}]
[{"$f":"YEAR(股價資訊!A3)&\"/\"&MONTH(股價資訊!A3)&\"/\"&DAY(股價資訊!A3)&\"股價\"","v":"2016/5/19股價"},{"$f":"股價資訊!B3","v":23.65},null,"外資持股(%)",null,{"$f":"股價資訊!C1","v":10.44},null,{"$f":"季報含預估!A19","v":"稅前純益(千)"},{"$f":"季報含預估!F19","v":251421},{"$f":"季報含預估!G19","v":482957},{"$f":"季報含預估!H19","v":51248},{"$f":"季報含預估!I19","v":678616},{"$f":"季報含預估!J19","v":664766.11162544414},{"$f":"季報含預估!K19","v":4064122.0271163611},{"$f":"季報含預估!L19","v":1313447.1506729992},{"$f":"季報含預估!M19","v":4982982.3846103009},{"$f":"季報含預估!N19","v":2121067.9675834132},null,{"$f":"月營收資訊!Q16","v":"2016/04"},{"$f":"IF(ISERROR(月營收資訊!Y16),\"-\",月營收資訊!Y16)","v":5717685},{"$f":"IF(ISERROR(月營收資訊!Z16),\"-\",月營收資訊!Z16)","v":23751994},{"$f":"IF(ISERROR(月營收資訊!AA16),\"-\",月營收資訊!AA16)","v":-12.08},{"$f":"IF(ISERROR(月營收資訊!AB16),\"-\",月營收資訊!AB16)","v":-9.26},null,"　存貨(千)",{"$f":"IFRS資產負債表!J9","v":64599666},{"$f":"IFRS資產負債表!K9","v":66278597},{"$f":"IFRS資產負債表!L9","v":65066214},{"$f":"IFRS資產負債表!M9","v":67052270},{"$f":"IFRS資產負債表!N9","v":57242320}]
["淨值(元)",{"$f":"季報含預估!I36","v":20.65},null,"投信持股(%)",null,{"$f":"股價資訊!D1","v":0.3},null,{"$f":"季報含預估!A20","v":"所得稅(千)"},{"$f":"季報含預估!F20","v":108057},{"$f":"季報含預估!G20","v":92235},{"$f":"季報含預估!H20","v":188811},{"$f":"季報含預估!I20","v":81345},{"$f":"季報含預估!J20","v":219359.52151416405},{"$f":"季報含預估!K20","v":1016030.5067790903},{"$f":"季報含預估!L20","v":328361.7876682498},{"$f":"季報含預估!M20","v":1245745.5961525752},{"$f":"季報含預估!N20","v":530266.99189585331},null,{"$f":"月營收資訊!Q17","v":"2016/03"},{"$f":"IF(ISERROR(月營收資訊!Y17),\"-\",月營收資訊!Y17)","v":6301420},{"$f":"IF(ISERROR(月營收資訊!Z17),\"-\",月營收資訊!Z17)","v":18034309},{"$f":"IF(ISERROR(月營收資訊!AA17),\"-\",月營收資訊!AA17)","v":-5.98},{"$f":"IF(ISERROR(月營收資訊!AB17),\"-\",月營收資訊!AB17)","v":15.91},null,"　預付款項(千)",{"$f":"IFRS資產負債表!J10","v":0},{"$f":"IFRS資產負債表!K10","v":0},{"$f":"IFRS資產負債表!L10","v":0},{"$f":"IFRS資產負債表!M10","v":0},{"$f":"IFRS資產負債表!N10","v":0}]
["預估本益比",{"$f":"股價資訊!I1","v":0.73},null,"自營商持股(%)",null,{"$f":"股價資訊!E1","v":0.32},null,{"$f":"季報含預估!A22","v":"　母公司業主–稅後純益(千)"},{"$f":"季報含預估!F22","v":97708},{"$f":"季報含預估!G22","v":342964},{"$f":"季報含預估!H22","v":-7529},{"$f":"季報含預估!I22","v":498961},{"$f":"季報含預估!J22","v":445406.59011128009},{"$f":"季報含預估!K22","v":3048091.5203372706},{"$f":"季報含預估!L22","v":985085.36300474941},{"$f":"季報含預估!M22","v":3737236.7884577257},{"$f":"季報含預估!N22","v":1590800.9756875599},null,{"$f":"月營收資訊!Q18","v":"2016/02"},{"$f":"IF(ISERROR(月營收資訊!Y18),\"-\",月營收資訊!Y18)","v":5436415},{"$f":"IF(ISERROR(月營收資訊!Z18),\"-\",月營收資訊!Z18)","v":11732889},{"$f":"IF(ISERROR(月營收資訊!AA18),\"-\",月營收資訊!AA18)","v":-8.44},{"$f":"IF(ISERROR(月營收資訊!AB18),\"-\",月營收資訊!AB18)","v":-13.66},null,"　其他流動資產(千)",{"$f":"IFRS資產負債表!J11","v":3688211},{"$f":"IFRS資產負債表!K11","v":3028691},{"$f":"IFRS資產負債表!L11","v":2844481},{"$f":"IFRS資產負債表!M11","v":3533369},{"$f":"IFRS資產負債表!N11","v":2695531}]
["股價淨值比",{"$f":"B9/B10","v":1.1452784503631961},null,"董監持股(%)",null,{"$f":"股價資訊!B7","v":16.079999999999998},null,{"$f":"季報含預估!A23","v":"其他綜合損益(千)"},{"$f":"季報含預估!F23","v":-392683},{"$f":"季報含預估!G23","v":310651},{"$f":"季報含預估!H23","v":-200104},{"$f":"季報含預估!I23","v":-85920},{"$f":"季報含預估!J23","v":0},{"$f":"季報含預估!K23","v":0},{"$f":"季報含預估!L23","v":0},{"$f":"季報含預估!M23","v":0},{"$f":"季報含預估!N23","v":0},null,{"$f":"月營收資訊!Q19","v":"2016/01"},{"$f":"IF(ISERROR(月營收資訊!Y19),\"-\",月營收資訊!Y19)","v":6296474},{"$f":"IF(ISERROR(月營收資訊!Z19),\"-\",月營收資訊!Z19)","v":6296474},{"$f":"IF(ISERROR(月營收資訊!AA19),\"-\",月營收資訊!AA19)","v":-16.84},{"$f":"IF(ISERROR(月營收資訊!AB19),\"-\",月營收資訊!AB19)","v":-6.93},null,"流動資產(千)",{"$f":"IFRS資產負債表!J12","v":690493692},{"$f":"IFRS資產負債表!K12","v":731368790},{"$f":"IFRS資產負債表!L12","v":693661496},{"$f":"IFRS資產負債表!M12","v":746743991},{"$f":"IFRS資產負債表!N12","v":812491107}]
["近一月營收變動(%)",{"$f":"月營收資訊!D3","v":-9.26},null,"融資比率(%)",null,{"$f":"股價資訊!G1","v":2.36},null,{"$f":"季報含預估!A24","v":"　母公司業主–綜合損益(千)"},{"$f":"季報含預估!F24","v":-209748},{"$f":"季報含預估!G24","v":491064},{"$f":"季報含預估!H24","v":-109105},{"$f":"季報含預估!I24","v":483076},{"$f":"季報含預估!J24","v":0},{"$f":"季報含預估!K24","v":0},{"$f":"季報含預估!L24","v":0},{"$f":"季報含預估!M24","v":0},{"$f":"季報含預估!N24","v":0},null,{"$f":"月營收資訊!Q20","v":"2015/12"},{"$f":"IF(ISERROR(月營收資訊!Y20),\"-\",月營收資訊!Y20)","v":6765203},{"$f":"IF(ISERROR(月營收資訊!Z20),\"-\",月營收資訊!Z20)","v":78825965},{"$f":"IF(ISERROR(月營收資訊!AA20),\"-\",月營收資訊!AA20)","v":-21.64},{"$f":"IF(ISERROR(月營收資訊!AB20),\"-\",月營收資訊!AB20)","v":5.39},null,"　透過損益按公允價值衡量之金融資產–非流動(千)",{"$f":"IFRS資產負債表!J13","v":0},{"$f":"IFRS資產負債表!K13","v":0},{"$f":"IFRS資產負債表!L13","v":0},{"$f":"IFRS資產負債表!M13","v":0},{"$f":"IFRS資產負債表!N13","v":0}]
[null,null,null,"其他",null,{"$f":"100-SUM(F9:F13)","v":70.5},null,{"$f":"季報含預估!A25","v":"原始每股稅前盈餘(元)"},{"$f":"季報含預估!F25","v":0.37},{"$f":"季報含預估!G25","v":0.71},{"$f":"季報含預估!H25","v":7.0000000000000007E-2},{"$f":"季報含預估!I25","v":0.99},{"$f":"季報含預估!J25","v":0.90273107946698694},{"$f":"季報含預估!K25","v":5.518947492154151},{"$f":"季報含預估!L25","v":1.7836191457634647},{"$f":"季報含預估!M25","v":6.7667304159432788},{"$f":"季報含預估!N25","v":2.8803423377247483},null,{"$f":"月營收資訊!Q21","v":"2015/11"},{"$f":"IF(ISERROR(月營收資訊!Y21),\"-\",月營收資訊!Y21)","v":6419347},{"$f":"IF(ISERROR(月營收資訊!Z21),\"-\",月營收資訊!Z21)","v":72060762},{"$f":"IF(ISERROR(月營收資訊!AA21),\"-\",月營收資訊!AA21)","v":-19.149999999999999},{"$f":"IF(ISERROR(月營收資訊!AB21),\"-\",月營收資訊!AB21)","v":-3.61},null,"　備供出售金融資產–非流動(千)",{"$f":"IFRS資產負債表!J14","v":0},{"$f":"IFRS資產負債表!K14","v":0},{"$f":"IFRS資產負債表!L14","v":0},{"$f":"IFRS資產負債表!M14","v":0},{"$f":"IFRS資產負債表!N14","v":0}]
[null,null,null,null,null,null,null,{"$f":"季報含預估!A26","v":"原始每股稅後盈餘(元)"},{"$f":"季報含預估!F26","v":0.14000000000000001},{"$f":"季報含預估!G26","v":0.5},{"$f":"季報含預估!H26","v":-0.01},{"$f":"季報含預估!I26","v":0.73},{"$f":"季報含預估!J26","v":0.60484787786447058},{"$f":"季報含預估!K26","v":4.1392106191156133},{"$f":"季報含預估!L26","v":1.3377143593225989},{"$f":"季報含預估!M26","v":5.0750478119574582},{"$f":"季報含預估!N26","v":2.1602567532935608},null,{"$f":"月營收資訊!Q22","v":"2015/10"},{"$f":"IF(ISERROR(月營收資訊!Y22),\"-\",月營收資訊!Y22)","v":6659811},{"$f":"IF(ISERROR(月營收資訊!Z22),\"-\",月營收資訊!Z22)","v":65641415},{"$f":"IF(ISERROR(月營收資訊!AA22),\"-\",月營收資訊!AA22)","v":-17.73},{"$f":"IF(ISERROR(月營收資訊!AB22),\"-\",月營收資訊!AB22)","v":-4.4800000000000004},null,"　採用權益法之投資(千)",{"$f":"IFRS資產負債表!J15","v":30363144},{"$f":"IFRS資產負債表!K15","v":25915208},{"$f":"IFRS資產負債表!L15","v":26935985},{"$f":"IFRS資產負債表!M15","v":24091828},{"$f":"IFRS資產負債表!N15","v":24715683}]
["日漲幅(%)",{"$f":"股價資訊!E8","v":-1.2526096033402953E-2},null,"法人買賣超合計(近一日)",null,{"$f":"股價資訊!E14","v":392},null,{"$f":"季報含預估!A27","v":"毛利率(%)"},{"$f":"季報含預估!F27","v":10.47},{"$f":"季報含預估!G27","v":11.9},{"$f":"季報含預估!H27","v":11.3},{"$f":"季報含預估!I27","v":13.62},{"$f":"季報含預估!J27","v":47.51},{"$f":"季報含預估!K27","v":53.29999999999999},{"$f":"季報含預估!L27","v":50},{"$f":"季報含預估!M27","v":54},{"$f":"季報含預估!N27","v":54},null,{"$f":"月營收資訊!Q23","v":"2015/09"},{"$f":"IF(ISERROR(月營收資訊!Y23),\"-\",月營收資訊!Y23)","v":6972451},{"$f":"IF(ISERROR(月營收資訊!Z23),\"-\",月營收資訊!Z23)","v":58981604},{"$f":"IF(ISERROR(月營收資訊!AA23),\"-\",月營收資訊!AA23)","v":-12.57},{"$f":"IF(ISERROR(月營收資訊!AB23),\"-\",月營收資訊!AB23)","v":7.82},null,"　　土地(千)",{"$f":"IFRS資產負債表!J16","v":0},{"$f":"IFRS資產負債表!K16","v":0},{"$f":"IFRS資產負債表!L16","v":0},{"$f":"IFRS資產負債表!M16","v":0},{"$f":"IFRS資產負債表!N16","v":0}]
["週漲幅(%)",{"$f":"股價資訊!E9","v":2.6030368763557389E-2},null,"法人買賣超合計(近一周)",null,{"$f":"股價資訊!F14","v":4154},null,{"$f":"季報含預估!A28","v":"營業利益率(%)"},{"$f":"季報含預估!F28","v":1.33},{"$f":"季報含預估!G28","v":2.86},{"$f":"季報含預估!H28","v":2.61},{"$f":"季報含預估!I28","v":3.99},{"$f":"季報含預估!J28","v":5.579999999999993},{"$f":"季報含預估!K28","v":23.299999999999994},{"$f":"季報含預估!L28","v":9.9999999999999947},{"$f":"季報含預估!M28","v":24.000000000000004},{"$f":"季報含預估!N28","v":14.000000000000004},null,{"$f":"月營收資訊!Q24","v":"2015/08"},{"$f":"IF(ISERROR(月營收資訊!Y24),\"-\",月營收資訊!Y24)","v":6466764},{"$f":"IF(ISERROR(月營收資訊!Z24),\"-\",月營收資訊!Z24)","v":52009153},{"$f":"IF(ISERROR(月營收資訊!AA24),\"-\",月營收資訊!AA24)","v":-16.07},{"$f":"IF(ISERROR(月營收資訊!AB24),\"-\",月營收資訊!AB24)","v":-0.77},null,"　　房屋及建築(千)",{"$f":"IFRS資產負債表!J17","v":127509875},{"$f":"IFRS資產負債表!K17","v":124918273},{"$f":"IFRS資產負債表!L17","v":139911444},{"$f":"IFRS資產負債表!M17","v":138891709},{"$f":"IFRS資產負債表!N17","v":136856096}]
["月漲幅(%)",{"$f":"股價資訊!E10","v":5.1111111111111045E-2},null,"法人買賣超合計(近一月)",null,{"$f":"股價資訊!G14","v":5092},null,{"$f":"季報含預估!A30","v":"歸屬於母公司–稅後純益(%)"},{"$f":"季報含預估!F30","v":0.52204748747148544},{"$f":"季報含預估!G30","v":1.7210541745364232},{"$f":"季報含預估!H30","v":-3.8552905503443903E-2},{"$f":"季報含預估!I30","v":2.8120730661865516},{"$f":"季報含預估!J30","v":3.7920586828030913},{"$f":"季報含預估!K30","v":17.300360572850444},{"$f":"季報含預估!L30","v":6.9889354786883588},{"$f":"季報含預估!M30","v":17.676509917503537},{"$f":"季報含預估!N30","v":10.032299553638889},null,{"$f":"月營收資訊!Q25","v":"2015/07"},{"$f":"IF(ISERROR(月營收資訊!Y25),\"-\",月營收資訊!Y25)","v":6517264},{"$f":"IF(ISERROR(月營收資訊!Z25),\"-\",月營收資訊!Z25)","v":45542389},{"$f":"IF(ISERROR(月營收資訊!AA25),\"-\",月營收資訊!AA25)","v":-12.6},{"$f":"IF(ISERROR(月營收資訊!AB25),\"-\",月營收資訊!AB25)","v":5.25},null,"　　機器設備(千)",{"$f":"IFRS資產負債表!J18","v":538655669},{"$f":"IFRS資產負債表!K18","v":544108280},{"$f":"IFRS資產負債表!L18","v":538835607},{"$f":"IFRS資產負債表!M18","v":507631949},{"$f":"IFRS資產負債表!N18","v":474859211}]
["季漲幅(%)",{"$f":"股價資訊!E11","v":0.19444444444444434},null,null,null,null,null,{"$f":"季報含預估!A31","v":"歸屬於母公司–稅後權益報酬率(%)"},{"$f":"季報含預估!F31","v":0.74036389581076245},{"$f":"季報含預估!G31","v":2.49588572271918},{"$f":"季報含預估!H31","v":-5.522184564184926E-2},{"$f":"季報含預估!I31","v":3.5343273762630192},{"$f":"季報含預估!J31","v":2.2041130849915533},{"$f":"季報含預估!K31","v":13.106651988894779},{"$f":"季報含預估!L31","v":4.0636906407702265},{"$f":"季報含預估!M31","v":13.357584743797911},{"$f":"季報含預估!N31","v":5.3799277914054571},null,{"$f":"月營收資訊!Q26","v":"2015/06"},{"$f":"IF(ISERROR(月營收資訊!Y26),\"-\",月營收資訊!Y26)","v":6191953},{"$f":"IF(ISERROR(月營收資訊!Z26),\"-\",月營收資訊!Z26)","v":39025125},{"$f":"IF(ISERROR(月營收資訊!AA26),\"-\",月營收資訊!AA26)","v":-11.36},{"$f":"IF(ISERROR(月營收資訊!AB26),\"-\",月營收資訊!AB26)","v":1.2},null,"　　其他不動產、廠房及設備(千)",{"$f":"IFRS資產負債表!J19","v":147054340},{"$f":"IFRS資產負債表!K19","v":160676623},{"$f":"IFRS資產負債表!L19","v":152078058},{"$f":"IFRS資產負債表!M19","v":206946734},{"$f":"IFRS資產負債表!N19","v":232590143}]
["K(9)",{"$f":"股價資訊!E23","v":80.040000000000006},"股利年度","現金股利","股票股利","現金殖利率",null,{"$f":"季報含預估!A36","v":"每股淨值(元)"},{"$f":"季報含預估!F36","v":19.309999999999999},{"$f":"季報含預估!G36","v":20.100000000000001},{"$f":"季報含預估!H36","v":19.95},{"$f":"季報含預估!I36","v":20.65},{"$f":"季報含預估!J36","v":27.44178064106854},{"$f":"季報含預估!K36","v":31.580991260184152},{"$f":"季報含預估!L36","v":32.918705619506753},{"$f":"季報含預估!M36","v":37.993753431464214},{"$f":"季報含預估!N36","v":40.154010184757773},null,{"$f":"月營收資訊!Q27","v":"2015/05"},{"$f":"IF(ISERROR(月營收資訊!Y27),\"-\",月營收資訊!Y27)","v":6118820},{"$f":"IF(ISERROR(月營收資訊!Z27),\"-\",月營收資訊!Z27)","v":32833173},{"$f":"IF(ISERROR(月營收資訊!AA27),\"-\",月營收資訊!AA27)","v":-20.97},{"$f":"IF(ISERROR(月營收資訊!AB27),\"-\",月營收資訊!AB27)","v":-5.92},null,"　不動產、廠房及設備(千)",{"$f":"IFRS資產負債表!J20","v":49099},{"$f":"IFRS資產負債表!K20","v":49100},{"$f":"IFRS資產負債表!L20","v":49101},{"$f":"IFRS資產負債表!M20","v":49102},{"$f":"IFRS資產負債表!N20","v":49103}]
["D(9)",{"$f":"股價資訊!F23","v":73.66},{"$f":"YEAR(股價資訊!D17)","v":2015},{"$f":"股價資訊!E17","v":0.7},{"$f":"股價資訊!F17","v":0},{"$f":"股價資訊!I17","v":3.38},null,{"$f":"季報含預估!A37","v":"負債比率(%)"},{"$f":"季報含預估!F37","v":52.04},{"$f":"季報含預估!G37","v":51.24},{"$f":"季報含預估!H37","v":51.91},{"$f":"季報含預估!I37","v":48.84},null,null,null,null,null,null,{"$f":"月營收資訊!Q28","v":"2015/04"},{"$f":"IF(ISERROR(月營收資訊!Y28),\"-\",月營收資訊!Y28)","v":6503540},{"$f":"IF(ISERROR(月營收資訊!Z28),\"-\",月營收資訊!Z28)","v":26714352},{"$f":"IF(ISERROR(月營收資訊!AA28),\"-\",月營收資訊!AA28)","v":-17.260000000000002},{"$f":"IF(ISERROR(月營收資訊!AB28),\"-\",月營收資訊!AB28)","v":-2.96},null,"　投資性不動產(千)",{"$f":"IFRS資產負債表!J21","v":0},{"$f":"IFRS資產負債表!K21","v":0},{"$f":"IFRS資產負債表!L21","v":0},{"$f":"IFRS資產負債表!M21","v":0},{"$f":"IFRS資產負債表!N21","v":0}]
["周K(9)",{"$f":"股價資訊!G23","v":68.239999999999995},{"$f":"YEAR(股價資訊!D18)","v":2014},{"$f":"股價資訊!E18","v":1},{"$f":"股價資訊!F18","v":0},{"$f":"股價資訊!I18","v":3.63},null,{"$f":"季報含預估!A38","v":"流動比率(%)"},{"$f":"季報含預估!F38","v":130.44999999999999},{"$f":"季報含預估!G38","v":133.71},{"$f":"季報含預估!H38","v":123.09},{"$f":"季報含預估!I38","v":124.42},null,null,null,null,null,null,{"$f":"月營收資訊!Q29","v":"2015/03"},{"$f":"IF(ISERROR(月營收資訊!Y29),\"-\",月營收資訊!Y29)","v":6701988},{"$f":"IF(ISERROR(月營收資訊!Z29),\"-\",月營收資訊!Z29)","v":20210812},{"$f":"IF(ISERROR(月營收資訊!AA29),\"-\",月營收資訊!AA29)","v":-12.43},{"$f":"IF(ISERROR(月營收資訊!AB29),\"-\",月營收資訊!AB29)","v":12.88},null,"　　商譽",{"$f":"IFRS資產負債表!J22","v":0},{"$f":"IFRS資產負債表!K22","v":0},{"$f":"IFRS資產負債表!L22","v":0},{"$f":"IFRS資產負債表!M22","v":0},{"$f":"IFRS資產負債表!N22","v":0}]
["周D(9)",{"$f":"股價資訊!H23","v":59.03},{"$f":"YEAR(股價資訊!D19)","v":2013},{"$f":"股價資訊!E19","v":1},{"$f":"股價資訊!F19","v":3},{"$f":"股價資訊!I19","v":3.79},null,{"$f":"季報含預估!A41","v":"應付款項週轉天數(天)"},{"$f":"季報含預估!F41","v":28.41},{"$f":"季報含預估!G41","v":25.92},{"$f":"季報含預估!H41","v":24.79},{"$f":"季報含預估!I41","v":26.65},null,null,null,null,null,null,{"$f":"月營收資訊!Q30","v":"2015/02"},{"$f":"IF(ISERROR(月營收資訊!Y30),\"-\",月營收資訊!Y30)","v":5937293},{"$f":"IF(ISERROR(月營收資訊!Z30),\"-\",月營收資訊!Z30)","v":13508824},{"$f":"IF(ISERROR(月營收資訊!AA30),\"-\",月營收資訊!AA30)","v":-2.09},{"$f":"IF(ISERROR(月營收資訊!AB30),\"-\",月營收資訊!AB30)","v":-21.58},null,"　　特許權(千)",{"$f":"IFRS資產負債表!J23","v":0},{"$f":"IFRS資產負債表!K23","v":0},{"$f":"IFRS資產負債表!L23","v":0},{"$f":"IFRS資產負債表!M23","v":0},{"$f":"IFRS資產負債表!N23","v":0}]
["Beta係數(65)",{"$f":"基本資料及十大股東!B19","v":0.47749999999999998},{"$f":"YEAR(股價資訊!D20)","v":2012},{"$f":"股價資訊!E20","v":1.2},{"$f":"股價資訊!F20","v":0},{"$f":"股價資訊!I20","v":4.51},null,{"$f":"季報含預估!A47","v":"本期現金及約當現金增減數(千)"},{"$f":"季報含預估!F47","v":355028},{"$f":"季報含預估!G47","v":346752},{"$f":"季報含預估!H47","v":-711},{"$f":"季報含預估!I47","v":-293085},null,null,null,null,null,null,{"$f":"月營收資訊!Q31","v":"2015/01"},{"$f":"IF(ISERROR(月營收資訊!Y31),\"-\",月營收資訊!Y31)","v":7571531},{"$f":"IF(ISERROR(月營收資訊!Z31),\"-\",月營收資訊!Z31)","v":7571531},{"$f":"IF(ISERROR(月營收資訊!AA31),\"-\",月營收資訊!AA31)","v":-8.17},{"$f":"IF(ISERROR(月營收資訊!AB31),\"-\",月營收資訊!AB31)","v":-12.3},null,"　　發展中之無形資產",{"$f":"IFRS資產負債表!J24","v":13138963},{"$f":"IFRS資產負債表!K24","v":7137973},{"$f":"IFRS資產負債表!L24","v":7145634},{"$f":"IFRS資產負債表!M24","v":7961096},{"$f":"IFRS資產負債表!N24","v":13989513}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　無形資產(千)",{"$f":"IFRS資產負債表!J25","v":13138963},{"$f":"IFRS資產負債表!K25","v":12938507},{"$f":"IFRS資產負債表!L25","v":13196292},{"$f":"IFRS資產負債表!M25","v":14065880},{"$f":"IFRS資產負債表!N25","v":13989513}]
["投資評等表：每項給定0~2分，共五項，合計最高10分",null,null,null,null,null,null,"年度",{"$f":"YEAR('IFRS-年報'!D2)","v":2012},{"$f":"YEAR('IFRS-年報'!E2)","v":2013},{"$f":"YEAR('IFRS-年報'!F2)","v":2014},{"$f":"YEAR('IFRS-年報'!G2)","v":2015},{"$f":"L26+1","v":2016},{"$f":"M26+1","v":2017},null,null,null,null,null,null,null,null,null,null,"　遞延所得稅資產(千)",{"$f":"IFRS資產負債表!J26","v":6246031},{"$f":"IFRS資產負債表!K26","v":5342444},{"$f":"IFRS資產負債表!L26","v":5743803},{"$f":"IFRS資產負債表!M26","v":6384974},{"$f":"IFRS資產負債表!N26","v":7561741}]
[null,"技術面","技術面","基本面","基本面","籌碼面",null,"營業收入淨額(千)",{"$f":"'IFRS-年報'!D3","v":86532609},{"$f":"'IFRS-年報'!E3","v":90478017},{"$f":"'IFRS-年報'!F3","v":91740920},{"$f":"'IFRS-年報'!G3","v":78252167},{"$f":"IF(TRIM($L$2)=(TRIM($M$26)&\"01\"),SUM($L3:$O3),IF(TRIM($K$2)=(TRIM($M$26)&\"01\"),SUM($K3:$N3),IF(TRIM($J$2)=(TRIM($M$26)&\"01\"),SUM($J3:$M3),SUM($M3:$P3))))","v":64601749.3537625},{"$f":"IF(TRIM($N$2)=(TRIM($N$26)&\"01\"),SUM(N3:Q3),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,"　預付設備款",{"$f":"IFRS資產負債表!J27","v":2601},{"$f":"IFRS資產負債表!K27","v":2602},{"$f":"IFRS資產負債表!L27","v":2603},{"$f":"IFRS資產負債表!M27","v":2604},{"$f":"IFRS資產負債表!N27","v":2605}]
["評分表","(短線)","(中長線)","(安全性)","(成長性)",null,null,"營業成本(千)",{"$f":"'IFRS-年報'!D4","v":79566535},{"$f":"'IFRS-年報'!E4","v":82822769},{"$f":"'IFRS-年報'!F4","v":83742961},{"$f":"'IFRS-年報'!G4","v":69848045},31166233.042776987,"-",null,null,null,null,null,null,null,null,null,null,"　預付投資款(千)",{"$f":"IFRS資產負債表!J28","v":0},{"$f":"IFRS資產負債表!K28","v":0},{"$f":"IFRS資產負債表!L28","v":0},{"$f":"IFRS資產負債表!M28","v":0},{"$f":"IFRS資產負債表!N28","v":0}]
[null,{"$f":"輸入預估參數!K11","v":1.2000000000000002},{"$f":"輸入預估參數!L11","v":0.4},{"$f":"輸入預估參數!M11","v":1.6},{"$f":"輸入預估參數!N11","v":1.2000000000000002},{"$f":"輸入預估參數!O11","v":1},null,"營業毛利(千)",{"$f":"'IFRS-年報'!D5","v":6966074},{"$f":"'IFRS-年報'!E5","v":7655248},{"$f":"'IFRS-年報'!F5","v":7997959},{"$f":"'IFRS-年報'!G5","v":8404122},33435516.310985513,"-",null,null,null,null,null,null,null,null,null,null,"　其他非流動資產(千)",{"$f":"IFRS資產負債表!J29","v":1615664},{"$f":"IFRS資產負債表!K29","v":1726565},{"$f":"IFRS資產負債表!L29","v":1777019},{"$f":"IFRS資產負債表!M29","v":1859478},{"$f":"IFRS資產負債表!N29","v":1843273}]
["綜合評分:",{"$f":"SUM(B29:F29)","v":5.4},"建議:",null,"目標價: ",null,null,"營業費用(千)",{"$f":"'IFRS-年報'!D6","v":5809745},{"$f":"'IFRS-年報'!E6","v":6814943},{"$f":"'IFRS-年報'!F6","v":6849289},{"$f":"'IFRS-年報'!G6","v":6862462},22191288.19164791,"-",null,null,null,null,null,null,null,null,null,null,"資產總計(千)",{"$f":"IFRS資產負債表!J30","v":1556895055},{"$f":"IFRS資產負債表!K30","v":1608853066},{"$f":"IFRS資產負債表!L30","v":1576218810},{"$f":"IFRS資產負債表!M30","v":1657518298},{"$f":"IFRS資產負債表!N30","v":1726525636}]
[null,null,null,null,null,null,null,"營業利益(千)",{"$f":"'IFRS-年報'!D7","v":1156329},{"$f":"'IFRS-年報'!E7","v":840305},{"$f":"'IFRS-年報'!F7","v":1148670},{"$f":"'IFRS-年報'!G7","v":1541660},11244228.119337605,"-",null,null,null,null,null,null,null,null,null,null,"　短期借款(千)",{"$f":"IFRS資產負債表!J31","v":18683595},{"$f":"IFRS資產負債表!K31","v":5592600},{"$f":"IFRS資產負債表!L31","v":33564120},{"$f":"IFRS資產負債表!M31","v":39474000},{"$f":"IFRS資產負債表!N31","v":34690040}]
[null,null,null,null,null,null,null,"營業外收入及支出(千)",{"$f":"'IFRS-年報'!D8","v":232211},{"$f":"'IFRS-年報'!E8","v":1753033},{"$f":"'IFRS-年報'!F8","v":343123},{"$f":"'IFRS-年報'!G8","v":-572961},-218910.4453125,"-",null,null,null,null,null,null,null,null,null,null,"　應付帳款及票據",{"$f":"IFRS資產負債表!J32","v":20204923},{"$f":"IFRS資產負債表!K32","v":21100895},{"$f":"IFRS資產負債表!L32","v":19185871},{"$f":"IFRS資產負債表!M32","v":19725274},{"$f":"IFRS資產負債表!N32","v":19629025}]
[null,null,null,null,null,null,null,"稅前純益(千)",{"$f":"'IFRS-年報'!D9","v":1388540},{"$f":"'IFRS-年報'!E9","v":2593338},{"$f":"'IFRS-年報'!F9","v":1491793},{"$f":"'IFRS-年報'!G9","v":968699},11025317.674025105,"-",null,null,null,null,null,null,null,null,null,null,"　應付帳款(千)",{"$f":"IFRS資產負債表!J33","v":246036},{"$f":"IFRS資產負債表!K33","v":246037},{"$f":"IFRS資產負債表!L33","v":246038},{"$f":"IFRS資產負債表!M33","v":246039},{"$f":"IFRS資產負債表!N33","v":246040}]
[null,null,null,null,null,null,null,"所得稅(千)",{"$f":"'IFRS-年報'!D10","v":258943},{"$f":"'IFRS-年報'!E10","v":336698},{"$f":"'IFRS-年報'!F10","v":492216},{"$f":"'IFRS-年報'!G10","v":482484},2809497.4121140791,"-",null,null,null,null,null,null,null,null,null,null,"　應付帳款及票據─關係人",{"$f":"IFRS資產負債表!J34","v":1609613},{"$f":"IFRS資產負債表!K34","v":1327345},{"$f":"IFRS資產負債表!L34","v":1128121},{"$f":"IFRS資產負債表!M34","v":1149988},{"$f":"IFRS資產負債表!N34","v":1115073}]
[null,null,null,null,null,null,null,"　母公司業主–稅後純益(千)",{"$f":"'IFRS-年報'!D11","v":756030},{"$f":"'IFRS-年報'!E11","v":1795696},{"$f":"'IFRS-年報'!F11","v":1162573},{"$f":"'IFRS-年報'!G11","v":591381},8215820.2619110253,"-",null,null,null,null,null,null,null,null,null,null,"　其他應付款(千)",{"$f":"IFRS資產負債表!J35","v":58841946},{"$f":"IFRS資產負債表!K35","v":198246048},{"$f":"IFRS資產負債表!L35","v":60871628},{"$f":"IFRS資產負債表!M35","v":58673127},{"$f":"IFRS資產負債表!N35","v":67928434}]
[null,null,null,null,null,null,null,"其他綜合損益(千)",{"$f":"'IFRS-年報'!D32","v":-436183},{"$f":"'IFRS-年報'!E32","v":394395},{"$f":"'IFRS-年報'!F32","v":841949},{"$f":"'IFRS-年報'!G32","v":-195505},null,null,null,null,null,null,null,null,null,null,null,null,"　預收款項(千)",{"$f":"IFRS資產負債表!J36","v":0},{"$f":"IFRS資產負債表!K36","v":0},{"$f":"IFRS資產負債表!L36","v":0},{"$f":"IFRS資產負債表!M36","v":0},{"$f":"IFRS資產負債表!N36","v":0}]
[null,null,null,null,null,null,null,"　母公司業主–綜合損益(千)",{"$f":"'IFRS-年報'!D33","v":600688},{"$f":"'IFRS-年報'!E33","v":1948551},{"$f":"'IFRS-年報'!F33","v":1687619},{"$f":"'IFRS-年報'!G33","v":516983},null,null,null,null,null,null,null,null,null,null,null,null,"　一年或一營業週期內到期長期負債(千)",{"$f":"IFRS資產負債表!J37","v":0},{"$f":"IFRS資產負債表!K37","v":10868322},{"$f":"IFRS資產負債表!L37","v":23515931},{"$f":"IFRS資產負債表!M37","v":23517612},{"$f":"IFRS資產負債表!N37","v":33272901}]
[null,null,null,null,null,null,null,"公告基本每股盈餘(元)",{"$f":"'IFRS-年報'!D13","v":1.47},{"$f":"'IFRS-年報'!E13","v":3.42},{"$f":"'IFRS-年報'!F13","v":1.7},{"$f":"'IFRS-年報'!G13","v":0.87},{"$f":"IF(TRIM($L$2)=(TRIM($M$26)&\"01\"),SUM($L15:$O15),IF(TRIM($K$2)=(TRIM($M$26)&\"01\"),SUM($K15:$N15),IF(TRIM($J$2)=(TRIM($M$26)&\"01\"),SUM($J15:$M15),SUM($M15:$P15))))","v":11.156820668260142},{"$f":"IF(TRIM($N$2)=(TRIM($N$26)&\"01\"),SUM(N15:Q15),\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,null,"　其他流動負債(千)",{"$f":"IFRS資產負債表!J38","v":1241},{"$f":"IFRS資產負債表!K38","v":1242},{"$f":"IFRS資產負債表!L38","v":1243},{"$f":"IFRS資產負債表!M38","v":1244},{"$f":"IFRS資產負債表!N38","v":1245}]
[null,null,null,null,null,null,null,"流動比率(%)",{"$f":"'IFRS-年報'!D18","v":136.1},{"$f":"'IFRS-年報'!E18","v":141.61000000000001},{"$f":"'IFRS-年報'!F18","v":136.03},{"$f":"'IFRS-年報'!G18","v":123.09},null,null,null,null,null,null,null,null,null,null,null,null,"流動負債(千)",{"$f":"IFRS資產負債表!J39","v":187565145},{"$f":"IFRS資產負債表!K39","v":309379741},{"$f":"IFRS資產負債表!L39","v":201689370},{"$f":"IFRS資產負債表!M39","v":212228594},{"$f":"IFRS資產負債表!N39","v":235893223}]
[null,null,null,null,null,null,null,"速動比率(%)",{"$f":"'IFRS-年報'!D19","v":65.48},{"$f":"'IFRS-年報'!E19","v":69.900000000000006},{"$f":"'IFRS-年報'!F19","v":64.959999999999994},{"$f":"'IFRS-年報'!G19","v":64.2},null,null,null,null,null,null,null,null,null,null,null,null,"　應付公司債(千)",{"$f":"IFRS資產負債表!J40","v":213208771},{"$f":"IFRS資產負債表!K40","v":201856784},{"$f":"IFRS資產負債表!L40","v":191970754},{"$f":"IFRS資產負債表!M40","v":191965082},{"$f":"IFRS資產負債表!N40","v":181151058}]
[null,null,null,null,null,null,null,"應付款項週轉天數(天)",{"$f":"'IFRS-年報'!D20","v":22.63},{"$f":"'IFRS-年報'!E20","v":22.16},{"$f":"'IFRS-年報'!F20","v":24.38},{"$f":"'IFRS-年報'!G20","v":27.27},null,null,null,null,null,null,null,null,null,null,null,null,"　長期借款(千)",{"$f":"IFRS資產負債表!J41","v":839612},{"$f":"IFRS資產負債表!K41","v":37500},{"$f":"IFRS資產負債表!L41","v":35000},{"$f":"IFRS資產負債表!M41","v":32500},{"$f":"IFRS資產負債表!N41","v":30000}]
[null,null,null,null,null,null,null,"負債比率(%)",{"$f":"'IFRS-年報'!D17","v":51.55},{"$f":"'IFRS-年報'!E17","v":51.15},{"$f":"'IFRS-年報'!F17","v":51.82},{"$f":"'IFRS-年報'!G17","v":51.91},null,null,null,null,null,null,null,null,null,null,null,null,"　應計退休金負債(千)",{"$f":"IFRS資產負債表!J42","v":6553652},{"$f":"IFRS資產負債表!K42","v":6585747},{"$f":"IFRS資產負債表!L42","v":6611531},{"$f":"IFRS資產負債表!M42","v":7448026},{"$f":"IFRS資產負債表!N42","v":7437455}]
[null,null,null,null,null,null,null,"歸屬於母公司–稅後權益報酬率(%)",{"$f":"'IFRS-年報'!D37","v":6.6810993896050457},{"$f":"'IFRS-年報'!E37","v":14.228393763136848},{"$f":"'IFRS-年報'!F37","v":8.4252570810292156},{"$f":"'IFRS-年報'!G37","v":4.3375149817402647},null,null,null,null,null,null,null,null,null,null,null,null,"　其他非流動負債",{"$f":"IFRS資產負債表!J43","v":24637731},{"$f":"IFRS資產負債表!K43","v":23349807},{"$f":"IFRS資產負債表!L43","v":24716474},{"$f":"IFRS資產負債表!M43","v":23132042},{"$f":"IFRS資產負債表!N43","v":21011185}]
[null,null,null,null,null,null,null,"毛利率(%)",{"$f":"'IFRS-年報'!D14","v":8.0500000000000007},{"$f":"'IFRS-年報'!E14","v":8.4600000000000009},{"$f":"'IFRS-年報'!F14","v":8.7200000000000006},{"$f":"'IFRS-年報'!G14","v":10.74},{"$f":"M29/M27*100","v":51.756363636363631},{"$f":"IF(ISERROR(N29/N27*100),\"-\",N29/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"非流動負債(千)",{"$f":"IFRS資產負債表!J44","v":245414157},{"$f":"IFRS資產負債表!K44","v":232845770},{"$f":"IFRS資產負債表!L44","v":223534496},{"$f":"IFRS資產負債表!M44","v":222655225},{"$f":"IFRS資產負債表!N44","v":209686337}]
[null,null,null,null,null,null,null,"營業利益率(%)",{"$f":"'IFRS-年報'!D15","v":1.34},{"$f":"'IFRS-年報'!E15","v":0.93},{"$f":"'IFRS-年報'!F15","v":1.25},{"$f":"'IFRS-年報'!G15","v":1.97},{"$f":"M31/M27*100","v":17.405454545454543},{"$f":"IF(ISERROR(N31/N27*100),\"-\",N31/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"負債總計(千)",{"$f":"IFRS資產負債表!J45","v":432979302},{"$f":"IFRS資產負債表!K45","v":542225511},{"$f":"IFRS資產負債表!L45","v":425223866},{"$f":"IFRS資產負債表!M45","v":434883819},{"$f":"IFRS資產負債表!N45","v":445579560}]
[null,null,null,null,null,null,null,"稅前純益率(%)",{"$f":"'IFRS-年報'!D31","v":1.6},{"$f":"'IFRS-年報'!E31","v":2.87},{"$f":"'IFRS-年報'!F31","v":1.63},{"$f":"'IFRS-年報'!G31","v":1.24},{"$f":"M33/M27*100","v":17.066593063370313},{"$f":"IF(ISERROR(N34/N27*100),\"-\",N34/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"　普通股股本(千)",{"$f":"IFRS資產負債表!J46","v":259303020},{"$f":"IFRS資產負債表!K46","v":259303805},{"$f":"IFRS資產負債表!L46","v":259303805},{"$f":"IFRS資產負債表!M46","v":259303805},{"$f":"IFRS資產負債表!N46","v":259303805}]
[null,null,null,null,null,null,null,"歸屬於母公司–稅後純益(%)",{"$f":"'IFRS-年報'!D11/'IFRS-年報'!D3*100","v":0.8736937539927867},{"$f":"'IFRS-年報'!E11/'IFRS-年報'!E3*100","v":1.9846765651373639},{"$f":"'IFRS-年報'!F11/'IFRS-年報'!F3*100","v":1.2672349481561773},{"$f":"'IFRS-年報'!G11/'IFRS-年報'!G3*100","v":0.75573753759432638},{"$f":"M35/M27*100","v":12.717643630547482},{"$f":"IF(ISERROR(N36/N27*100),\"-\",N36/N27*100)","v":"-"},null,null,null,null,null,null,null,null,null,null,"　特別股股本(千)",{"$f":"IFRS資產負債表!J47","v":0},{"$f":"IFRS資產負債表!K47","v":0},{"$f":"IFRS資產負債表!L47","v":0},{"$f":"IFRS資產負債表!M47","v":0},{"$f":"IFRS資產負債表!N47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"股本(千)",{"$f":"IFRS資產負債表!J48","v":259303020},{"$f":"IFRS資產負債表!K48","v":259303805},{"$f":"IFRS資產負債表!L48","v":259303805},{"$f":"IFRS資產負債表!M48","v":259303805},{"$f":"IFRS資產負債表!N48","v":259303805}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–發行溢價(千)",{"$f":"IFRS資產負債表!J49","v":32970605},{"$f":"IFRS資產負債表!K49","v":33077786},{"$f":"IFRS資產負債表!L49","v":33077786},{"$f":"IFRS資產負債表!M49","v":33077786},{"$f":"IFRS資產負債表!N49","v":33077786}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–庫藏股票交易(千)",{"$f":"IFRS資產負債表!J50","v":0},{"$f":"IFRS資產負債表!K50","v":0},{"$f":"IFRS資產負債表!L50","v":0},{"$f":"IFRS資產負債表!M50","v":0},{"$f":"IFRS資產負債表!N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–取得或處分子公司股權價格與帳面價值差額(千)",{"$f":"IFRS資產負債表!J51","v":0},{"$f":"IFRS資產負債表!K51","v":0},{"$f":"IFRS資產負債表!L51","v":0},{"$f":"IFRS資產負債表!M51","v":0},{"$f":"IFRS資產負債表!N51","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–處分資產增益(千)",{"$f":"IFRS資產負債表!J52","v":0},{"$f":"IFRS資產負債表!K52","v":0},{"$f":"IFRS資產負債表!L52","v":0},{"$f":"IFRS資產負債表!M52","v":0},{"$f":"IFRS資產負債表!N52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–受贈資產(千)",{"$f":"IFRS資產負債表!J53","v":55},{"$f":"IFRS資產負債表!K53","v":55},{"$f":"IFRS資產負債表!L53","v":55},{"$f":"IFRS資產負債表!M53","v":55},{"$f":"IFRS資產負債表!N53","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–採用權益法認列關聯企業及合資股權淨值之變動數(千)",{"$f":"IFRS資產負債表!J54","v":499266},{"$f":"IFRS資產負債表!K54","v":650608},{"$f":"IFRS資產負債表!L54","v":337895},{"$f":"IFRS資產負債表!M54","v":417864},{"$f":"IFRS資產負債表!N54","v":435024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–合併溢額(千)",{"$f":"IFRS資產負債表!J55","v":22804510},{"$f":"IFRS資產負債表!K55","v":22804510},{"$f":"IFRS資產負債表!L55","v":22804510},{"$f":"IFRS資產負債表!M55","v":22804510},{"$f":"IFRS資產負債表!N55","v":22804510}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–員工認股權(千)",{"$f":"IFRS資產負債表!J56","v":0},{"$f":"IFRS資產負債表!K56","v":0},{"$f":"IFRS資產負債表!L56","v":0},{"$f":"IFRS資產負債表!M56","v":0},{"$f":"IFRS資產負債表!N56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–認股權(千)",{"$f":"IFRS資產負債表!J57","v":0},{"$f":"IFRS資產負債表!K57","v":0},{"$f":"IFRS資產負債表!L57","v":0},{"$f":"IFRS資產負債表!M57","v":0},{"$f":"IFRS資產負債表!N57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　資本公積–其他(千)",{"$f":"IFRS資產負債表!J58","v":0},{"$f":"IFRS資產負債表!K58","v":0},{"$f":"IFRS資產負債表!L58","v":78482},{"$f":"IFRS資產負債表!M58","v":0},{"$f":"IFRS資產負債表!N58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"資本公積(千)",{"$f":"IFRS資產負債表!J59","v":56274436},{"$f":"IFRS資產負債表!K59","v":56532959},{"$f":"IFRS資產負債表!L59","v":56298728},{"$f":"IFRS資產負債表!M59","v":56300215},{"$f":"IFRS資產負債表!N59","v":56317375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　法定盈餘公積(千)",{"$f":"IFRS資產負債表!J60","v":151250682},{"$f":"IFRS資產負債表!K60","v":177640561},{"$f":"IFRS資產負債表!L60","v":177640561},{"$f":"IFRS資產負債表!M60","v":177640561},{"$f":"IFRS資產負債表!N60","v":177640561}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　特別盈餘公積(千)",{"$f":"IFRS資產負債表!J61","v":0},{"$f":"IFRS資產負債表!K61","v":0},{"$f":"IFRS資產負債表!L61","v":0},{"$f":"IFRS資產負債表!M61","v":0},{"$f":"IFRS資產負債表!N61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　未分配盈餘(千)",{"$f":"IFRS資產負債表!J62","v":632904503},{"$f":"IFRS資產負債表!K62","v":569248657},{"$f":"IFRS資產負債表!L62","v":644577881},{"$f":"IFRS資產負債表!M62","v":716653025},{"$f":"IFRS資產負債表!N62","v":781434518}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保留盈餘(千)",{"$f":"IFRS資產負債表!J63","v":784155185},{"$f":"IFRS資產負債表!K63","v":746889218},{"$f":"IFRS資產負債表!L63","v":822218442},{"$f":"IFRS資產負債表!M63","v":894293586},{"$f":"IFRS資產負債表!N63","v":959075079}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　國外營運機構財務報表換算之兌換差額(千)",{"$f":"IFRS資產負債表!J64","v":2244001},{"$f":"IFRS資產負債表!K64","v":-1097406},{"$f":"IFRS資產負債表!L64","v":12009650},{"$f":"IFRS資產負債表!M64","v":11039949},{"$f":"IFRS資產負債表!N64","v":4452655}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　備供出售金融資產未實現損益(千)",{"$f":"IFRS資產負債表!J65","v":-13},{"$f":"IFRS資產負債表!K65","v":-12},{"$f":"IFRS資產負債表!L65","v":-11},{"$f":"IFRS資產負債表!M65","v":-10},{"$f":"IFRS資產負債表!N65","v":-9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"庫藏股票(千)",{"$f":"IFRS資產負債表!J66","v":0},{"$f":"IFRS資產負債表!K66","v":0},{"$f":"IFRS資產負債表!L66","v":0},{"$f":"IFRS資產負債表!M66","v":0},{"$f":"IFRS資產負債表!N66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"母公司業主權益(千)",{"$f":"IFRS資產負債表!J67","v":1123843499},{"$f":"IFRS資產負債表!K67","v":1066580381},{"$f":"IFRS資產負債表!L67","v":1150959166},{"$f":"IFRS資產負債表!M67","v":1221671719},{"$f":"IFRS資產負債表!N67","v":1279973107}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"非控制權益(千)",{"$f":"IFRS資產負債表!J68","v":72254},{"$f":"IFRS資產負債表!K68","v":47174},{"$f":"IFRS資產負債表!L68","v":35778},{"$f":"IFRS資產負債表!M68","v":962760},{"$f":"IFRS資產負債表!N68","v":972969}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"權益總計(千)",{"$f":"IFRS資產負債表!J69","v":1123915753},{"$f":"IFRS資產負債表!K69","v":1066627555},{"$f":"IFRS資產負債表!L69","v":1150994944},{"$f":"IFRS資產負債表!M69","v":1222634479},{"$f":"IFRS資產負債表!N69","v":1280946076}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"每股淨值(元)",{"$f":"IFRS資產負債表!J70","v":43.34},{"$f":"IFRS資產負債表!K70","v":41.13},{"$f":"IFRS資產負債表!L70","v":44.39},{"$f":"IFRS資產負債表!M70","v":47.11},{"$f":"IFRS資產負債表!N70","v":49.36}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年季",{"$f":"Z2","v":"201503"},{"$f":"AA2","v":"201506"},{"$f":"AB2","v":"201509"},{"$f":"AC2","v":"201512"},{"$f":"AD2","v":"201603"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"營業活動現金流量(千)",{"$f":"IFRS資產負債表!J73","v":-156000661},{"$f":"IFRS資產負債表!K73","v":-111067152},{"$f":"IFRS資產負債表!L73","v":-118139439},{"$f":"IFRS資產負債表!M73","v":-144672186},{"$f":"IFRS資產負債表!N73","v":-121528853}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"投資活動現金流量(千)",{"$f":"IFRS資產負債表!J74","v":57168005},{"$f":"IFRS資產負債表!K74","v":4110126},{"$f":"IFRS資產負債表!L74","v":54787521},{"$f":"IFRS資產負債表!M74","v":101180185},{"$f":"IFRS資產負債表!N74","v":55347367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"籌資活動現金流量(千)",{"$f":"IFRS資產負債表!J75","v":18171589},{"$f":"IFRS資產負債表!K75","v":13402541},{"$f":"IFRS資產負債表!L75","v":90475814},{"$f":"IFRS資產負債表!M75","v":-5315915},{"$f":"IFRS資產負債表!N75","v":4806832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"匯率變動對現金及約當現金之影響(千)",{"$f":"IFRS資產負債表!J76","v":1779163},{"$f":"IFRS資產負債表!K76","v":2071789},{"$f":"IFRS資產負債表!L76","v":-13960187},{"$f":"IFRS資產負債表!M76","v":1850384},{"$f":"IFRS資產負債表!N76","v":6079266}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"本期現金及約當現金增減數(千)",{"$f":"IFRS資產負債表!J77","v":-78881904},{"$f":"IFRS資產負債表!K77","v":-91482696},{"$f":"IFRS資產負債表!L77","v":13163709},{"$f":"IFRS資產負債表!M77","v":-46957532},{"$f":"IFRS資產負債表!N77","v":-55295388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"自由現金流量(千)",{"$f":"IFRS資產負債表!J78","v":-8209685},{"$f":"IFRS資產負債表!K78","v":-161161535},{"$f":"IFRS資產負債表!L78","v":8820823},{"$f":"IFRS資產負債表!M78","v":-2031117},{"$f":"IFRS資產負債表!N78","v":-40415798}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"原始每股營業現金流量(元)",{"$f":"IFRS資產負債表!J79","v":-6.02},{"$f":"IFRS資產負債表!K79","v":-4.28},{"$f":"IFRS資產負債表!L79","v":-4.5599999999999996},{"$f":"IFRS資產負債表!M79","v":-5.58},{"$f":"IFRS資產負債表!N79","v":-4.6900000000000004}]

{"sheet":"輸入預估參數","index":1,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[[51,0,53,0],[24,0,24,1],[25,0,29,0],[31,0,36,0],[37,0,39,0],[41,0,43,0],[45,0,47,0]]}
[1210]
[]
["下方 橘色格子，供研究員填入預估資料，您可選擇部份填入或不填入。其他白底或綠底格子請勿填寫。"]
["若您未輸入預估資料處，TEJ會自動以依TEJ蒐集的券商預估資料或以過去資料推估值填入，並計算未來四季預估財報"]
["定案之所有財務預測資料，都根據此工作表 綠色格子數字計算，並列出未來四季各季預估財報(目前不適用金融產業)"]
[null,null,null,null,null,null,null,null,"投資評等表：每項給定0~2分，共五項，合計最高10分，若您要自行給定，請輸入橘色格部份"]
["估計資料採用的優先順序 研究員估->券商估->過去資料估",null,null,null,null,null,null,null,null,"項目","技術面","技術面","基本面","基本面","籌碼面","評等合計","投資建議","目標價"]
["使用此表前，請先確認以下兩點:",null,null,null,null,null,null,null,null,null,"(短線)","(中長線)","(穩健性)","(成長性)"]
["1.確認[整合夢幻報表]!A1的個股代號，並按更新鈕之[更新所有工作表]",null,null,null,null,null,null,null,"評分表","系統評等",{"$f":"J32","v":1.2000000000000002},{"$f":"L32","v":0.4},{"$f":"N32","v":1.6},{"$f":"P32","v":1.2000000000000002},{"$f":"R32","v":1},null,{"$f":"IF(P11>=5,\"Buy\",IF(P11>=3.5,\"Hold\",\"Sell\"))","v":"Buy"},{"$f":"IF(整合夢幻報表!M38>0,IF(MAX(股價資訊!U2:U101,股價資訊!Q2/整合夢幻報表!M38)*1.05*整合夢幻報表!M38/股價資訊!Q2>1.15,股價資訊!Q2*1.15,MAX(股價資訊!U2:U101,股價資訊!Q2/整合夢幻報表!M38)*1.05*整合夢幻報表!M38),C56*MAX(股價資訊!T2:T101))","v":27.197499999999998}]
["2.確認本表橘色格內的數字代表該代號資料(若沒有研究員預估資料則確認橘色格內沒資料)",null,null,null,null,null,null,null,null,"研究員評等"]
[null,null,null,null,null,null,null,null,null,"結論評等",{"$f":"IF(K10<>\"\",K10,K9)","v":1.2000000000000002},{"$f":"IF(L10<>\"\",L10,L9)","v":0.4},{"$f":"IF(M10<>\"\",M10,M9)","v":1.6},{"$f":"IF(N10<>\"\",N10,N9)","v":1.2000000000000002},{"$f":"IF(O10<>\"\",O10,O9)","v":1},{"$f":"SUM(K11:O11)","v":5.4},{"$f":"IF(Q10<>\"\",Q10,Q9)","v":"Buy"},{"$f":"IF(R10<>\"\",R10,R9)","v":27.197499999999998}]
[{"$f":"整合夢幻報表!A2","v":"1210 大成"},null,null,null,null,null,null,null,"綜合評分:",{"$f":"P11","v":5.4},"投資建議:",{"$f":"Q11","v":"Buy"},"目標價: ",{"$f":"R11","v":27.197499999999998}]
[null,"1.以過去資料推估","2.以券商估推估","3.研究員概估(%)","概估採用值(%)"]
["預估年營收(千)",{"$f":"SUM(月營收資訊!B3:B14)/1000*(1+B15/100)","v":66392.773228895836},"整合夢幻報表!"]
["預估未來四季平均營收成長率(%)",{"$f":"(AVERAGE(月營收資訊!F3:F14)+AVERAGE(月營收資訊!F3:F8)*2+AVERAGE(月營收資訊!F3:F5)*3)/6","v":-12.484027777777778},null,null,{"$f":"IF(D15<>\"\",D15,IF(C15<>\"\",C15,B15))","v":-12.484027777777778}]
["預估年稅後盈餘(千)","整合夢幻報表!","整合夢幻報表!"]
["預估年稅後EPS","整合夢幻報表!","整合夢幻報表!"]
["預估未來四季平均毛利率(%)",{"$f":"IF(ISERR(TREND(IFRS財報_For預估用!F41:I41,IFRS財報_For預估用!E77:I77,IFRS財報_For預估用!J77)),IF(ISERR(AVERAGE(IFRS財報_For預估用!F41:I41)),10,AVERAGE(IFRS財報_For預估用!F41:I41)),(TREND(IFRS財報_For預估用!F41:I41,IFRS財報_For預估用!E77:I77,IFRS財報_For預估用!J77)+IFRS財報_For預估用!I41)/2)","v":11.8225},null,null,{"$f":"IF(D18<>\"\",D18,IF(C18<>\"\",C18,B18))","v":11.8225}]
[" =>(優先順序 研究員估->券商估->過去資料估)"]
[]
[]
[]
["若您有需要針對各季的細項做更詳細的估計，請輸入以下橘色格(可部份輸入)",null,null,null,null,null,null,null,"上述投資評等表，是根據以下的檢驗條件所加總，您可參考此作法自行做修改與變更以符合您評等各股的需求"]
[]
["未來四季單季預估資料(千)",null,{"$f":"季報含預估!J2","v":"201606"},{"$f":"季報含預估!K2","v":"201609"},{"$f":"季報含預估!L2","v":"201612"},{"$f":"季報含預估!M2","v":"201703"},{"$f":"季報含預估!N2","v":"201706"},null,"系統評等","技術面(短線)",null,"技術面(中長線)",null,"基本面(穩健性)",null,"基本面(成長性)",null,"籌碼面"]
["營業收入(千)","以過去資料推估",{"$f":"IF(季報含預估!F3<>0,季報含預估!F3*(100+$B$15)/100,AVERAGE(季報含預估!C3:F3))","v":16379756.284826389},{"$f":"IF(季報含預估!G3<>0,季報含預估!G3*(100+$B$15)/100,AVERAGE(季報含預估!D3:G3))","v":17439792.623208333},{"$f":"IF(季報含預估!H3<>0,季報含預估!H3*(100+$B$15)/100,AVERAGE(季報含預估!E3:H3))","v":17091001.216555554},{"$f":"IF(季報含預估!I3<>0,季報含預估!I3*(100+$B$15)/100,AVERAGE(季報含預估!F3:I3))","v":15528421.910881944},{"$f":"IF(季報含預估!J3<>0,季報含預估!J3*(100+$B$15)/100,AVERAGE(季報含預估!G3:J3))","v":10279427.094456075},null,null,"條件","評等","條件","評等","條件","評等","條件","評等","條件","評等"]
[null,"以券商估推估",{"$f":"IF(季報含預估!F3<>0,IF($C$15<>\"\",季報含預估!F3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!C3:F3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!G3<>0,IF($C$15<>\"\",季報含預估!G3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!D3:G3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!H3<>0,IF($C$15<>\"\",季報含預估!H3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!E3:H3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!I3<>0,IF($C$15<>\"\",季報含預估!I3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!F3:I3)*(100+$C$15)/100,\"\"))","v":""},{"$f":"IF(季報含預估!J3<>0,IF($C$15<>\"\",季報含預估!J3*(100+$C$15)/100,\"\"),IF($C$15<>\"\",AVERAGE(季報含預估!G3:J3)*(100+$C$15)/100,\"\"))","v":""},null,"條件一","站上3日線",{"$f":"IF(L38>L39,0.4,0)","v":0},"站上月線",{"$f":"IF(L38>L45,0.4,0)","v":0},"PE<15",{"$f":"IF(L51<15,0.4,0)","v":0},"營收YoY>10",{"$f":"IF(O42>0,0.4,0)","v":0},"出量",{"$f":"IF(O47>O48,0.5,0)","v":0}]
[null,"研究員概估(請直接填D15格)",{"$f":"IF($D$15<>\"\",季報含預估!F3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!G3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!H3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!I3*(100+$D$15)/100,\"\")","v":""},{"$f":"IF($D$15<>\"\",季報含預估!J3*(100+$D$15)/100,\"\")","v":""},null,"條件二","週線上揚",{"$f":"IF(L40>L41,0.4,0)","v":0.4},"季線上揚",{"$f":"IF(L46>L47,0.4,0)","v":0},"負債比率<70",{"$f":"IF(O38<70,0.4,0)","v":0.4},"預估營收成長",{"$f":"IF(O43>0,0.4,0)","v":0},"日成交量>周均量",{"$f":"IF(O47>O49,0.5,0)","v":0}]
[null,"研究員逐季估(與D15格擇一填)",{"$f":"整合夢幻報表!L3*(1-33.8025%)","v":11745772.609774999},{"$f":"C29*(1+50%)","v":17618658.914662499},{"$f":"D29*(1-20%)","v":14094927.13173},{"$f":"E29*(1+50%)","v":21142390.697595},{"$f":"F29*(1-25%)","v":15856793.02319625},null,"條件三","K>D",{"$f":"IF(L42>L43,0.4,0)","v":0.4},"周K>周D",{"$f":"IF(L48>L49,0.4,0)","v":0.4},"速動比率>100",{"$f":"IF(O39>100,0.4,0)","v":0.4},"預估盈餘成長",{"$f":"IF(O44>0,0.4,0)","v":0.4},"本週法人加碼",{"$f":"IF(O50>=0,0.5,0)","v":0.5}]
[null,"最後定案採用值",{"$f":"IF(C29<>\"\",C29,IF(C28<>\"\",C28,IF(C27<>\"\",C27,C26)))","v":11745772.609774999},{"$f":"IF(D29<>\"\",D29,IF(D28<>\"\",D28,IF(D27<>\"\",D27,D26)))","v":17618658.914662499},{"$f":"IF(E29<>\"\",E29,IF(E28<>\"\",E28,IF(E27<>\"\",E27,E26)))","v":14094927.13173},{"$f":"IF(F29<>\"\",F29,IF(F28<>\"\",F28,IF(F27<>\"\",F27,F26)))","v":21142390.697595},{"$f":"IF(G29<>\"\",G29,IF(G28<>\"\",G28,IF(G27<>\"\",G27,G26)))","v":15856793.02319625},null,"條件四","K<40",{"$f":"IF(L42>40,0.4,0)","v":0.4},"周K<40",{"$f":"IF(L48<40,0.4,0)","v":0},"單季EPS>0.5",{"$f":"IF(O40>0.5,0.4,0)","v":0.4},"預估營利率增",{"$f":"IF(O45>0,0.4,0)","v":0.4},"董監持股未減",{"$f":"IF(O52>=0,0.5,0)","v":0.5}]
["營業成本(千)"," =用營業收入-營業毛利",{"$f":"C30-C37","v":6165356.0428708978},{"$f":"D30-D37","v":8227913.7131473888},{"$f":"E30-E37","v":7047463.5658649998},{"$f":"F30-F37","v":9725499.7208936997},{"$f":"G30-G37","v":7294124.7906702738},null,"條件五","K向上",{"$f":"IF(K424>L44,0.4,0)","v":0},"周K向上",{"$f":"IF(L48>L50,0.4,0)","v":0},"營運現金流增加",{"$f":"IF(O41>0,0.4,0)","v":0.4},"預估ROE增",{"$f":"IF(O46>0,0.4,0)","v":0.4}]
["營業毛利(千)\n(研究員預估值請在D18格或逐季金額或逐季百分比擇一填寫)","以過去資料推估",{"$f":"C30*$B$18/100","v":1388643.9667906493},{"$f":"D30*$B$18/100","v":2082965.9501859739},{"$f":"E30*$B$18/100","v":1666372.7601487793},{"$f":"F30*$B$18/100","v":2499559.1402231688},{"$f":"G30*$B$18/100","v":1874669.3551673768},null,"合計",{"$f":"SUM(K27:K31)","v":1.2000000000000002},null,{"$f":"SUM(M27:M31)","v":0.4},null,{"$f":"SUM(O27:O31)","v":1.6},null,{"$f":"SUM(Q27:Q31)","v":1.2000000000000002},null,{"$f":"SUM(S27:S30)","v":1}]
[null,"以券商估推估",{"$f":"IF(C30<>\"\",IF($C$18<>\"\",C30*$C$18/100,\"\"),IF($C$18<>\"\",C30*$C$18/100,\"\"))","v":""},{"$f":"IF(D27<>\"\",IF($C$18<>\"\",D27*$C$18/100,\"\"),IF($C$18<>\"\",D30*$C$18/100,\"\"))","v":""},{"$f":"IF(E27<>\"\",IF($C$18<>\"\",E27*$C$18/100,\"\"),IF($C$18<>\"\",E30*$C$18/100,\"\"))","v":""},{"$f":"IF(F27<>\"\",IF($C$18<>\"\",F27*$C$18/100,\"\"),IF($C$18<>\"\",F30*$C$18/100,\"\"))","v":""},{"$f":"IF(G27<>\"\",IF($C$18<>\"\",G27*$C$18/100,\"\"),IF($C$18<>\"\",G30*$C$18/100,\"\"))","v":""}]
[null,"研究員概估(請直接填D18格)",{"$f":"IF($D$18<>\"\",C30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",D30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",E30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",F30*$D$18/100,\"\")","v":""},{"$f":"IF($D$18<>\"\",G30*$D$18/100,\"\")","v":""}]
[null,"研究員逐季估_金額"]
[null,"研究員逐季估_百分比(%)",47.51,53.3,50,54,54]
[null,"最後定案採用值",{"$f":"IF(C35<>\"\",C35,IF(C36<>\"\",C36/100*C30,IF(C34<>\"\",C34,IF(C33<>\"\",C33,C32))))","v":5580416.5669041015},{"$f":"IF(D35<>\"\",D35,IF(D36<>\"\",D36/100*D30,IF(D34<>\"\",D34,IF(D33<>\"\",D33,D32))))","v":9390745.2015151102},{"$f":"IF(E35<>\"\",E35,IF(E36<>\"\",E36/100*E30,IF(E34<>\"\",E34,IF(E33<>\"\",E33,E32))))","v":7047463.5658649998},{"$f":"IF(F35<>\"\",F35,IF(F36<>\"\",F36/100*F30,IF(F34<>\"\",F34,IF(F33<>\"\",F33,F32))))","v":11416890.976701301},{"$f":"IF(G35<>\"\",G35,IF(G36<>\"\",G36/100*G30,IF(G34<>\"\",G34,IF(G33<>\"\",G33,G32))))","v":8562668.2325259764},null,null,"上述系統評等使用參數:"]
["   營業費用(千)","以過去資料推估",{"$f":"FORECAST(C30,季報含預估!B9:I9,季報含預估!B3:I3)","v":1711671.736019159},{"$f":"FORECAST(D30,季報含預估!C9:J9,季報含預估!C3:J3)","v":2551478.2211246872},{"$f":"FORECAST(E30,季報含預估!D9:K9,季報含預估!D3:K3)","v":3970737.7871017382},{"$f":"FORECAST(F30,季報含預估!E9:L9,季報含預估!E3:L3)","v":1242912.7128195614},{"$f":"FORECAST(G30,季報含預估!F9:M9,季報含預估!F3:M3)","v":4016494.3342079874},null,null,"最新股價",null,{"$f":"股價資訊!B10","v":0},null,"負債比率",{"$f":"IFRS財報_For預估用!I58","v":48.84}]
[null,"研究員細估",{"$f":"C30*41.93%","v":4925002.4552786574},{"$f":"D30*30%","v":5285597.6743987491},{"$f":"E30*40%","v":5637970.8526920006},{"$f":"F30*30%","v":6342717.2092784997},{"$f":"G30*40%","v":6342717.2092785006},null,null,"3日均線",null,{"$f":"AVERAGE(股價資訊!Q2:Q4)","v":23.833333333333332},null,"速動比率",{"$f":"IFRS財報_For預估用!I59","v":124.42}]
[null,"最後定案採用值",{"$f":"IF(C39<>\"\",C39,C38)","v":4925002.4552786574},{"$f":"IF(D39<>\"\",D39,D38)","v":5285597.6743987491},{"$f":"IF(E39<>\"\",E39,E38)","v":5637970.8526920006},{"$f":"IF(F39<>\"\",F39,F38)","v":6342717.2092784997},{"$f":"IF(G39<>\"\",G39,G38)","v":6342717.2092785006},null,null,"週線",null,{"$f":"AVERAGE(股價資訊!Q2:Q6)","v":23.54},null,"單季EPS",{"$f":"IFRS財報_For預估用!I40","v":0.73}]
["營業利益(千)","此欄用營業毛利-營業費用",{"$f":"C37-C40","v":655414.11162544414},{"$f":"D37-D40","v":4105147.5271163611},{"$f":"E37-E40","v":1409492.7131729992},{"$f":"F37-F40","v":5074173.7674228009},{"$f":"G37-G40","v":2219951.0232474757},null,null,"前一日週線",null,{"$f":"AVERAGE(股價資訊!Q3:Q7)","v":23.49},null,"營運現金流量",{"$f":"IFRS財報_For預估用!I63","v":1156253}]
["   營業外收入及支出(千)","以過去資料推估",{"$f":"AVERAGE(季報含預估!B14:I14)","v":-38284.5},{"$f":"AVERAGE(季報含預估!C14:J14)","v":-41025.5},{"$f":"AVERAGE(季報含預估!D14:K14)","v":-96045.5625},{"$f":"AVERAGE(季報含預估!E14:L14)","v":-91191.3828125},{"$f":"AVERAGE(季報含預估!F14:M14)","v":-98883.0556640625},null,null,"日K",null,{"$f":"股價資訊!E23","v":80.040000000000006},null,"最近一月營收yoy",{"$f":"月營收資訊!C3","v":-12.08}]
[null,"研究員細估",9352,null,null,null,null,null,null,"日D",null,{"$f":"股價資訊!F23","v":73.66},null,"預估營收成長",{"$f":"輸入預估參數!E15","v":-12.484027777777778}]
[null,"最後定案採用值",{"$f":"IF(C43<>\"\",C43,C42)","v":9352},{"$f":"IF(D43<>\"\",D43,D42)","v":-41025.5},{"$f":"IF(E43<>\"\",E43,E42)","v":-96045.5625},{"$f":"IF(F43<>\"\",F43,F42)","v":-91191.3828125},{"$f":"IF(G43<>\"\",G43,G42)","v":-98883.0556640625},null,null,"前一日K",null,{"$f":"股價資訊!E24","v":81.040000000000006},null,"預估盈餘成長",{"$f":"整合夢幻報表!M35-整合夢幻報表!L35","v":7624439.2619110253}]
["稅前純益(千)"," =營業利益+營業外收入及支出",{"$f":"C41+C44","v":664766.11162544414},{"$f":"D41+D44","v":4064122.0271163611},{"$f":"E41+E44","v":1313447.1506729992},{"$f":"F41+F44","v":4982982.3846103009},{"$f":"G41+G44","v":2121067.9675834132},null,null,"月線",null,{"$f":"AVERAGE(股價資訊!Q2:Q21)","v":22.589999999999996},null,"預估營利率增加",{"$f":"整合夢幻報表!M17-整合夢幻報表!L17","v":1.5899999999999928}]
["所得稅(千)","以過去資料推估",{"$f":"SUM(季報含預估!F20:I20)/SUM(季報含預估!F19:I19)*C45","v":213583.47027469979},{"$f":"SUM(季報含預估!G20:J20)/SUM(季報含預估!G19:J19)*D45","v":1259225.2546542804},{"$f":"SUM(季報含預估!H20:K20)/SUM(季報含預估!H19:K19)*E45","v":362254.06298161973},{"$f":"SUM(季報含預估!I20:L20)/SUM(季報含預估!I19:L19)*F45","v":1219691.692725901},{"$f":"SUM(季報含預估!J20:M20)/SUM(季報含預估!J19:M19)*G45","v":540495.53419063683},null,null,"季線",null,{"$f":"AVERAGE(股價資訊!B2:B61)","v":18.559999999999999},null,"預估ROE增",{"$f":"整合夢幻報表!M18-整合夢幻報表!L18","v":0.97998561661653971}]
[null,"研究員細估",{"$f":"C45*32.998%","v":219359.52151416405},{"$f":"D45*25%","v":1016030.5067790903},{"$f":"E45*25%","v":328361.7876682498},{"$f":"F45*25%","v":1245745.5961525752},{"$f":"G45*25%","v":530266.99189585331},null,null,"前一日季線",null,{"$f":"AVERAGE(股價資訊!Q3:Q62)","v":22.200833333333339},null,"日成交量",{"$f":"股價資訊!R2","v":1854}]
[null,"最後定案採用值",{"$f":"IF(C47<>\"\",C47,C46)","v":219359.52151416405},{"$f":"IF(D47<>\"\",D47,D46)","v":1016030.5067790903},{"$f":"IF(E47<>\"\",E47,E46)","v":328361.7876682498},{"$f":"IF(F47<>\"\",F47,F46)","v":1245745.5961525752},{"$f":"IF(G47<>\"\",G47,G46)","v":530266.99189585331},null,null,"周K",null,{"$f":"股價資訊!G23","v":68.239999999999995},null,"前一日成交量",{"$f":"股價資訊!R3","v":2475}]
["稅後純益(千)"," =稅前純益-所得稅",{"$f":"C45-C48","v":445406.59011128009},{"$f":"D45-D48","v":3048091.5203372706},{"$f":"E45-E48","v":985085.36300474941},{"$f":"F45-F48","v":3737236.7884577257},{"$f":"G45-G48","v":1590800.9756875599},null,null,"周D",null,{"$f":"股價資訊!H23","v":59.03},null,"週均量",{"$f":"AVERAGE(股價資訊!R2:R6)","v":2666.2}]
["每股稅前純益(元)"," =稅前純益/季末股本",{"$f":"C45/C$54*10","v":0.90273107946698694},{"$f":"D45/D$54*10","v":5.518947492154151},{"$f":"E45/E$54*10","v":1.7836191457634647},{"$f":"F45/F$54*10","v":6.7667304159432788},{"$f":"G45/G$54*10","v":2.8803423377247483},null,null,"前一日週K",null,{"$f":"股價資訊!G24","v":70.87},null,"近五日法人買超",{"$f":"股價資訊!F14","v":4154}]
["每股稅後純益(元)"," =稅後純益/季末股本",{"$f":"C49/C54*10","v":0.60484787786447058},{"$f":"D49/D54*10","v":4.1392106191156133},{"$f":"E49/E54*10","v":1.3377143593225989},{"$f":"F49/F54*10","v":5.0750478119574582},{"$f":"G49/G54*10","v":2.1602567532935608},null,null,"PE",null,{"$f":"股價資訊!S2","v":76.010000000000005},null,"近五日融資增減",{"$f":"SUM(股價資訊!I23:I27)","v":-397}]
["季末股本(千)","目前最新股本",{"$f":"IFRS財報_For預估用!$I$47","v":7363944},{"$f":"IFRS財報_For預估用!$I$47","v":7363944},{"$f":"IFRS財報_For預估用!$I$47","v":7363944},{"$f":"IFRS財報_For預估用!$I$47","v":7363944},{"$f":"IFRS財報_For預估用!$I$47","v":7363944},null,null,"PB",null,{"$f":"股價資訊!T2","v":1.1499999999999999},null,"董監近一月增減",{"$f":"股價資訊!B7-股價資訊!B8","v":0.12999999999999901}]
[null,"研究員逐季估"]
[null,"最後定案採用值",{"$f":"IF(C53<>\"\",C53,C52)","v":7363944},{"$f":"IF(D53<>\"\",D53,D52)","v":7363944},{"$f":"IF(E53<>\"\",E53,E52)","v":7363944},{"$f":"IF(F53<>\"\",F53,F52)","v":7363944},{"$f":"IF(G53<>\"\",G53,G52)","v":7363944}]
["季末股東權益(千)"," =稅後純益+前一季股東權益",{"$f":"季報含預估!I35+C49","v":20207973.590111282},{"$f":"C55+D49","v":23256065.110448554},{"$f":"D55+E49","v":24241150.473453302},{"$f":"E55+F49","v":27978387.261911027},{"$f":"F55+G49","v":29569188.237598587}]
["季末每股淨值(元)"," =股東權益/股本",{"$f":"C55/C54*10","v":27.44178064106854},{"$f":"D55/D54*10","v":31.580991260184152},{"$f":"E55/E54*10","v":32.918705619506753},{"$f":"F55/F54*10","v":37.993753431464214},{"$f":"G55/G54*10","v":40.154010184757773}]

{"sheet":"個股損益表","index":2,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[1210]
[]
[null,null,{"$f":"MONTH(IFRS財報_For預估用!F2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!F2),2)","v":"2Q15"},{"$f":"MONTH(IFRS財報_For預估用!G2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!G2),2)","v":"3Q15"},{"$f":"MONTH(IFRS財報_For預估用!H2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!H2),2)","v":"4Q15"},{"$f":"MONTH(IFRS財報_For預估用!I2)/3&\"Q\"&RIGHT(YEAR(IFRS財報_For預估用!I2),2)","v":"1Q16"},{"$f":"LEFT(C3,2)&RIGHT(C3,2)+1&\"E\"","v":"2Q16E"},{"$f":"LEFT(D3,2)&RIGHT(D3,2)+1&\"E\"","v":"3Q16E"},{"$f":"LEFT(E3,2)&RIGHT(E3,2)+1&\"E\"","v":"4Q16E"},{"$f":"LEFT(F3,2)&RIGHT(F3,2)+1&\"E\"","v":"1Q17E"},{"$f":"YEAR('IFRS-年報'!C2)","v":2011},{"$f":"YEAR('IFRS-年報'!D2)","v":2012},{"$f":"YEAR('IFRS-年報'!E2)","v":2013},{"$f":"YEAR('IFRS-年報'!F2)","v":2014},{"$f":"YEAR('IFRS-年報'!G2)","v":2015},{"$f":"O3+1&\"E\"","v":"2016E"}]
[null,"營業收入",{"$f":"IFRS財報_For預估用!F3/1000","v":18716.305},{"$f":"IFRS財報_For預估用!G3/1000","v":19927.554},{"$f":"IFRS財報_For預估用!H3/1000","v":19529.008000000002},{"$f":"IFRS財報_For預估用!I3/1000","v":17743.528999999999},{"$f":"整合夢幻報表!M3/1000","v":11745.772609775},{"$f":"整合夢幻報表!N3/1000","v":17618.658914662497},{"$f":"整合夢幻報表!O3/1000","v":14094.927131729999},{"$f":"整合夢幻報表!P3/1000","v":21142.390697595001},{"$f":"'IFRS-年報'!C3/1000","v":84062.69},{"$f":"'IFRS-年報'!D3/1000","v":86532.608999999997},{"$f":"'IFRS-年報'!E3/1000","v":90478.017000000007},{"$f":"'IFRS-年報'!F3/1000","v":91740.92},{"$f":"'IFRS-年報'!G3/1000","v":78252.167000000001},{"$f":"整合夢幻報表!M27/1000","v":64601.749353762498}]
[null,"YoY",{"$f":"(IFRS財報_For預估用!F3-IFRS財報_For預估用!B3)/IFRS財報_For預估用!B3","v":-0.17447493937566427},{"$f":"(IFRS財報_For預估用!G3-IFRS財報_For預估用!C3)/IFRS財報_For預估用!C3","v":-0.13612803555722483},{"$f":"(IFRS財報_For預估用!H3-IFRS財報_For預估用!D3)/IFRS財報_For預估用!D3","v":-0.19496216109349232},{"$f":"(IFRS財報_For預估用!I3-IFRS財報_For預估用!E3)/IFRS財報_For預估用!E3","v":-0.11632731220709885},{"$f":"(G4-C4)/C4","v":-0.3724310108338692},{"$f":"(H4-D4)/D4","v":-0.11586445006434321},{"$f":"(I4-E4)/E4","v":-0.27825688167417423},{"$f":"(J4-F4)/F4","v":0.19155500000000017},{"$f":"('IFRS-年報'!C3-'IFRS-年報'!B3)/'IFRS-年報'!B3","v":0.14364065604127074},{"$f":"('IFRS-年報'!D3-'IFRS-年報'!C3)/'IFRS-年報'!C3","v":2.9381869649900569E-2},{"$f":"('IFRS-年報'!E3-'IFRS-年報'!D3)/'IFRS-年報'!D3","v":4.5594464856595275E-2},{"$f":"('IFRS-年報'!F3-'IFRS-年報'!E3)/'IFRS-年報'!E3","v":1.3958119793894245E-2},{"$f":"('IFRS-年報'!G3-'IFRS-年報'!F3)/'IFRS-年報'!F3","v":-0.14703093232550971},{"$f":"(P4-O4)/O4","v":-0.17444140104436345}]
[null,"營業毛利",{"$f":"IFRS財報_For預估用!F5/1000","v":1959.202},{"$f":"IFRS財報_For預估用!G5/1000","v":2371.3440000000001},{"$f":"IFRS財報_For預估用!H5/1000","v":2206.3820000000001},{"$f":"IFRS財報_For預估用!I5/1000","v":2416.2640000000001},{"$f":"整合夢幻報表!M5/1000","v":5580.4165669041013},{"$f":"整合夢幻報表!N5/1000","v":9390.7452015151102},{"$f":"整合夢幻報表!O5/1000","v":7047.4635658649995},{"$f":"整合夢幻報表!P5/1000","v":11416.890976701301},{"$f":"'IFRS-年報'!C5/1000","v":7492.116},{"$f":"'IFRS-年報'!D5/1000","v":6966.0739999999996},{"$f":"'IFRS-年報'!E5/1000","v":7655.2479999999996},{"$f":"'IFRS-年報'!F5/1000","v":7997.9589999999998},{"$f":"'IFRS-年報'!G5/1000","v":8404.1219999999994},{"$f":"整合夢幻報表!M29/1000","v":33435.516310985513}]
[null,"毛利率",{"$f":"IFRS財報_For預估用!F41/100","v":0.1047},{"$f":"IFRS財報_For預估用!G41/100","v":0.11900000000000001},{"$f":"IFRS財報_For預估用!H41/100","v":0.113},{"$f":"IFRS財報_For預估用!I41/100","v":0.13619999999999999},{"$f":"G6/G4","v":0.47509999999999991},{"$f":"H6/H4","v":0.53299999999999992},{"$f":"I6/I4","v":0.5},{"$f":"J6/J4","v":0.54},{"$f":"'IFRS-年報'!C14/100","v":8.9099999999999999E-2},{"$f":"'IFRS-年報'!D14/100","v":8.0500000000000002E-2},{"$f":"'IFRS-年報'!E14/100","v":8.4600000000000009E-2},{"$f":"'IFRS-年報'!F14/100","v":8.72E-2},{"$f":"'IFRS-年報'!G14/100","v":0.1074},{"$f":"P6/P4","v":0.51756363636363634}]
[null,"營業費用",{"$f":"IFRS財報_For預估用!F8/1000","v":1709.5409999999999},{"$f":"IFRS財報_For預估用!G8/1000","v":1800.933},{"$f":"IFRS財報_For預估用!H8/1000","v":1697.5250000000001},{"$f":"IFRS財報_For預估用!I8/1000","v":1708.797},{"$f":"整合夢幻報表!M6/1000","v":4925.0024552786572},{"$f":"整合夢幻報表!N6/1000","v":5285.5976743987494},{"$f":"整合夢幻報表!O6/1000","v":5637.9708526920003},{"$f":"整合夢幻報表!P6/1000","v":6342.7172092784995},{"$f":"'IFRS-年報'!C6/1000","v":5670.0150000000003},{"$f":"'IFRS-年報'!D6/1000","v":5809.7449999999999},{"$f":"'IFRS-年報'!E6/1000","v":6814.9430000000002},{"$f":"'IFRS-年報'!F6/1000","v":6849.2889999999998},{"$f":"'IFRS-年報'!G6/1000","v":6862.4620000000004},{"$f":"整合夢幻報表!M30/1000","v":22191.288191647909}]
[null,"費用率",{"$f":"IFRS財報_For預估用!F73/100","v":9.1300000000000006E-2},{"$f":"IFRS財報_For預估用!G73/100","v":9.0399999999999994E-2},{"$f":"IFRS財報_For預估用!H73/100","v":8.6899999999999991E-2},{"$f":"IFRS財報_For預估用!I73/100","v":9.6300000000000011E-2},{"$f":"G8/G4","v":0.41929999999999995},{"$f":"H8/H4","v":0.3},{"$f":"I8/I4","v":0.40000000000000008},{"$f":"J8/J4","v":0.29999999999999993},{"$f":"'IFRS-年報'!C36/100","v":6.7400000000000002E-2},{"$f":"'IFRS-年報'!D36/100","v":6.7099999999999993E-2},{"$f":"'IFRS-年報'!E36/100","v":7.5300000000000006E-2},{"$f":"'IFRS-年報'!F36/100","v":7.4700000000000003E-2},{"$f":"'IFRS-年報'!G36/100","v":8.77E-2},{"$f":"P8/P4","v":0.34350909090909093}]
[null,"營業利益",{"$f":"IFRS財報_For預估用!F12/1000","v":249.661},{"$f":"IFRS財報_For預估用!G12/1000","v":570.41099999999994},{"$f":"IFRS財報_For預估用!H12/1000","v":508.85700000000003},{"$f":"IFRS財報_For預估用!I12/1000","v":707.46699999999998},{"$f":"整合夢幻報表!M7/1000","v":655.41411162544409},{"$f":"整合夢幻報表!N7/1000","v":4105.1475271163608},{"$f":"整合夢幻報表!O7/1000","v":1409.4927131729992},{"$f":"整合夢幻報表!P7/1000","v":5074.1737674228007},{"$f":"'IFRS-年報'!C7/1000","v":1822.1010000000001},{"$f":"'IFRS-年報'!D7/1000","v":1156.329},{"$f":"'IFRS-年報'!E7/1000","v":840.30499999999995},{"$f":"'IFRS-年報'!F7/1000","v":1148.67},{"$f":"'IFRS-年報'!G7/1000","v":1541.66},{"$f":"整合夢幻報表!M31/1000","v":11244.228119337606}]
[null,"YoY",{"$f":"(IFRS財報_For預估用!F12-IFRS財報_For預估用!B12)/IFRS財報_For預估用!B12","v":-0.43458045521458499},{"$f":"(IFRS財報_For預估用!G12-IFRS財報_For預估用!C12)/IFRS財報_For預估用!C12","v":1.6968002118063108},{"$f":"(IFRS財報_For預估用!H12-IFRS財報_For預估用!D12)/IFRS財報_For預估用!D12","v":6.2852050166074909},{"$f":"(IFRS財報_For預估用!I12-IFRS財報_For預估用!E12)/IFRS財報_For預估用!E12","v":2.3256413028660607},{"$f":"(G10-C10)/C10","v":1.6252162397228405},{"$f":"(H10-D10)/D10","v":6.1968239166431944},{"$f":"(I10-E10)/E10","v":1.7699190797670055},{"$f":"(J10-F10)/F10","v":6.1723115953433885},{"$f":"('IFRS-年報'!C7-'IFRS-年報'!B7)/'IFRS-年報'!B7","v":0.25266468671369052},{"$f":"('IFRS-年報'!D7-'IFRS-年報'!C7)/'IFRS-年報'!C7","v":-0.36538699007354697},{"$f":"('IFRS-年報'!E7-'IFRS-年報'!D7)/'IFRS-年報'!D7","v":-0.27329938105850499},{"$f":"('IFRS-年報'!F7-'IFRS-年報'!E7)/'IFRS-年報'!E7","v":0.3669679461624053},{"$f":"('IFRS-年報'!G7-'IFRS-年報'!F7)/'IFRS-年報'!F7","v":0.34212611106758251},{"$f":"(P10-O10)/O10","v":6.293584914532131}]
[null,"營益率",{"$f":"IFRS財報_For預估用!F42/100","v":1.3300000000000001E-2},{"$f":"IFRS財報_For預估用!G42/100","v":2.86E-2},{"$f":"IFRS財報_For預估用!H42/100","v":2.6099999999999998E-2},{"$f":"IFRS財報_For預估用!I42/100","v":3.9900000000000005E-2},{"$f":"G10/G4","v":5.5799999999999919E-2},{"$f":"H10/H4","v":0.23299999999999993},{"$f":"I10/I4","v":9.999999999999995E-2},{"$f":"J10/J4","v":0.24000000000000002},{"$f":"'IFRS-年報'!C15/100","v":2.1700000000000001E-2},{"$f":"'IFRS-年報'!D15/100","v":1.34E-2},{"$f":"'IFRS-年報'!E15/100","v":9.300000000000001E-3},{"$f":"'IFRS-年報'!F15/100","v":1.2500000000000001E-2},{"$f":"'IFRS-年報'!G15/100","v":1.9699999999999999E-2},{"$f":"P10/P4","v":0.17405454545454543}]
[null,"每股營業利益",{"$f":"IFRS財報_For預估用!F12/IFRS財報_For預估用!F69","v":0.36526847110460864},{"$f":"IFRS財報_For預估用!G12/IFRS財報_For預估用!G69","v":0.83454425749817118},{"$f":"IFRS財報_For預估用!H12/IFRS財報_For預估用!H69","v":0.74448719824433063},{"$f":"IFRS財報_For預估用!I12/IFRS財報_For預估用!I69","v":1.0350651060716898},{"$f":"G10/(G18/G24)","v":0.89003136311933395},{"$f":"H10/(H18/H24)","v":5.5746588066345435},{"$f":"I10/(I18/I24)","v":1.9140459421921179},{"$f":"J10/(J18/J24)","v":6.8905653918916281},{"$f":"'IFRS-年報'!C7/'IFRS-年報'!C29","v":3.7745211160528402},{"$f":"'IFRS-年報'!D7/'IFRS-年報'!D29","v":2.2483288159189279},{"$f":"'IFRS-年報'!E7/'IFRS-年報'!E29","v":1.5982399114439991},{"$f":"'IFRS-年報'!F7/'IFRS-年報'!F29","v":1.6805705925384054},{"$f":"'IFRS-年報'!G7/'IFRS-年報'!G29","v":2.2555376737381128},{"$f":"P10/(P18/P24)","v":15.269301503837626}]
[null,"淨業外收入",{"$f":"IFRS財報_For預估用!F12/1000","v":249.661},{"$f":"IFRS財報_For預估用!G12/1000","v":570.41099999999994},{"$f":"IFRS財報_For預估用!H12/1000","v":508.85700000000003},{"$f":"IFRS財報_For預估用!I12/1000","v":707.46699999999998},{"$f":"整合夢幻報表!M8/1000","v":9.3520000000000003},{"$f":"整合夢幻報表!N8/1000","v":-41.025500000000001},{"$f":"整合夢幻報表!O8/1000","v":-96.045562500000003},{"$f":"整合夢幻報表!P8/1000","v":-91.191382812499995},{"$f":"'IFRS-年報'!C8/1000","v":257.31599999999997},{"$f":"'IFRS-年報'!D8/1000","v":232.21100000000001},{"$f":"'IFRS-年報'!E8/1000","v":1753.0329999999999},{"$f":"'IFRS-年報'!F8/1000","v":343.12299999999999},{"$f":"'IFRS-年報'!G8/1000","v":-572.96100000000001},{"$f":"整合夢幻報表!M32/1000","v":-218.9104453125}]
[null,"稅前淨利",{"$f":"IFRS財報_For預估用!F33/1000","v":251.42099999999999},{"$f":"IFRS財報_For預估用!G33/1000","v":482.95699999999999},{"$f":"IFRS財報_For預估用!H33/1000","v":51.247999999999998},{"$f":"IFRS財報_For預估用!I33/1000","v":678.61599999999999},{"$f":"整合夢幻報表!M9/1000","v":664.76611162544418},{"$f":"整合夢幻報表!N9/1000","v":4064.1220271163611},{"$f":"整合夢幻報表!O9/1000","v":1313.4471506729992},{"$f":"整合夢幻報表!P9/1000","v":4982.9823846103009},{"$f":"'IFRS-年報'!C9/1000","v":2079.4169999999999},{"$f":"'IFRS-年報'!D9/1000","v":1388.54},{"$f":"'IFRS-年報'!E9/1000","v":2593.3380000000002},{"$f":"'IFRS-年報'!F9/1000","v":1491.7929999999999},{"$f":"'IFRS-年報'!G9/1000","v":968.69899999999996},{"$f":"整合夢幻報表!M33/1000","v":11025.317674025106}]
[null,"所得稅",{"$f":"季報含預估!F20/1000","v":108.057},{"$f":"季報含預估!G20/1000","v":92.234999999999999},{"$f":"季報含預估!H20/1000","v":188.81100000000001},{"$f":"季報含預估!I20/1000","v":81.344999999999999},{"$f":"整合夢幻報表!M10/1000","v":219.35952151416404},{"$f":"整合夢幻報表!N10/1000","v":1016.0305067790903},{"$f":"整合夢幻報表!O10/1000","v":328.3617876682498},{"$f":"整合夢幻報表!P10/1000","v":1245.7455961525752},{"$f":"'IFRS-年報'!C10/1000","v":305.21300000000002},{"$f":"'IFRS-年報'!D10/1000","v":258.94299999999998},{"$f":"'IFRS-年報'!E10/1000","v":336.69799999999998},{"$f":"'IFRS-年報'!F10/1000","v":492.21600000000001},{"$f":"'IFRS-年報'!G10/1000","v":482.48399999999998},{"$f":"整合夢幻報表!M34/1000","v":2809.497412114079}]
[null,"所得稅率",{"$f":"C16/C15","v":0.42978510148316967},{"$f":"D16/D15","v":0.19097973525593376},3.6842608492038718,0.11986896860669362,0.32997999999999994,0.25,0.25,0.25,0.14677815945527042,0.18648580523427485,0.12983190004542405,0.32994926239766514,0.4980742211977095,0.25482235480008553]
[null,"合併總損益",{"$f":"IFRS財報_For預估用!F37/1000","v":-209.74799999999999},{"$f":"IFRS財報_For預估用!G37/1000","v":491.06400000000002},{"$f":"IFRS財報_For預估用!H37/1000","v":-109.105},{"$f":"IFRS財報_For預估用!I37/1000","v":483.07600000000002},{"$f":"季報含預估!J22/1000","v":445.40659011128008},{"$f":"季報含預估!K22/1000","v":3048.0915203372706},{"$f":"季報含預估!L22/1000","v":985.08536300474941},{"$f":"季報含預估!M22/1000","v":3737.2367884577257},{"$f":"'IFRS-年報'!C11/1000","v":1071.05},{"$f":"'IFRS-年報'!D11/1000","v":756.03},{"$f":"'IFRS-年報'!E11/1000","v":1795.6959999999999},{"$f":"'IFRS-年報'!F11/1000","v":1162.5730000000001},{"$f":"'IFRS-年報'!G11/1000","v":591.38099999999997},{"$f":"整合夢幻報表!M35/1000","v":8215.8202619110252}]
[null,"少數股權利益",{"$f":"(IFRS財報_For預估用!F55-IFRS財報_For預估用!F37)/1000","v":349.16},{"$f":"(IFRS財報_For預估用!G55-IFRS財報_For預估用!G37)/1000","v":-100.342},{"$f":"(IFRS財報_For預估用!H55-IFRS財報_For預估用!H37)/1000","v":-24.506},{"$f":"(IFRS財報_For預估用!I55-IFRS財報_For預估用!I37)/1000","v":114.19499999999999},{"$f":"(G20-G18)/1000","v":0},0,0,0,0.70315399999999995,0.37356699999999998,0.46094399999999996,-0.16299600000000009,-0.105166,1.8189894035458565E-15]
[null,"合併總損益",{"$f":"IFRS財報_For預估用!F55/1000","v":139.41200000000001},{"$f":"IFRS財報_For預估用!G55/1000","v":390.72199999999998},{"$f":"IFRS財報_For預估用!H55/1000","v":-133.61099999999999},{"$f":"IFRS財報_For預估用!I55/1000","v":597.27099999999996},{"$f":"(季報含預估!J19-季報含預估!J20)/1000","v":445.40659011128008},{"$f":"(季報含預估!K19-季報含預估!K20)/1000","v":3048.0915203372706},{"$f":"(季報含預估!L19-季報含預估!L20)/1000","v":985.08536300474941},{"$f":"(季報含預估!M19-季報含預估!M20)/1000","v":3737.2367884577257},{"$f":"'IFRS-年報'!C26/1000","v":1774.204},{"$f":"'IFRS-年報'!D26/1000","v":1129.597},{"$f":"'IFRS-年報'!E26/1000","v":2256.64},{"$f":"'IFRS-年報'!F26/1000","v":999.577},{"$f":"'IFRS-年報'!G26/1000","v":486.21499999999997},{"$f":"P15-P16","v":8215.820261911027}]
[null,"YoY",{"$f":"(IFRS財報_For預估用!F55-IFRS財報_For預估用!B55)/IFRS財報_For預估用!B55","v":-0.63639588229003929},{"$f":"(IFRS財報_For預估用!G55-IFRS財報_For預估用!C55)/IFRS財報_For預估用!C55","v":-0.2795639643692806},{"$f":"(IFRS財報_For預估用!H55-IFRS財報_For預估用!D55)/IFRS財報_For預估用!D55","v":-0.54490926183274746},{"$f":"(IFRS財報_For預估用!I55-IFRS財報_For預估用!E55)/IFRS財報_For預估用!E55","v":5.6591334790170809},{"$f":"(G20-C20)/C20","v":2.1948941992890143},{"$f":"(H20-D20)/D20","v":6.8011771037650064},{"$f":"(I20-E20)/E20","v":-8.3727863948683083},{"$f":"(J20-F20)/F20","v":5.257187756408273},{"$f":"('IFRS-年報'!C26-'IFRS-年報'!B26)/'IFRS-年報'!B26","v":0.14978542830739161},{"$f":"('IFRS-年報'!D26-'IFRS-年報'!C26)/'IFRS-年報'!C26","v":-0.36332180515882051},{"$f":"('IFRS-年報'!E26-'IFRS-年報'!D26)/'IFRS-年報'!D26","v":0.99773901665815334},{"$f":"('IFRS-年報'!F26-'IFRS-年報'!E26)/'IFRS-年報'!E26","v":-0.55705074801474763},{"$f":"('IFRS-年報'!G26-'IFRS-年報'!F26)/'IFRS-年報'!F26","v":-0.51357924402022059},{"$f":"(P20-O20)/O20","v":15.897504729206272}]
[null,"淨利率",{"$f":"IFRS財報_For預估用!F43/100","v":1.34E-2},{"$f":"IFRS財報_For預估用!G43/100","v":2.4199999999999999E-2},{"$f":"IFRS財報_For預估用!H43/100","v":2.5999999999999999E-3},{"$f":"IFRS財報_For預估用!I43/100","v":3.8199999999999998E-2},{"$f":"G18/G4","v":3.7920586828030907E-2},{"$f":"H18/H4","v":0.17300360572850443},{"$f":"I18/I4","v":6.9889354786883587E-2},{"$f":"J18/J4","v":0.17676509917503538},{"$f":"'IFRS-年報'!C15/100","v":2.1700000000000001E-2},{"$f":"'IFRS-年報'!D15/100","v":1.34E-2},{"$f":"'IFRS-年報'!E15/100","v":9.300000000000001E-3},{"$f":"'IFRS-年報'!F15/100","v":1.2500000000000001E-2},{"$f":"'IFRS-年報'!G15/100","v":1.9699999999999999E-2},{"$f":"P20/P4","v":0.12717643630547484}]
[null,"股本",{"$f":"IFRS財報_For預估用!F47/1000","v":7363.9440000000004},{"$f":"IFRS財報_For預估用!G47/1000","v":7363.9440000000004},{"$f":"IFRS財報_For預估用!H47/1000","v":7363.9440000000004},{"$f":"IFRS財報_For預估用!I47/1000","v":7363.9440000000004},{"$f":"季報含預估!J34/1000","v":7363.9440000000004},{"$f":"季報含預估!K34/1000","v":7363.9440000000004},{"$f":"季報含預估!L34/1000","v":7363.9440000000004},{"$f":"季報含預估!M34/1000","v":7363.9440000000004},{"$f":"'IFRS-年報'!C34/1000","v":5247.491},{"$f":"'IFRS-年報'!D34/1000","v":5664.5720000000001},{"$f":"'IFRS-年報'!E34/1000","v":5664.5720000000001},{"$f":"'IFRS-年報'!F34/1000","v":7363.9440000000004},{"$f":"'IFRS-年報'!G34/1000","v":7363.9440000000004},{"$f":"季報含預估!M34/1000","v":7363.9440000000004}]
[null,"EPS",{"$f":"IFRS財報_For預估用!F40","v":0.14000000000000001},{"$f":"IFRS財報_For預估用!G40","v":0.5},{"$f":"IFRS財報_For預估用!H40","v":-0.01},{"$f":"IFRS財報_For預估用!I40","v":0.73},{"$f":"整合夢幻報表!M15","v":0.60484787786447058},{"$f":"整合夢幻報表!N15","v":4.1392106191156133},{"$f":"整合夢幻報表!O15","v":1.3377143593225989},{"$f":"整合夢幻報表!P15","v":5.0750478119574582},{"$f":"'IFRS-年報'!C13","v":2.2200000000000002},{"$f":"'IFRS-年報'!D13","v":1.47},{"$f":"'IFRS-年報'!E13","v":3.42},{"$f":"'IFRS-年報'!F13","v":1.7},{"$f":"'IFRS-年報'!G13","v":0.87},{"$f":"整合夢幻報表!M38","v":11.156820668260142}]
[null,"每股淨值",{"$f":"IFRS財報_For預估用!F49","v":19.309999999999999},{"$f":"IFRS財報_For預估用!G49","v":20.100000000000001},{"$f":"IFRS財報_For預估用!H49","v":19.95},{"$f":"IFRS財報_For預估用!I49","v":20.65},{"$f":"整合夢幻報表!M20","v":27.44178064106854},{"$f":"整合夢幻報表!N20","v":31.580991260184152},{"$f":"整合夢幻報表!O20","v":32.918705619506753},{"$f":"整合夢幻報表!P20","v":37.993753431464214},{"$f":"'IFRS-年報'!C16","v":22.4},{"$f":"'IFRS-年報'!D16","v":21.52},{"$f":"'IFRS-年報'!E16","v":24},{"$f":"'IFRS-年報'!F16","v":20.190000000000001},{"$f":"'IFRS-年報'!G16","v":19.95},{"$f":"J25","v":37.993753431464214}]
[null,"ROE",{"$f":"IFRS財報_For預估用!F55/IFRS財報_For預估用!F48","v":7.2778405905882127E-3},{"$f":"IFRS財報_For預估用!G55/IFRS財報_For預估用!G48","v":1.9774878693998226E-2},{"$f":"IFRS財報_For預估用!H55/IFRS財報_For預估用!H48","v":-6.9413338295770616E-3},{"$f":"IFRS財報_For預估用!I55/IFRS財報_For預估用!I48","v":3.0222339031159264E-2},{"$f":"G24/G25","v":2.2041130849915529E-2},{"$f":"H24/H25","v":0.13106651988894782},{"$f":"I24/I25","v":4.0636906407702275E-2},{"$f":"J24/J25","v":0.13357584743797909},{"$f":"'IFRS-年報'!B35/100","v":0.10580000000000001},{"$f":"'IFRS-年報'!C35/100","v":0.11310000000000001},{"$f":"'IFRS-年報'!D35/100","v":6.7400000000000002E-2},{"$f":"'IFRS-年報'!E35/100","v":0.12640000000000001},{"$f":"'IFRS-年報'!F35/100","v":5.16E-2},{"$f":"P24/P25","v":0.29364881488704703}]
[null,"現金股利(元)",null,null,null,null,null,null,null,null,{"$f":"股價資訊!E21","v":1.2},{"$f":"整合夢幻報表!D24","v":1.2},{"$f":"整合夢幻報表!D23","v":1},{"$f":"整合夢幻報表!D22","v":1},{"$f":"整合夢幻報表!D21","v":0.7}]
[null,"無償配股合計(元)",null,null,null,null,null,null,null,null,{"$f":"股價資訊!F21","v":0.5},{"$f":"整合夢幻報表!E24","v":0},{"$f":"整合夢幻報表!E23","v":3},{"$f":"整合夢幻報表!E22","v":0},{"$f":"整合夢幻報表!E21","v":0}]

{"sheet":"基本資料及十大股東","index":3,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["1210 大成"]
["發言人","公司中文地址","電話","實收資本額(元)","主要產品1","主要產品2","主要產品3","主要產品比重"]
["周叔恆(特助)","台南市永康區蔦松二街 3號","06-2531111",7363943800,"飼料","大宗油脂","肉品","2014/12:飼料(46.9%),肉品(40.9%),大宗物資(11.8%)"]
[]
[]
["年月日","持股人姓名","總持股率％","十大股東"]
["2016-04-29","福聚投資(股)    韓家宇",7.86,"1"]
["2016-04-29","福聚投資(股)    韓家宸",7.86,"1"]
["2016-04-29","福聚投資(股)    韓家寅",7.86,"1"]
["2016-04-29","僑泰興投資(股)  趙天星",1.33,"10"]
["2016-04-29","福瑞投資(股)    福瑞投資",4.3499999999999996,"2"]
["2016-04-29","黃河投資(股)    黃河投資",4.08,"3"]
["2016-04-29","德家投資(股)    李鴻鈞",3.89,"4"]
["2016-04-29","德家投資(股)    張鐵生",3.89,"4"]
["2016-04-29","都城實業(股)    都城實業",3.1,"5"]
["2016-04-29","瑞成投資(股)    瑞成投資",2.84,"6"]
["2016-04-29","聯華(股)        苗豐盛",2.12,"7"]
["年月日","CAPM_Beta 三月",1.46,"8"]
["2016-05-19",0.47749999999999998,1.36,"9"]

{"sheet":"股價資訊","index":4,"n_rows":302,"n_cols":38,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
["1210 大成",{"$f":"SUM(B3:B5)","v":23.65},{"$f":"SUM(C3:C5)","v":10.44},0.3,0.32,1.68,2.36,1.1499999999999999,0.73,1854,1594.9970000000001,null,"年月日","開盤價(元)","最高價(元)","最低價(元)","收盤價(元)","成交量(千股)","本益比-TEJ","股價淨值比-TSE","本益比-TSE",null,null,null,null,null,null,20,15,10,5,null,null,4,3,2,1,0.5]
["年月日","當日收盤價(元)","外資總投資股率%","投信持股率%","自營持股率%","券資比","融資使用率","股價淨值比-TSE","每股盈餘（元）","成交量(千股)","20日均量",null,"2016-05-19",23.95,23.95,23.6,23.65,1854,76.010000000000005,1.1499999999999999,17.39,null,null,null,null,null,null,"20*PE","15*PE","10*PE","5*PE",null,null,"4*PB","3*PB","2*PB","1*PB","0.5*PB"]
["2016-05-19",23.65,10.44,0.3,0.32,1.68,2.36,1.1499999999999999,null,1854,1594.9970000000001,null,"2016-05-18",24,24,23.55,23.95,2475,76.97,1.1599999999999999,17.61,null,null,null,null,null,null,{"$f":"AB$1*$Q2/$S2","v":6.2228654124457305},{"$f":"AC$1*$Q2/$S2","v":4.6671490593342977},{"$f":"AD$1*$Q2/$S2","v":3.1114327062228653},1.5557163531114326,null,null,{"$f":"AH$1*$Q2/$T2","v":82.260869565217391},{"$f":"AI$1*$Q2/$T2","v":61.695652173913039},41.130434782608695,20.565217391304348,10.282608695652174]
["2016-03-31",null,null,null,null,null,null,null,0.73,null,null,null,"2016-05-17",23.3,24.1,23.3,23.9,5164,76.81,1.1599999999999999,17.57,null,null,null,null,null,null,{"$f":"AB$1*$Q3/$S3","v":6.223203845654151},{"$f":"AC$1*$Q3/$S3","v":4.6674028842406132},3.1116019228270755,1.5558009614135377,null,null,{"$f":"AH$1*$Q3/$T3","v":82.58620689655173},61.939655172413794,41.293103448275865,20.646551724137932,10.323275862068966]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-16",23,23.6,22.8,23.15,1451,74.400000000000006,1.1200000000000001,17.02,null,null,null,null,null,null,6.2231480276005726,4.6673610207004295,3.1115740138002863,1.5557870069001432,null,null,82.41379310344827,61.810344827586199,41.206896551724135,20.603448275862068,10.301724137931034]
["年月日","董監持股%",null,null,null,null,null,null,null,null,null,null,"2016-05-13",23.35,23.35,22.8,23.05,2387,74.08,1.1200000000000001,16.95,null,null,null,null,null,null,6.2231182795698921,4.667338709677419,3.111559139784946,1.555779569892473,null,null,82.678571428571416,62.008928571428555,41.339285714285708,20.669642857142854,10.334821428571427]
["2016-04-29",16.079999999999998,null,null,{"$f":"A1","v":"1210 大成"},null,null,null,null,null,null,null,"2016-05-12",23.05,23.75,23,23.4,4576,75.2,1.1299999999999999,17.21,null,null,null,null,null,null,6.2230021598272138,4.6672516198704104,3.1115010799136069,1.5557505399568035,null,null,82.321428571428569,61.741071428571431,41.160714285714285,20.580357142857142,10.290178571428571]
["2016-03-31",15.95,null,"日漲跌幅",{"$f":"(Q2-Q3)/Q3","v":-1.2526096033402953E-2},null,null,null,null,null,null,null,"2016-05-11",22.8,23,22.55,22.9,2848,73.599999999999994,1.1100000000000001,16.84,null,null,null,null,null,null,6.2234042553191484,4.6675531914893611,3.1117021276595742,1.5558510638297871,null,null,82.83185840707965,62.123893805309727,41.415929203539825,20.707964601769913,10.353982300884956]
[null,null,null,"週漲跌幅",{"$f":"(Q2-Q6)/Q6","v":2.6030368763557389E-2},null,null,null,null,null,null,null,"2016-05-10",22.15,22.6,22.05,22.45,1143,72.150000000000006,1.0900000000000001,16.510000000000002,null,null,null,null,null,null,6.2228260869565224,4.6671195652173916,3.1114130434782612,1.5557065217391306,null,null,82.522522522522507,61.891891891891873,41.261261261261254,20.630630630630627,10.315315315315313]
[null,null,null,"月漲跌幅",{"$f":"(Q2-Q23)/Q23","v":5.1111111111111045E-2},null,null,null,null,null,null,null,"2016-05-09",22.4,22.55,22.15,22.15,409,71.19,1.07,25.46,null,null,null,null,null,null,6.2231462231462222,4.6673596673596673,3.1115731115731111,1.5557865557865556,null,null,82.385321100917423,61.78899082568806,41.192660550458712,20.596330275229356,10.298165137614678]
[null,null,null,"季漲跌幅",{"$f":"(Q2-Q66)/Q66","v":0.19444444444444434},null,null,null,null,null,null,null,"2016-05-06",22.05,22.4,22.05,22.25,774,71.510000000000005,1.1200000000000001,25.57,null,null,null,null,null,null,6.222784098890294,4.6670880741677205,3.111392049445147,1.5556960247225735,null,null,82.803738317756995,62.102803738317746,41.401869158878498,20.700934579439249,10.350467289719624]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-05",21.9,22.05,21.8,21.9,681,70.38,1.1000000000000001,25.17,null,null,null,null,null,null,6.2229058872884906,4.6671794154663679,3.1114529436442453,1.5557264718221226,null,null,79.464285714285708,59.598214285714278,39.732142857142854,19.866071428571427,9.9330357142857135]
[null,null,null,"年月日","合計買賣超(千股)","合計買賣超_週(千股)","合計買賣超_月(千股)","合計買賣超_季(千股)","合計買賣超_年(千股)",null,null,null,"2016-05-04",22.3,22.3,21.85,21.9,1155,70.38,1.1000000000000001,25.17,null,null,null,null,null,null,6.223358908780904,4.6675191815856785,3.111679454390452,1.555839727195226,null,null,79.636363636363626,59.727272727272712,39.818181818181813,19.909090909090907,9.9545454545454533]
[null,null,null,"2016-05-19",392,4154,5092,12757,5740,null,null,null,"2016-05-03",22.45,22.85,22.3,22.3,2070,71.67,1.1200000000000001,25.63,null,null,null,null,null,null,6.223358908780904,4.6675191815856785,3.111679454390452,1.555839727195226,null,null,79.636363636363626,59.727272727272712,39.818181818181813,19.909090909090907,9.9545454545454533]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-04-29",21.85,22,21.75,21.9,719,70.38,1.1000000000000001,25.17,null,null,null,null,null,null,6.2229663736570391,4.6672247802427789,3.1114831868285195,1.5557415934142598,null,null,79.642857142857139,59.732142857142854,39.821428571428569,19.910714285714285,9.9553571428571423]
[null,null,null,"年月","普通股每股現金股利(元)","每股股票股利─盈餘(元)","每股股票股利─公積(元)","股利殖利率","現金股利率",null,null,null,"2016-04-28",22.15,22.45,22.05,22.05,713,70.87,1.1100000000000001,25.34,null,null,null,null,null,null,6.223358908780904,4.6675191815856785,3.111679454390452,1.555839727195226,null,null,79.636363636363626,59.727272727272712,39.818181818181813,19.909090909090907,9.9545454545454533]
[null,null,null,"2015-12-31",0.7,0,0,3.38,3.38,null,null,null,"2016-04-27",22.3,22.3,22.15,22.15,566,71.19,1.1100000000000001,25.46,null,null,null,null,null,null,6.2226612106674191,4.6669959080005645,3.1113306053337095,1.5556653026668548,null,null,79.459459459459453,59.594594594594597,39.729729729729726,19.864864864864863,9.9324324324324316]
[null,null,null,"2014-12-31",1,0,0,3.63,3.63,null,null,null,"2016-04-26",22.3,22.5,22.2,22.25,493,71.510000000000005,1.1200000000000001,25.57,null,null,null,null,null,null,6.222784098890294,4.6670880741677205,3.111392049445147,1.5556960247225735,null,null,79.819819819819813,59.864864864864849,39.909909909909906,19.954954954954953,9.9774774774774766]
[null,null,null,"2013-12-31",1,3,0,15.15,3.79,null,null,null,"2016-04-25",21.95,22.8,21.85,22.25,723,71.510000000000005,1.1200000000000001,25.57,null,null,null,null,null,null,6.2229058872884906,4.6671794154663679,3.1114529436442453,1.5557264718221226,null,null,79.464285714285708,59.598214285714278,39.732142857142854,19.866071428571427,9.9330357142857135]
[null,null,null,"2012-12-28",1.2,0,0,4.51,4.51,null,null,null,"2016-04-22",22.25,22.35,21.95,22,1009,70.709999999999994,1.1000000000000001,25.29,null,null,null,null,null,null,6.2229058872884906,4.6671794154663679,3.1114529436442453,1.5557264718221226,null,null,79.464285714285708,59.598214285714278,39.732142857142854,19.866071428571427,9.9330357142857135]
[null,null,null,"2011-12-30",1.2,0.5,0,6.09,4.3,null,null,null,"2016-04-21",22.5,22.5,22.25,22.25,680,71.510000000000005,1.1200000000000001,25.57,null,null,null,null,null,null,6.222599349455523,4.6669495120916427,3.1112996747277615,1.5556498373638807,null,null,80,59.999999999999993,40,20,10]
[null,null,null,"日期","9日K值","9日D值","9週K值","9週D值","融資增減(張)",null,null,null,"2016-04-20",22.85,22.85,22.25,22.25,1172,71.510000000000005,1.1200000000000001,25.57,null,null,null,null,null,null,6.2229058872884906,4.6671794154663679,3.1114529436442453,1.5557264718221226,null,null,79.464285714285708,59.598214285714278,39.732142857142854,19.866071428571427,9.9330357142857135]
[null,null,null,"2016-05-19",80.040000000000006,73.66,68.239999999999995,59.03,-21,null,null,null,"2016-04-19",22.8,22.95,22.5,22.5,1330,72.31,1.1299999999999999,25.86,null,null,null,null,null,null,6.2229058872884906,4.6671794154663679,3.1114529436442453,1.5557264718221226,null,null,79.464285714285708,59.598214285714278,39.732142857142854,19.866071428571427,9.9330357142857135]
[null,null,null,"2016-05-18",81.040000000000006,70.459999999999994,70.87,59.91,-329,null,null,null,"2016-04-18",22.5,22.85,22.35,22.55,1554,72.47,1.1299999999999999,25.92,null,null,null,null,null,null,6.2232056423731157,4.6674042317798365,3.1116028211865578,1.5558014105932789,null,null,79.646017699115049,59.734513274336287,39.823008849557525,19.911504424778762,9.9557522123893811]
[null,null,null,"2016-05-17",75.22,65.17,70.430000000000007,59.76,217,null,null,null,"2016-04-15",22.15,22.9,22.1,22.7,5491,72.95,1.1399999999999999,26.09,null,null,null,null,null,null,6.2232647992272669,4.6674485994204495,3.1116323996136335,1.5558161998068167,null,null,79.823008849557539,59.867256637168154,39.911504424778769,19.955752212389385,9.9778761061946923]
[null,null,null,"2016-05-16",67.17,60.15,66.39,58.41,-163,null,null,null,"2016-04-14",21.15,21.75,21.05,21.7,2341,69.739999999999995,1.0900000000000001,24.94,null,null,null,null,null,null,6.2234407128169975,4.6675805346127479,3.1117203564084988,1.5558601782042494,null,null,79.649122807017548,59.736842105263158,39.824561403508774,19.912280701754387,9.9561403508771935]
[null,null,null,"2016-05-13",66.14,56.64,58.27,54.42,-101,null,null,null,"2016-04-13",21.05,21.1,20.9,21,441,67.489999999999995,1.05,24.14,null,null,null,null,null,null,6.2231144250071697,4.6673358187553777,3.1115572125035849,1.5557786062517924,null,null,79.633027522935777,59.724770642201825,39.816513761467888,19.908256880733944,9.9541284403669721]
[null,null,null,"2016-05-12",67.17,51.89,61.43,55.48,797,null,null,null,"2016-04-12",21.05,21.1,20.75,21.05,901,67.650000000000006,1.06,24.2,null,null,null,null,null,null,6.2231441695065941,4.6673581271299458,3.1115720847532971,1.5557860423766485,null,null,80,60,40,20,10]
[null,null,null,"2016-05-11",59.5,44.25,56.92,53.97,139,null,null,null,"2016-04-11",21.1,21.15,21,21.05,510,67.650000000000006,1.06,24.2,null,null,null,null,null,null,6.2232076866223203,4.6674057649667402,3.1116038433111601,1.5558019216555801,null,null,79.433962264150935,59.575471698113212,39.716981132075468,19.858490566037734,9.9292452830188669]
[null,null,null,"2016-05-10",43.25,36.619999999999997,52.87,52.62,-75,null,null,null,"2016-04-08",20.95,21.2,20.85,21.2,793,68.13,1.06,24.37,null,null,null,null,null,null,6.2232076866223203,4.6674057649667402,3.1116038433111601,1.5558019216555801,null,null,79.433962264150935,59.575471698113212,39.716981132075468,19.858490566037734,9.9292452830188669]
[null,null,null,"2016-05-09",33.049999999999997,33.31,50.17,51.72,-19,null,null,null,"2016-04-07",21.3,21.3,20.85,21.1,1113,67.81,1.06,24.25,null,null,null,null,null,null,6.2233964479671222,4.6675473359753417,3.1116982239835611,1.5558491119917806,null,null,80,59.999999999999993,40,20,10]
[null,null,null,"2016-05-06",31.4,33.43,50.25,52.5,63,null,null,null,"2016-04-06",20.399999999999999,21.5,20.399999999999999,21.3,1914,68.459999999999994,1.07,24.48,null,null,null,null,null,null,6.2232709039964602,4.6674531779973449,3.1116354519982301,1.5558177259991151,null,null,79.622641509433961,59.716981132075475,39.811320754716981,19.90566037735849,9.9528301886792452]
[null,null,null,"2016-05-05",24.37,34.450000000000003,47.1,51.45,-45,null,null,null,"2016-04-01",20.7,20.8,20.3,20.55,1464,66.05,1.03,23.62,null,null,null,null,null,null,6.2226117440841371,4.6669588080631028,3.1113058720420685,1.5556529360210343,null,null,79.626168224299064,59.719626168224302,39.813084112149532,19.906542056074766,9.9532710280373831]
[null,null,null,"2016-05-04",29.74,39.479999999999997,47.1,51.45,-224,null,null,null,"2016-03-31",21.15,21.15,20.8,20.8,1433,66.849999999999994,1.04,23.91,null,null,null,null,null,null,6.2225586676760036,4.6669190007570025,3.1112793338380018,1.5556396669190009,null,null,79.805825242718441,59.854368932038838,39.902912621359221,19.95145631067961,9.9757281553398052]
[null,null,null,"2016-05-03",37.79,44.35,50.7,52.65,-24,null,null,null,"2016-03-30",21,21.3,21,21.15,730,67.97,1.05,24.31,null,null,null,null,null,null,6.2228870605833961,4.6671652954375471,3.1114435302916981,1.555721765145849,null,null,80,60,40,20,10]
[null,null,null,"2016-04-29",31.69,47.63,49.02,53.62,-87,null,null,null,"2016-03-29",21.7,21.7,21.05,21.05,2042,67.650000000000006,1.05,24.2,null,null,null,null,null,null,6.2233338237457705,4.6675003678093274,3.1116669118728852,1.5558334559364426,null,null,80.571428571428569,60.428571428571423,40.285714285714285,20.142857142857142,10.071428571428571]
[null,null,null,"2016-04-28",41.29,55.6,50.37,54.07,32,null,null,null,"2016-03-28",21.9,22.05,21.7,21.7,657,69.739999999999995,1.08,24.94,null,null,null,null,null,null,6.2232076866223203,4.6674057649667402,3.1116038433111601,1.5558019216555801,null,null,80.19047619047619,60.142857142857146,40.095238095238095,20.047619047619047,10.023809523809524]
[null,null,null,"2016-04-27",52.84,62.76,51.27,54.38,-62,null,null,null,"2016-03-25",22.15,22.25,21.8,22,1460,70.709999999999994,1.0900000000000001,25.29,null,null,null,null,null,null,6.2231144250071697,4.6673358187553777,3.1115572125035849,1.5557786062517924,null,null,80.370370370370367,60.277777777777771,40.185185185185183,20.092592592592592,10.046296296296296]
[null,null,null,"2016-04-26",65.62,67.72,52.18,54.68,-11,null,null,null,"2016-03-24",22.2,22.3,22,22.3,1078,71.67,1.1100000000000001,25.63,null,null,null,null,null,null,6.222599349455523,4.6669495120916427,3.1112996747277615,1.5556498373638807,null,null,80.733944954128432,60.550458715596328,40.366972477064216,20.183486238532108,10.091743119266054]
[null,null,null,"2016-04-25",66.849999999999994,68.77,52.18,54.68,-136,null,null,null,"2016-03-23",22.4,22.8,22.3,22.4,801,71.989999999999995,1.1100000000000001,25.75,null,null,null,null,null,null,6.2229663736570391,4.6672247802427789,3.1114831868285195,1.5557415934142598,null,null,80.36036036036036,60.270270270270267,40.18018018018018,20.09009009009009,10.045045045045045]
[null,null,null,"2016-04-22",67.349999999999994,69.73,51.91,55.93,-118,null,null,null,"2016-03-22",22.5,22.6,22.2,22.4,852,71.989999999999995,1.1100000000000001,25.75,null,null,null,null,null,null,6.2230865397971948,4.6673149048478955,3.1115432698985974,1.5557716349492987,null,null,80.720720720720706,60.540540540540526,40.360360360360353,20.180180180180177,10.090090090090088]
[null,null,null,"2016-04-21",72.62,70.91,54.16,56.68,57,null,null,null,"2016-03-21",22.25,22.5,22.1,22.5,1166,72.31,1.1200000000000001,25.86,null,null,null,null,null,null,6.2230865397971948,4.6673149048478955,3.1115432698985974,1.5557716349492987,null,null,80.720720720720706,60.540540540540526,40.360360360360353,20.180180180180177,10.090090090090088]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-18",22.55,22.8,22.25,22.45,1215,72.150000000000006,1.1200000000000001,25.8,null,null,null,null,null,null,6.2232056423731157,4.6674042317798365,3.1116028211865578,1.5558014105932789,null,null,80.357142857142847,60.267857142857139,40.178571428571423,20.089285714285712,10.044642857142856]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-17",23,23.15,22.45,22.5,2210,72.31,1.1200000000000001,25.86,null,null,null,null,null,null,6.2231462231462222,4.6673596673596673,3.1115731115731111,1.5557865557865556,null,null,80.178571428571416,60.133928571428562,40.089285714285708,20.044642857142854,10.022321428571427]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-16",22.85,23.1,22.65,22.7,1923,72.95,1.1299999999999999,26.09,null,null,null,null,null,null,6.2232056423731157,4.6674042317798365,3.1116028211865578,1.5558014105932789,null,null,80.357142857142847,60.267857142857139,40.178571428571423,20.089285714285712,10.044642857142856]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-15",23.6,24,22.85,22.85,9621,73.44,1.1399999999999999,26.26,null,null,null,null,null,null,6.2234407128169975,4.6675805346127479,3.1117203564084988,1.5558601782042494,null,null,80.353982300884965,60.26548672566372,40.176991150442483,20.088495575221241,10.044247787610621]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-14",23.05,23.5,22.75,23.35,2967,75.040000000000006,1.1599999999999999,26.84,null,null,null,null,null,null,6.2227668845315902,4.6670751633986933,3.1113834422657951,1.5556917211328976,null,null,80.175438596491233,60.131578947368439,40.087719298245617,20.043859649122808,10.021929824561404]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-11",23.05,23.45,22.95,23,1984,73.92,1.1399999999999999,26.44,null,null,null,null,null,null,6.2233475479744129,4.6675106609808097,3.1116737739872065,1.5558368869936032,null,null,80.517241379310349,60.387931034482776,40.258620689655174,20.129310344827587,10.064655172413794]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-10",22.8,23.1,22.7,23.05,1770,74.08,1.1499999999999999,26.49,null,null,null,null,null,null,6.2229437229437226,4.6672077922077921,3.1114718614718613,1.5557359307359306,null,null,80.701754385964918,60.526315789473692,40.350877192982459,20.17543859649123,10.087719298245615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-09",22.85,22.85,22.6,22.8,931,73.28,1.1299999999999999,26.21,null,null,null,null,null,null,6.2230021598272138,4.6672516198704104,3.1115010799136069,1.5557505399568035,null,null,80.173913043478265,60.130434782608702,40.086956521739133,20.043478260869566,10.021739130434783]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-08",23,23,22.1,22.9,2754,73.599999999999994,1.1399999999999999,26.32,null,null,null,null,null,null,6.2227074235807862,4.6670305676855897,3.1113537117903931,1.5556768558951966,null,null,80.707964601769916,60.530973451327448,40.353982300884958,20.176991150442479,10.08849557522124]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-07",22.65,23.15,22.6,22.9,1725,73.599999999999994,1.1399999999999999,26.32,null,null,null,null,null,null,6.2228260869565224,4.6671195652173916,3.1114130434782612,1.5557065217391306,null,null,80.350877192982452,60.263157894736835,40.175438596491226,20.087719298245613,10.043859649122806]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-04",22.8,23,22.65,22.65,1134,72.790000000000006,1.1299999999999999,26.03,null,null,null,null,null,null,6.2228260869565224,4.6671195652173916,3.1114130434782612,1.5557065217391306,null,null,80.350877192982452,60.263157894736835,40.175438596491226,20.087719298245613,10.043859649122806]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-03",22.2,23.1,22.2,22.8,3263,73.28,1.1299999999999999,26.21,null,null,null,null,null,null,6.2233823327380131,4.6675367495535101,3.1116911663690066,1.5558455831845033,null,null,80.176991150442475,60.132743362831853,40.088495575221238,20.044247787610619,10.022123893805309]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-02",22.2,22.35,22.15,22.2,1315,71.349999999999994,1.1000000000000001,25.52,null,null,null,null,null,null,6.2227074235807862,4.6670305676855897,3.1113537117903931,1.5556768558951966,null,null,80.707964601769916,60.530973451327448,40.353982300884958,20.176991150442479,10.08849557522124]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-01",21.9,22.15,21.9,22.1,1178,71.03,1.1000000000000001,25.4,null,null,null,null,null,null,6.2228451296426073,4.6671338472319555,3.1114225648213036,1.5557112824106518,null,null,80.72727272727272,60.545454545454533,40.36363636363636,20.18181818181818,10.09090909090909]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-26",22,22.25,22,22.15,1163,71.19,1.1000000000000001,25.46,null,null,null,null,null,null,6.2227227931859774,4.6670420948894833,3.1113613965929887,1.5556806982964944,null,null,80.36363636363636,60.27272727272728,40.18181818181818,20.09090909090909,10.045454545454545]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-25",22.2,22.5,22,22,2051,70.709999999999994,1.0900000000000001,25.29,null,null,null,null,null,null,6.222784098890294,4.6670880741677205,3.111392049445147,1.5556960247225735,null,null,80.545454545454533,60.409090909090892,40.272727272727266,20.136363636363633,10.068181818181817]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-24",21.5,22.45,21.5,22.15,4052,71.19,1.1000000000000001,25.46,null,null,null,null,null,null,6.222599349455523,4.6669495120916427,3.1112996747277615,1.5556498373638807,null,null,80.733944954128432,60.550458715596328,40.366972477064216,20.183486238532108,10.091743119266054]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-23",21.45,21.7,21.25,21.5,1627,69.099999999999994,1.07,24.71,null,null,null,null,null,null,6.222784098890294,4.6670880741677205,3.111392049445147,1.5556960247225735,null,null,80.545454545454533,60.409090909090892,40.272727272727266,20.136363636363633,10.068181818181817]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-22",21.45,21.7,21.3,21.45,2490,68.94,1.07,24.66,null,null,null,null,null,null,6.2228654124457314,4.6671490593342986,3.1114327062228657,1.5557163531114329,null,null,80.373831775700936,60.280373831775698,40.186915887850468,20.093457943925234,10.046728971962617]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-19",20.350000000000001,21.35,20.3,21.15,3151,67.97,1.05,24.31,null,null,null,null,null,null,6.2228024369016541,4.6671018276762402,3.1114012184508271,1.5557006092254135,null,null,80.186915887850461,60.140186915887838,40.09345794392523,20.046728971962615,10.023364485981308]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-18",20,20.350000000000001,20,20.350000000000001,1486,65.400000000000006,1.01,23.39,null,null,null,null,null,null,6.2233338237457705,4.6675003678093274,3.1116669118728852,1.5558334559364426,null,null,80.571428571428569,60.428571428571423,40.285714285714285,20.142857142857142,{"$f":"AL$1*$Q62/$T62","v":10.071428571428571}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-17",20.05,20.05,19.899999999999999,19.899999999999999,550,63.96,0.99,22.87,null,null,null,null,null,null,6.2232415902140668,4.6674311926605503,3.1116207951070334,1.5558103975535167,null,null,80.594059405940598,60.445544554455452,40.297029702970299,20.14851485148515,10.074257425742575]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-16",19.899999999999999,20,19.75,20,748,64.28,1,22.99,null,null,null,null,null,null,6.2226391494684181,4.6669793621013129,3.1113195747342091,1.5556597873671045,null,null,80.404040404040401,60.303030303030297,40.202020202020201,20.1010101010101,10.05050505050505]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-15",19.649999999999999,19.899999999999999,19.649999999999999,19.8,517,63.63,0.99,22.76,null,null,null,null,null,null,6.2227753578095832,4.667081518357187,3.1113876789047916,1.5556938394523958,null,null,80,60,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-03",20,20.399999999999999,20,20,997,64.28,1,22.99,null,null,null,null,null,null,6.2234794908062234,4.6676096181046676,3.1117397454031117,1.5558698727015559,null,null,80,60.000000000000007,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-02",20.05,20.2,19.95,20.2,794,64.92,1,23.22,null,null,null,null,null,null,{"$f":"AB$1*$Q67/$S67","v":6.2227753578095832},{"$f":"AC$1*$Q67/$S67","v":4.667081518357187},3.1113876789047916,1.5556938394523958,null,null,{"$f":"AH$1*$Q67/$T67","v":80},60,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-01",19.8,20,19.8,20,625,64.28,1,22.99,null,null,null,null,null,null,6.2230437461491066,4.6672828096118302,3.1115218730745533,1.5557609365372767,null,null,80.8,60.599999999999994,40.4,20.2,10.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-30",20,20,19.75,19.899999999999999,479,63.96,0.99,22.87,null,null,null,null,null,null,6.2227753578095832,4.667081518357187,3.1113876789047916,1.5556938394523958,null,null,80,60,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-29",20,20,19.850000000000001,20,806,64.28,1,22.99,null,null,null,null,null,null,6.2226391494684181,4.6669793621013129,3.1113195747342091,1.5556597873671045,null,null,80.404040404040401,60.303030303030297,40.202020202020201,20.1010101010101,10.05050505050505]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-28",19.850000000000001,19.95,19.8,19.899999999999999,875,63.96,0.99,22.87,null,null,null,null,null,null,6.2227753578095832,4.667081518357187,3.1113876789047916,1.5556938394523958,null,null,80,60,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-27",19.850000000000001,19.899999999999999,19.75,19.850000000000001,478,63.8,0.99,22.82,null,null,null,null,null,null,6.2226391494684181,4.6669793621013129,3.1113195747342091,1.5556597873671045,null,null,80.404040404040401,60.303030303030297,40.202020202020201,20.1010101010101,10.05050505050505]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-26",19.75,19.95,19.649999999999999,19.850000000000001,464,63.8,0.99,22.82,null,null,null,null,null,null,6.2225705329153609,4.6669278996865202,3.1112852664576804,1.5556426332288402,null,null,80.202020202020208,60.151515151515156,40.101010101010104,20.050505050505052,10.025252525252526]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-25",19.8,19.8,19.600000000000001,19.75,356,63.47,0.98,22.7,null,null,null,null,null,null,6.2225705329153609,4.6669278996865202,3.1112852664576804,1.5556426332288402,null,null,80.202020202020208,60.151515151515156,40.101010101010104,20.050505050505052,10.025252525252526]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-22",19.7,19.75,19.55,19.55,435,62.83,0.97,22.47,null,null,null,null,null,null,6.2234126358909725,4.6675594769182291,3.1117063179454862,1.5558531589727431,null,null,80.612244897959187,60.45918367346939,40.306122448979593,20.153061224489797,10.076530612244898]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-21",19.95,19.95,19.649999999999999,19.7,848,63.31,0.98,22.64,null,null,null,null,null,null,6.2231418112366708,4.6673563584275026,3.1115709056183354,1.5557854528091677,null,null,80.61855670103094,60.463917525773205,40.30927835051547,20.154639175257735,10.077319587628867]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-20",19.899999999999999,19.899999999999999,19.600000000000001,19.75,744,63.47,0.98,22.7,null,null,null,null,null,null,6.2233454430579682,4.6675090822934759,3.1116727215289841,1.5558363607644921,null,null,80.408163265306115,60.306122448979586,40.204081632653057,20.102040816326529,10.051020408163264]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-19",19.7,19.899999999999999,19.649999999999999,19.899999999999999,966,63.96,0.99,22.87,null,null,null,null,null,null,6.2234126358909725,4.6675594769182291,3.1117063179454862,1.5558531589727431,null,null,80.612244897959187,60.45918367346939,40.306122448979593,20.153061224489797,10.076530612244898]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-18",19.8,20.149999999999999,19.55,19.600000000000001,1990,62.99,0.98,22.53,null,null,null,null,null,null,6.2226391494684181,4.6669793621013129,3.1113195747342091,1.5556597873671045,null,null,80.404040404040401,60.303030303030297,40.202020202020201,20.1010101010101,10.05050505050505]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-15",19.8,20.2,19.8,20,864,64.28,1,22.99,null,null,null,null,null,null,6.2232100333386251,4.667407525003969,3.1116050166693126,1.5558025083346563,null,null,80.000000000000014,60.000000000000007,40.000000000000007,20.000000000000004,10.000000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-14",20.05,20.05,19.600000000000001,19.850000000000001,654,63.8,0.99,22.82,null,null,null,null,null,null,6.2227753578095832,4.667081518357187,3.1113876789047916,1.5556938394523958,null,null,80,60,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-13",19.8,20.05,19.8,20.05,712,64.44,1,23.05,null,null,null,null,null,null,6.2225705329153609,4.6669278996865202,3.1112852664576804,1.5556426332288402,null,null,80.202020202020208,60.151515151515156,40.101010101010104,20.050505050505052,10.025252525252526]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-12",20.2,20.2,19.600000000000001,19.8,1369,63.63,0.99,22.76,null,null,null,null,null,null,6.2228429546865307,4.667132216014898,3.1114214773432654,1.5557107386716327,null,null,80.2,60.150000000000006,40.1,20.05,10.025]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-11",20.3,20.3,20,20.100000000000001,890,64.599999999999994,1,23.1,null,null,null,null,null,null,6.2234794908062234,4.6676096181046676,3.1117397454031117,1.5558698727015559,null,null,80,60.000000000000007,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-08",19.649999999999999,20.350000000000001,19.649999999999999,20.3,1128,65.239999999999995,1.01,23.33,null,null,null,null,null,null,6.2229102167182671,4.6671826625386998,3.1114551083591335,1.5557275541795668,null,null,80.400000000000006,60.300000000000004,40.200000000000003,20.100000000000001,10.050000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-07",20.05,20.25,19.55,19.7,1276,63.31,0.98,22.64,null,null,null,null,null,null,6.2231759656652361,4.6673819742489275,3.1115879828326181,1.555793991416309,null,null,80.396039603960403,60.297029702970299,40.198019801980202,20.099009900990101,10.04950495049505]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-06",20.2,20.350000000000001,19.95,20.05,1092,64.44,1,23.05,null,null,null,null,null,null,6.2233454430579682,4.6675090822934759,3.1116727215289841,1.5558363607644921,null,null,80.408163265306115,60.306122448979586,40.204081632653057,20.102040816326529,10.051020408163264]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-05",20.5,20.7,20.100000000000001,20.149999999999999,1046,64.760000000000005,1,23.16,null,null,null,null,null,null,6.2228429546865307,4.667132216014898,3.1114214773432654,1.5557107386716327,null,null,80.2,60.150000000000006,40.1,20.05,10.025]
[null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-04",20.8,20.95,20.350000000000001,20.75,1504,66.69,1.03,23.85,null,null,null,null,null,null,6.2229771463866577,4.6672328597899932,3.1114885731933288,1.5557442865966644,null,null,80.599999999999994,60.449999999999996,40.299999999999997,20.149999999999999,10.074999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31",20.25,21.1,20.2,20.7,2785,66.53,1.03,23.79,null,null,null,null,null,null,6.2228220122956968,4.6671165092217723,3.1114110061478484,1.5557055030739242,null,null,80.582524271844662,60.436893203883493,40.291262135922331,20.145631067961165,10.072815533980583]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-30",20.149999999999999,20.350000000000001,20.05,20.100000000000001,637,64.599999999999994,1,23.1,null,null,null,null,null,null,6.2227566511348265,4.6670674883511198,3.1113783255674132,1.5556891627837066,null,null,80.388349514563103,60.291262135922324,40.194174757281552,20.097087378640776,10.048543689320388]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-29",20.149999999999999,20.149999999999999,19.850000000000001,20.149999999999999,626,64.760000000000005,1,23.16,null,null,null,null,null,null,6.2229102167182671,4.6671826625386998,3.1114551083591335,1.5557275541795668,null,null,80.400000000000006,60.300000000000004,40.200000000000003,20.100000000000001,10.050000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-28",19.95,20.6,19.899999999999999,20.149999999999999,1855,64.760000000000005,1,23.16,null,null,null,null,null,null,6.2229771463866577,4.6672328597899932,3.1114885731933288,1.5557442865966644,null,null,80.599999999999994,60.449999999999996,40.299999999999997,20.149999999999999,10.074999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-25",19.8,19.899999999999999,19.75,19.850000000000001,393,63.8,0.99,22.82,null,null,null,null,null,null,6.2229771463866577,4.6672328597899932,3.1114885731933288,1.5557442865966644,null,null,80.599999999999994,60.449999999999996,40.299999999999997,20.149999999999999,10.074999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-24",19.75,19.899999999999999,19.7,19.75,392,63.47,0.98,22.7,null,null,null,null,null,null,6.2225705329153609,4.6669278996865202,3.1112852664576804,1.5556426332288402,null,null,80.202020202020208,60.151515151515156,40.101010101010104,20.050505050505052,10.025252525252526]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-23",20,20.05,19.649999999999999,19.7,669,63.31,0.98,22.64,null,null,null,null,null,null,6.2234126358909725,4.6675594769182291,3.1117063179454862,1.5558531589727431,null,null,80.612244897959187,60.45918367346939,40.306122448979593,20.153061224489797,10.076530612244898]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-22",19.600000000000001,19.95,19.45,19.899999999999999,957,63.96,0.99,22.87,null,null,null,null,null,null,6.2233454430579682,4.6675090822934759,3.1116727215289841,1.5558363607644921,null,null,80.408163265306115,60.306122448979586,40.204081632653057,20.102040816326529,10.051020408163264]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-21",19.100000000000001,19.399999999999999,19.100000000000001,19.3,573,62.03,0.96,22.18,null,null,null,null,null,null,6.2226391494684181,4.6669793621013129,3.1113195747342091,1.5556597873671045,null,null,80.404040404040401,60.303030303030297,40.202020202020201,20.1010101010101,10.05050505050505]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-18",19.45,19.8,19.100000000000001,19.100000000000001,794,61.38,0.95,21.95,null,null,null,null,null,null,6.2227954215702077,4.6670965661776558,3.1113977107851039,1.5556988553925519,null,null,80.416666666666671,60.312500000000007,40.208333333333336,20.104166666666668,10.052083333333334]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-17",19.3,19.7,19.3,19.45,524,62.51,0.97,22.36,null,null,null,null,null,null,6.2235255783642875,4.6676441837732154,3.1117627891821438,1.5558813945910719,null,null,80.421052631578959,60.31578947368422,40.21052631578948,20.10526315789474,10.05263157894737]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-16",19.100000000000001,19.45,18.95,19.3,755,62.03,0.96,22.18,null,null,null,null,null,null,6.2230043193089104,4.667253239481683,3.1115021596544552,1.5557510798272276,null,null,80.206185567010309,60.154639175257728,40.103092783505154,20.051546391752577,10.025773195876289]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-15",19.05,19.3,19.05,19.100000000000001,447,61.38,0.95,21.95,null,null,null,null,null,null,6.2227954215702077,4.6670965661776558,3.1113977107851039,1.5556988553925519,null,null,80.416666666666671,60.312500000000007,40.208333333333336,20.104166666666668,10.052083333333334]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-14",19.350000000000001,19.350000000000001,18.899999999999999,19.100000000000001,752,61.38,0.95,21.95,null,null,null,null,null,null,6.2235255783642875,4.6676441837732154,3.1117627891821438,1.5558813945910719,null,null,80.421052631578959,60.31578947368422,40.21052631578948,20.10526315789474,10.05263157894737]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-11",19.75,19.8,19.5,19.5,737,62.67,0.97,22.41,null,null,null,null,null,null,6.2235255783642875,4.6676441837732154,3.1117627891821438,1.5558813945910719,null,null,80.421052631578959,60.31578947368422,40.21052631578948,20.10526315789474,10.05263157894737]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-10",19.7,19.899999999999999,19.45,19.8,606,63.63,0.99,22.76,null,null,null,null,null,null,6.2230732407850642,4.6673049305887986,3.1115366203925321,1.555768310196266,null,null,80.412371134020617,60.309278350515463,40.206185567010309,20.103092783505154,10.051546391752577]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-09",20.149999999999999,20.149999999999999,19.850000000000001,19.95,686,64.12,0.99,22.93,null,null,null,null,null,null,6.2234794908062234,4.6676096181046676,3.1117397454031117,1.5558698727015559,null,null,80,60.000000000000007,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-08",20.100000000000001,20.149999999999999,20,20.05,548,64.44,1,23.05,null,null,null,null,null,null,6.2227074235807853,4.6670305676855888,3.1113537117903927,1.5556768558951963,null,null,80.606060606060609,60.454545454545446,40.303030303030305,20.151515151515152,10.075757575757576]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-07",20.100000000000001,20.149999999999999,20,20.100000000000001,392,64.599999999999994,1,23.1,null,null,null,null,null,null,6.2228429546865307,4.667132216014898,3.1114214773432654,1.5557107386716327,null,null,80.2,60.150000000000006,40.1,20.05,10.025]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-04",20,20.05,19.95,20.05,830,64.44,1,23.05,null,null,null,null,null,null,6.2229102167182671,4.6671826625386998,3.1114551083591335,1.5557275541795668,null,null,80.400000000000006,60.300000000000004,40.200000000000003,20.100000000000001,10.050000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-03",20.100000000000001,20.2,19.95,20.05,664,64.44,1,23.05,null,null,null,null,null,null,6.2228429546865307,4.667132216014898,3.1114214773432654,1.5557107386716327,null,null,80.2,60.150000000000006,40.1,20.05,10.025]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-02",19.7,20.100000000000001,19.7,20.100000000000001,1383,64.599999999999994,1,23.1,null,null,null,null,null,null,6.2228429546865307,4.667132216014898,3.1114214773432654,1.5557107386716327,null,null,80.2,60.150000000000006,40.1,20.05,10.025]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-01",19.45,19.7,19.45,19.55,287,62.83,0.97,22.47,null,null,null,null,null,null,6.2229102167182671,4.6671826625386998,3.1114551083591335,1.5557275541795668,null,null,80.400000000000006,60.300000000000004,40.200000000000003,20.100000000000001,10.050000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-30",19.5,19.5,19.25,19.45,628,51.63,0.97,22.36,null,null,null,null,null,null,6.2231418112366708,4.6673563584275026,3.1115709056183354,1.5557854528091677,null,null,80.61855670103094,60.463917525773205,40.30927835051547,20.154639175257735,10.077319587628867]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-27",19.149999999999999,20.3,19.149999999999999,19.55,2015,51.9,0.97,22.47,null,null,null,null,null,null,7.5343792368777835,5.6507844276583379,3.7671896184388918,1.8835948092194459,null,null,80.206185567010309,60.154639175257728,40.103092783505154,20.051546391752577,10.025773195876289]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-26",19.05,19.25,19.05,19.100000000000001,327,50.7,0.95,21.95,null,null,null,null,null,null,7.5337186897880546,5.6502890173410405,3.7668593448940273,1.8834296724470136,null,null,80.61855670103094,60.463917525773205,40.30927835051547,20.154639175257735,10.077319587628867]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-25",19.149999999999999,19.25,19,19.149999999999999,337,50.84,0.95,22.01,null,null,null,null,null,null,7.5345167652859955,5.6508875739644964,3.7672583826429977,1.8836291913214989,null,null,80.421052631578959,60.31578947368422,40.21052631578948,20.10526315789474,10.05263157894737]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-24",19,19.149999999999999,19,19.149999999999999,299,50.84,0.95,22.01,null,null,null,null,null,null,7.5334382376081823,5.6500786782061363,3.7667191188040912,1.8833595594020456,null,null,80.631578947368425,60.473684210526315,40.315789473684212,20.157894736842106,10.078947368421053]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-23",19.25,19.3,19.05,19.05,460,50.57,0.95,21.9,null,null,null,null,null,null,7.5334382376081823,5.6500786782061363,3.7667191188040912,1.8833595594020456,null,null,80.631578947368425,60.473684210526315,40.315789473684212,20.157894736842106,10.078947368421053]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-20",19.25,19.3,19.149999999999999,19.25,290,51.1,0.96,22.13,null,null,null,null,null,null,7.5341111330828552,5.6505833498121412,3.7670555665414276,1.8835277832707138,null,null,80.21052631578948,60.157894736842117,40.10526315789474,20.05263157894737,10.026315789473685]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-19",19.100000000000001,19.25,19,19.2,388,50.97,0.96,22.07,null,null,null,null,null,null,7.5342465753424657,5.6506849315068495,3.7671232876712328,1.8835616438356164,null,null,80.208333333333343,60.15625,40.104166666666671,20.052083333333336,10.026041666666668]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-18",19.350000000000001,19.350000000000001,19.100000000000001,19.100000000000001,238,50.7,0.95,21.95,null,null,null,null,null,null,7.5338434373160688,5.6503825779870516,3.7669217186580344,1.8834608593290172,null,null,80,59.999999999999993,40,20,10]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-17",19.149999999999999,19.25,19.05,19.149999999999999,362,50.84,0.95,22.01,null,null,null,null,null,null,7.5345167652859955,5.6508875739644964,3.7672583826429977,1.8836291913214989,null,null,80.421052631578959,60.31578947368422,40.21052631578948,20.10526315789474,10.05263157894737]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-16",18.8,19.100000000000001,18.649999999999999,18.95,589,50.3,0.94,21.78,null,null,null,null,null,null,7.5334382376081823,5.6500786782061363,3.7667191188040912,1.8833595594020456,null,null,80.631578947368425,60.473684210526315,40.315789473684212,20.157894736842106,10.078947368421053]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-13",19,19.25,18.95,19.100000000000001,597,50.7,0.95,17.52,null,null,null,null,null,null,7.53479125248509,5.6510934393638177,3.767395626242545,1.8836978131212725,null,null,80.638297872340431,60.478723404255319,40.319148936170215,20.159574468085108,10.079787234042554]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-12",19.100000000000001,19.25,19,19.100000000000001,305,50.7,0.99,17.52,null,null,null,null,null,null,7.5345167652859955,5.6508875739644964,3.7672583826429977,1.8836291913214989,null,null,80.421052631578959,60.31578947368422,40.21052631578948,20.10526315789474,10.05263157894737]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-11",19.5,19.5,19,19.100000000000001,718,50.7,0.99,17.52,null,null,null,null,null,null,7.5345167652859955,5.6508875739644964,3.7672583826429977,1.8836291913214989,null,null,77.171717171717177,57.878787878787882,38.585858585858588,19.292929292929294,{"$f":"AL$1*$Q126/$T126","v":9.6464646464646471}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-10",19.8,19.8,19.55,19.55,515,51.9,1.01,17.940000000000001,null,null,null,null,null,null,7.5345167652859955,5.6508875739644964,3.7672583826429977,1.8836291913214989,null,null,77.171717171717177,57.878787878787882,38.585858585858588,19.292929292929294,9.6464646464646471]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-09",20,20.149999999999999,19.8,19.8,725,52.56,1.03,18.170000000000002,null,null,null,null,null,null,7.5337186897880546,5.6502890173410405,3.7668593448940273,1.8834296724470136,null,null,77.425742574257427,58.069306930693074,38.712871287128714,19.356435643564357,9.6782178217821784]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-06",20.05,20.149999999999999,19.899999999999999,20,1036,53.09,1.04,18.350000000000001,null,null,null,null,null,null,7.5342465753424657,5.6506849315068495,3.7671232876712328,1.8835616438356164,null,null,76.893203883495147,57.66990291262136,38.446601941747574,19.223300970873787,9.6116504854368934]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-05",20,20.100000000000001,19.899999999999999,20,798,53.09,1.04,18.350000000000001,null,null,null,null,null,null,7.5343755886230923,5.6507816914673192,3.7671877943115462,1.8835938971557731,null,null,76.92307692307692,57.692307692307693,38.46153846153846,{"$f":"AK$1*$Q130/$T130","v":19.23076923076923},9.615384615384615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-04",19.8,19.95,19.7,19.899999999999999,934,52.83,1.03,18.260000000000002,null,null,null,null,null,null,{"$f":"AB$1*$Q131/$S131","v":7.5343755886230923},{"$f":"AC$1*$Q131/$S131","v":5.6507816914673192},3.7671877943115462,1.8835938971557731,null,null,{"$f":"AH$1*$Q131/$T131","v":76.92307692307692},57.692307692307693,38.46153846153846,19.23076923076923,9.615384615384615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-03",19.55,19.7,19.5,19.600000000000001,542,52.03,1.02,17.98,null,null,null,null,null,null,7.5335983342797652,5.6501987507098246,3.7667991671398826,1.8833995835699413,null,null,77.28155339805825,57.961165048543684,38.640776699029125,19.320388349514563,9.6601941747572813]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-02",19.75,19.8,19.5,19.7,362,52.3,1.02,18.07,null,null,null,null,null,null,7.5341149336921003,5.6505862002690757,3.7670574668460501,1.8835287334230251,null,null,76.862745098039227,57.647058823529413,38.431372549019613,19.215686274509807,9.6078431372549034]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-30",19.45,19.8,19.350000000000001,19.7,411,52.3,1.02,18.07,null,null,null,null,null,null,7.533460803059274,5.6500956022944555,3.766730401529637,1.8833652007648185,null,null,77.254901960784309,57.941176470588232,38.627450980392155,19.313725490196077,9.6568627450980387]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-29",19.5,19.649999999999999,19.399999999999999,19.45,419,51.63,1.01,17.84,null,null,null,null,null,null,7.533460803059274,5.6500956022944555,3.766730401529637,1.8833652007648185,null,null,77.254901960784309,57.941176470588232,38.627450980392155,19.313725490196077,9.6568627450980387]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-28",19.8,19.8,19.5,19.5,708,51.76,1.01,17.89,null,null,null,null,null,null,7.5343792368777835,5.6507844276583379,3.7671896184388918,1.8835948092194459,null,null,77.029702970297024,57.772277227722768,38.514851485148512,19.257425742574256,9.6287128712871279]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-27",20,20.05,19.7,19.75,807,52.43,1.02,18.12,null,null,null,null,null,null,7.5347758887171565,5.6510819165378674,3.7673879443585783,1.8836939721792891,null,null,77.227722772277232,57.920792079207921,38.613861386138616,19.306930693069308,9.653465346534654]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-26",20.149999999999999,20.149999999999999,19.95,20,492,53.09,1.04,18.350000000000001,null,null,null,null,null,null,7.5338546633606711,5.6503909975205033,3.7669273316803356,1.8834636658401678,null,null,77.450980392156865,58.088235294117645,38.725490196078432,19.362745098039216,9.6813725490196081]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-23",20.100000000000001,20.25,20.05,20.100000000000001,539,53.36,1.04,18.440000000000001,null,null,null,null,null,null,7.5343755886230923,5.6507816914673192,3.7671877943115462,1.8835938971557731,null,null,76.92307692307692,57.692307692307693,38.46153846153846,19.23076923076923,9.615384615384615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-22",20.05,20.2,20.05,20.100000000000001,472,53.36,1.04,18.440000000000001,null,null,null,null,null,null,7.5337331334332838,5.6502998500749628,3.7668665667166419,1.8834332833583209,null,null,77.307692307692307,57.980769230769234,38.653846153846153,19.326923076923077,9.6634615384615383]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-21",20.399999999999999,20.399999999999999,20,20.05,672,53.22,1.04,18.39,null,null,null,null,null,null,7.5337331334332838,5.6502998500749628,3.7668665667166419,1.8834332833583209,null,null,77.307692307692307,57.980769230769234,38.653846153846153,19.326923076923077,9.6634615384615383]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-20",20,20.45,20,20.2,1116,53.62,1.05,18.53,null,null,null,null,null,null,7.5347613679068024,5.6510710259301016,3.7673806839534012,1.8836903419767006,null,null,77.115384615384613,57.836538461538467,38.557692307692307,19.278846153846153,9.6394230769230766]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-19",20.25,20.3,19.8,20.05,957,53.22,1.04,18.39,null,null,null,null,null,null,7.5345020514733312,5.6508765386049982,3.7672510257366656,1.8836255128683328,null,null,76.952380952380949,57.714285714285708,38.476190476190474,19.238095238095237,9.6190476190476186]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-16",19.7,20.2,19.7,20,1355,53.09,1.04,18.350000000000001,null,null,null,null,null,null,7.5347613679068024,5.6510710259301016,3.7673806839534012,1.8836903419767006,null,null,77.115384615384613,57.836538461538467,38.557692307692307,19.278846153846153,9.6394230769230766]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-15",19.5,19.75,19.5,19.649999999999999,790,52.16,1.02,18.03,null,null,null,null,null,null,7.5343755886230923,5.6507816914673192,3.7671877943115462,1.8835938971557731,null,null,76.92307692307692,57.692307692307693,38.46153846153846,19.23076923076923,9.615384615384615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-14",19.2,19.600000000000001,19.05,19.399999999999999,955,51.5,1,17.8,null,null,null,null,null,null,7.5345092024539886,5.6508819018404912,3.7672546012269943,1.8836273006134971,null,null,77.058823529411754,57.794117647058819,38.529411764705877,19.264705882352938,9.6323529411764692]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-13",19,19.2,19,19.2,740,50.97,0.99,17.61,null,null,null,null,null,null,7.5339805825242721,5.650485436893204,3.766990291262136,1.883495145631068,null,null,77.599999999999994,58.199999999999996,38.799999999999997,19.399999999999999,9.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-12",19,19,18.899999999999999,18.95,494,50.3,0.98,17.39,null,null,null,null,null,null,7.5338434373160688,5.6503825779870516,3.7669217186580344,1.8834608593290172,null,null,77.575757575757578,58.18181818181818,38.787878787878789,19.393939393939394,9.6969696969696972]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-08",19.05,19.149999999999999,18.7,18.75,1062,49.77,0.97,17.2,null,null,null,null,null,null,7.53479125248509,5.6510934393638177,3.767395626242545,1.8836978131212725,null,null,77.346938775510196,58.010204081632651,38.673469387755098,19.336734693877549,9.6683673469387745]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-07",19,19.100000000000001,18.850000000000001,19,1074,50.44,0.98,17.43,null,null,null,null,null,null,7.5346594333936103,5.6509945750452077,3.7673297166968052,1.8836648583484026,null,null,77.319587628865975,57.989690721649488,38.659793814432987,19.329896907216494,9.6649484536082468]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-06",19.2,19.3,18.8,18.8,1276,49.91,0.97,17.25,null,null,null,null,null,null,7.5337034099920706,5.6502775574940527,3.7668517049960353,1.8834258524980176,null,null,77.551020408163268,58.163265306122447,38.775510204081634,19.387755102040817,9.6938775510204085]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-05",18.399999999999999,19.100000000000001,18.399999999999999,19,1356,50.44,0.98,17.43,null,null,null,null,null,null,7.5335604087357249,5.6501703065517939,3.7667802043678624,1.8833901021839312,null,null,77.525773195876297,58.144329896907223,38.762886597938149,19.381443298969074,9.6907216494845372]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-02",18.25,18.3,18.149999999999999,18.3,454,48.58,0.95,16.79,null,null,null,null,null,null,7.5337034099920706,5.6502775574940527,3.7668517049960353,1.8834258524980176,null,null,77.551020408163268,58.163265306122447,38.775510204081634,19.387755102040817,9.6938775510204085]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-01",18.2,18.25,18.100000000000001,18.149999999999999,578,48.18,0.94,16.649999999999999,null,null,null,null,null,null,7.5339645944833267,5.6504734458624952,3.7669822972416633,1.8834911486208317,null,null,77.05263157894737,57.789473684210535,38.526315789473685,19.263157894736842,9.6315789473684212]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-30",18,18.149999999999999,17.95,18.100000000000001,333,25.84,0.94,16.61,null,null,null,null,null,null,7.5342465753424657,5.6506849315068495,3.7671232876712328,1.8835616438356164,null,null,77.234042553191486,57.925531914893618,38.617021276595743,19.308510638297872,9.6542553191489358]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-25",18.3,18.350000000000001,18,18.100000000000001,574,25.84,0.94,16.61,null,null,null,null,null,null,14.009287925696594,10.506965944272446,7.0046439628482968,3.5023219814241484,null,null,77.021276595744695,57.765957446808521,38.510638297872347,19.255319148936174,9.6276595744680868]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-24",17.899999999999999,18.350000000000001,17.75,18.350000000000001,1333,26.2,0.95,16.829999999999998,null,null,null,null,null,null,14.009287925696594,10.506965944272446,7.0046439628482968,3.5023219814241484,null,null,77.021276595744695,57.765957446808521,38.510638297872347,19.255319148936174,9.6276595744680868]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-23",18.2,18.2,17.899999999999999,17.899999999999999,804,25.55,0.93,16.420000000000002,null,null,null,null,null,null,14.007633587786261,10.505725190839694,7.0038167938931304,3.5019083969465652,null,null,77.26315789473685,57.947368421052637,38.631578947368425,19.315789473684212,9.6578947368421062]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-22",18.100000000000001,18.25,18.05,18.25,742,26.05,0.95,16.739999999999998,null,null,null,null,null,null,14.011741682974559,10.50880626223092,7.0058708414872797,3.5029354207436398,null,null,76.989247311827953,57.741935483870961,38.494623655913976,19.247311827956988,9.6236559139784941]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-21",18.3,18.3,17.95,18.100000000000001,663,25.84,0.94,16.61,null,null,null,null,null,null,14.01151631477927,10.508637236084454,7.0057581573896348,3.5028790786948174,null,null,76.842105263157904,57.631578947368425,38.421052631578952,19.210526315789476,9.6052631578947381]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-18",18.3,18.5,18.149999999999999,18.5,1090,26.41,0.96,16.97,null,null,null,null,null,null,14.009287925696594,10.506965944272446,7.0046439628482968,3.5023219814241484,null,null,77.021276595744695,57.765957446808521,38.510638297872347,19.255319148936174,9.6276595744680868]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-17",18.2,18.3,18.05,18.2,852,25.98,0.94,16.7,null,null,null,null,null,null,14.009844755774328,10.507383566830747,7.0049223778871639,3.5024611889435819,null,null,77.083333333333343,57.8125,38.541666666666671,19.270833333333336,9.6354166666666679]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-16",18.100000000000001,18.149999999999999,18,18.149999999999999,697,25.91,0.94,16.649999999999999,null,null,null,null,null,null,14.01077752117013,10.508083140877599,7.0053887605850651,3.5026943802925325,null,null,77.446808510638306,58.085106382978722,38.723404255319153,19.361702127659576,9.6808510638297882]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-15",18.100000000000001,18.25,17.899999999999999,18.05,957,25.77,0.93,16.559999999999999,null,null,null,null,null,null,14.010034735623311,10.507526051717484,7.0050173678116554,3.5025086839058277,null,null,77.234042553191486,57.925531914893618,38.617021276595743,19.308510638297872,9.6542553191489358]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-14",18.149999999999999,18.2,17.899999999999999,17.95,720,25.63,0.93,16.47,null,null,null,null,null,null,14.008537058595266,10.506402793946449,7.004268529297633,3.5021342646488165,null,null,77.634408602150543,58.225806451612904,38.817204301075272,19.408602150537636,9.7043010752688179]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-11",18.149999999999999,18.25,18,18.25,781,26.05,0.95,16.739999999999998,null,null,null,null,null,null,14.007023019898558,10.505267264923917,7.0035115099492788,3.5017557549746394,null,null,77.204301075268816,57.903225806451601,38.602150537634408,19.301075268817204,9.650537634408602]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-10",18,18.2,17.899999999999999,18.149999999999999,635,25.91,0.94,16.649999999999999,null,null,null,null,null,null,14.01151631477927,10.508637236084454,7.0057581573896348,3.5028790786948174,null,null,76.842105263157904,57.631578947368425,38.421052631578952,19.210526315789476,9.6052631578947381]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-09",17.850000000000001,18,17.8,17.899999999999999,1023,25.55,0.93,16.420000000000002,null,null,null,null,null,null,14.010034735623311,10.507526051717484,7.0050173678116554,3.5025086839058277,null,null,77.234042553191486,57.925531914893618,38.617021276595743,19.308510638297872,9.6542553191489358]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-08",18.149999999999999,18.149999999999999,17.5,17.75,1080,25.34,0.92,16.28,null,null,null,null,null,null,14.011741682974559,10.50880626223092,7.0058708414872797,3.5029354207436398,null,null,76.989247311827953,57.741935483870961,38.494623655913976,19.247311827956988,9.6236559139784941]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-07",17.5,17.5,17.3,17.3,310,24.7,0.9,15.87,null,null,null,null,null,null,14.009471191791635,10.507103393843725,7.0047355958958173,3.5023677979479086,null,null,77.173913043478251,57.880434782608695,38.586956521739125,19.293478260869563,9.6467391304347814]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-04",17.350000000000001,17.899999999999999,17.350000000000001,17.5,1126,24.98,0.91,16.059999999999999,null,null,null,null,null,null,14.008097165991904,10.506072874493928,7.004048582995952,3.502024291497976,null,null,76.888888888888886,57.666666666666671,38.444444444444443,19.222222222222221,9.6111111111111107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-03",17.3,17.350000000000001,17.2,17.3,581,24.7,0.9,15.87,null,null,null,null,null,null,14.011208967173738,10.508406725380304,7.0056044835868692,3.5028022417934346,null,null,76.92307692307692,57.692307692307693,38.46153846153846,19.23076923076923,9.615384615384615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-02",17.100000000000001,17.3,17,17.2,841,24.55,0.89,15.78,null,null,null,null,null,null,14.008097165991904,10.506072874493928,7.004048582995952,3.502024291497976,null,null,76.888888888888886,57.666666666666671,38.444444444444443,19.222222222222221,9.6111111111111107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-01",17.149999999999999,17.399999999999999,17.05,17.3,502,24.7,0.9,15.87,null,null,null,null,null,null,14.012219959266803,10.509164969450101,7.0061099796334014,3.5030549898167007,null,null,77.303370786516851,57.977528089887635,38.651685393258425,19.325842696629213,9.6629213483146064]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-31",17.5,17.5,17.100000000000001,17.149999999999999,680,24.48,0.89,15.73,null,null,null,null,null,null,14.008097165991904,10.506072874493928,7.004048582995952,3.502024291497976,null,null,76.888888888888886,57.666666666666671,38.444444444444443,19.222222222222221,9.6111111111111107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-28",17.3,17.5,17.25,17.350000000000001,1014,24.77,0.9,15.92,null,null,null,null,null,null,14.011437908496731,10.508578431372548,7.0057189542483655,3.5028594771241828,null,null,77.078651685393254,57.80898876404494,38.539325842696627,19.269662921348313,9.6348314606741567]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-27",17.350000000000001,17.399999999999999,16.95,17.100000000000001,2173,24.41,0.89,15.69,null,null,null,null,null,null,14.008881711748083,10.506661283811061,7.0044408558740416,3.5022204279370208,null,null,77.111111111111114,57.833333333333336,38.555555555555557,19.277777777777779,9.6388888888888893]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-26",16.649999999999999,18.05,16.5,18.05,3533,25.77,0.93,16.559999999999999,null,null,null,null,null,null,14.010651372388365,10.507988529291273,7.0053256861941824,3.5026628430970912,null,null,76.853932584269671,57.640449438202253,38.426966292134836,19.213483146067418,9.6067415730337089]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-25",16,16.649999999999999,16,16.600000000000001,2968,23.7,0.86,15.23,null,null,null,null,null,null,14.008537058595266,10.506402793946449,7.004268529297633,3.5021342646488165,null,null,77.634408602150543,58.225806451612904,38.817204301075272,19.408602150537636,9.7043010752688179]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-24",17,17.3,15.85,16.649999999999999,3420,23.77,0.86,15.28,null,null,null,null,null,null,14.008438818565402,10.506329113924052,7.004219409282701,3.5021097046413505,null,null,77.209302325581405,57.906976744186053,38.604651162790702,19.302325581395351,9.6511627906976756]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-21",18,18.05,17.55,17.600000000000001,2525,25.13,0.91,16.149999999999999,null,null,null,null,null,null,14.009255363904082,10.506941522928059,7.0046276819520408,3.5023138409760204,null,null,77.441860465116278,58.081395348837205,38.720930232558139,19.36046511627907,9.6802325581395348]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-20",18.95,18.95,17.899999999999999,18.350000000000001,2585,26.2,0.95,16.829999999999998,null,null,null,null,null,null,14.007162753680861,10.505372065260644,7.0035813768404305,3.5017906884202152,null,null,77.362637362637372,58.021978021978022,38.681318681318686,19.340659340659343,9.6703296703296715]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-19",19.899999999999999,19.95,19,19,2170,27.12,0.98,17.43,null,null,null,null,null,null,14.007633587786261,10.505725190839694,7.0038167938931304,3.5019083969465652,null,null,77.26315789473685,57.947368421052637,38.631578947368425,19.315789473684212,9.6578947368421062]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-18",20,20.149999999999999,19.95,19.95,682,28.48,1.03,18.3,null,null,null,null,null,null,14.011799410029498,10.508849557522124,7.0058997050147491,3.5029498525073746,null,null,77.551020408163268,58.163265306122447,38.775510204081634,19.387755102040817,9.6938775510204085]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-17",20.2,20.2,20,20,517,28.55,1.04,18.350000000000001,null,null,null,null,null,null,14.009831460674157,10.507373595505618,7.0049157303370784,3.5024578651685392,null,null,77.475728155339795,58.106796116504846,38.737864077669897,19.368932038834949,9.6844660194174743]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-14",20.149999999999999,20.25,20.05,20.2,433,28.84,1.05,14.33,null,null,null,null,null,null,14.010507880910682,10.507880910683012,7.0052539404553409,3.5026269702276704,null,null,76.92307692307692,57.692307692307693,38.46153846153846,19.23076923076923,9.615384615384615]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-13",20.05,20.25,20,20.149999999999999,456,28.77,0.97,14.29,null,null,null,null,null,null,14.008321775312067,10.50624133148405,7.0041608876560337,3.5020804438280169,null,null,76.952380952380949,57.714285714285708,38.476190476190474,19.238095238095237,9.6190476190476186]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-12",20,20.2,19.95,20.149999999999999,679,28.77,0.97,14.29,null,null,null,null,null,null,14.007646854362182,10.505735140771638,7.0038234271810911,3.5019117135905455,null,null,83.092783505154642,62.319587628865975,41.546391752577321,20.773195876288661,10.38659793814433]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-11",20.6,20.6,20,20,911,28.55,0.97,14.18,null,null,null,null,null,null,14.007646854362182,10.505735140771638,7.0038234271810911,3.5019117135905455,null,null,83.092783505154642,62.319587628865975,41.546391752577321,20.773195876288661,10.38659793814433]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-10",20.2,20.5,20.100000000000001,20.399999999999999,652,29.12,0.99,14.47,null,null,null,null,null,null,14.010507880910682,10.507880910683012,7.0052539404553409,3.5026269702276704,null,null,82.474226804123717,61.855670103092784,41.237113402061858,20.618556701030929,10.309278350515465]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-07",20.100000000000001,20.149999999999999,19.75,20.149999999999999,1608,28.77,0.97,14.29,null,null,null,null,null,null,14.010989010989011,10.508241758241757,7.0054945054945055,3.5027472527472527,null,null,82.424242424242422,61.818181818181813,41.212121212121211,20.606060606060606,10.303030303030303]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-06",21.2,21.25,20,20.2,2625,28.84,0.98,14.33,null,null,null,null,null,null,14.007646854362182,10.505735140771638,7.0038234271810911,3.5019117135905455,null,null,83.092783505154642,62.319587628865975,41.546391752577321,20.773195876288661,10.38659793814433]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-05",21.05,21.25,21,21.25,708,30.34,1.03,15.07,null,null,null,null,null,null,14.008321775312067,10.50624133148405,7.0041608876560337,3.5020804438280169,null,null,82.448979591836732,61.836734693877546,41.224489795918366,20.612244897959183,10.306122448979592]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-04",21.05,21.35,21,21.05,786,30.05,1.02,14.93,null,null,null,null,null,null,14.007910349373764,10.505932762030323,7.0039551746868822,3.5019775873434411,null,null,82.524271844660191,61.893203883495147,41.262135922330096,20.631067961165048,10.315533980582524]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-03",21.1,21.25,21.05,21.1,838,30.12,1.02,14.96,null,null,null,null,null,null,{"$f":"AB$1*$Q195/$S195","v":14.009983361064892},{"$f":"AC$1*$Q195/$S195","v":10.507487520798669},7.0049916805324459,3.502495840266223,null,null,{"$f":"AH$1*$Q195/$T195","v":82.549019607843135},61.911764705882355,41.274509803921568,20.637254901960784,{"$f":"AL$1*$Q195/$T195","v":10.318627450980392}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-31",21.4,21.45,21.1,21.1,565,30.12,1.02,14.96,null,null,null,null,null,null,14.01062416998672,10.50796812749004,7.0053120849933599,3.5026560424966799,null,null,82.745098039215691,62.058823529411768,41.372549019607845,20.686274509803923,10.343137254901961]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-30",21.2,21.45,21.05,21.4,513,30.55,1.03,15.18,null,null,null,null,null,null,14.01062416998672,10.50796812749004,7.0053120849933599,3.5026560424966799,null,null,82.745098039215691,62.058823529411768,41.372549019607845,20.686274509803923,10.343137254901961]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-29",21.3,21.35,21.05,21.2,604,30.27,1.02,15.04,null,null,null,null,null,null,14.009819967266775,10.507364975450082,7.0049099836333877,3.5024549918166938,null,null,83.106796116504853,62.330097087378626,41.553398058252426,20.776699029126213,10.388349514563107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-28",21.3,21.3,20.95,21.1,1058,30.12,1.02,14.96,null,null,null,null,null,null,14.007267922035018,10.505450941526263,7.0036339610175089,3.5018169805087545,null,null,83.137254901960773,62.35294117647058,41.568627450980387,20.784313725490193,10.392156862745097]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-27",21.7,21.85,21,21.3,1720,30.41,1.03,15.11,null,null,null,null,null,null,14.01062416998672,10.50796812749004,7.0053120849933599,3.5026560424966799,null,null,82.745098039215691,62.058823529411768,41.372549019607845,20.686274509803923,10.343137254901961]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-24",22.15,22.15,21.55,21.7,1142,30.98,1.05,15.39,null,null,null,null,null,null,14.008549819138441,10.506412364353832,7.0042749095692205,3.5021374547846102,null,null,82.71844660194175,62.038834951456316,41.359223300970875,20.679611650485437,10.339805825242719]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-23",22.3,22.5,21.9,22.15,2512,31.62,1.07,15.71,null,null,null,null,null,null,14.009038089089735,10.506778566817301,7.0045190445448675,3.5022595222724338,null,null,82.666666666666657,61.999999999999993,41.333333333333329,20.666666666666664,10.333333333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-22",21,22.75,20.95,22.1,2514,31.55,1.07,15.67,null,null,null,null,null,null,14.010120177103099,10.507590132827325,7.0050600885515495,3.5025300442757747,null,null,82.803738317756995,62.102803738317746,41.401869158878498,20.700934579439249,10.350467289719624]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-21",21,21.1,20.85,21,1512,29.98,1.01,14.89,null,null,null,null,null,null,14.009508716323296,10.507131537242472,7.004754358161648,3.502377179080824,null,null,82.616822429906549,61.962616822429915,41.308411214953274,20.654205607476637,10.327102803738319]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-20",21.25,21.4,21.05,21.1,682,30.12,1.02,14.96,null,null,null,null,null,null,14.00933955970647,10.507004669779853,7.0046697798532351,3.5023348899266176,null,null,83.168316831683171,62.376237623762378,41.584158415841586,20.792079207920793,10.396039603960396]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-17",21.3,21.45,21.25,21.25,582,30.34,1.03,15.07,null,null,null,null,null,null,14.01062416998672,10.50796812749004,7.0053120849933599,3.5026560424966799,null,null,82.745098039215691,62.058823529411768,41.372549019607845,20.686274509803923,10.343137254901961]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-16",21.35,21.55,21.15,21.4,878,30.55,1.03,15.18,null,null,null,null,null,null,14.007910349373764,10.505932762030323,7.0039551746868822,3.5019775873434411,null,null,82.524271844660191,61.893203883495147,41.262135922330096,20.631067961165048,10.315533980582524]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-15",21.3,21.6,21.2,21.2,735,30.27,1.02,15.04,null,null,null,null,null,null,14.009819967266775,10.507364975450082,7.0049099836333877,3.5024549918166938,null,null,83.106796116504853,62.330097087378626,41.553398058252426,20.776699029126213,10.388349514563107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-14",21.7,21.7,21.3,21.3,608,30.41,1.03,15.11,null,null,null,null,null,null,14.007267922035018,10.505450941526263,7.0036339610175089,3.5018169805087545,null,null,83.137254901960773,62.35294117647058,41.568627450980387,20.784313725490193,10.392156862745097]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-13",21.75,21.85,21.5,21.5,549,30.69,1.04,15.25,null,null,null,null,null,null,14.008549819138441,10.506412364353832,7.0042749095692205,3.5021374547846102,null,null,82.71844660194175,62.038834951456316,41.359223300970875,20.679611650485437,10.339805825242719]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-09",21.6,21.6,21,21.5,1333,30.69,1.04,15.25,null,null,null,null,null,null,14.011078527207559,10.508308895405669,7.0055392636037794,3.5027696318018897,null,null,82.692307692307693,62.019230769230766,41.346153846153847,20.673076923076923,10.336538461538462]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-08",22.05,22.15,21.6,21.7,1159,30.98,1.05,15.39,null,null,null,null,null,null,14.011078527207559,10.508308895405669,7.0055392636037794,3.5027696318018897,null,null,82.692307692307693,62.019230769230766,41.346153846153847,20.673076923076923,10.336538461538462]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-07",22.25,22.4,22,22.15,607,31.62,1.07,15.71,null,null,null,null,null,null,14.009038089089735,10.506778566817301,7.0045190445448675,3.5022595222724338,null,null,82.666666666666657,61.999999999999993,41.333333333333329,20.666666666666664,10.333333333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-06",22.3,22.45,22.2,22.25,712,31.76,1.08,15.78,null,null,null,null,null,null,14.010120177103099,10.507590132827325,7.0050600885515495,3.5025300442757747,null,null,82.803738317756995,62.102803738317746,41.401869158878498,20.700934579439249,10.350467289719624]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-03",22.55,22.55,22.15,22.3,593,31.84,1.08,15.82,null,null,null,null,null,null,14.011335012594458,10.508501259445843,7.0056675062972289,3.5028337531486144,null,null,82.407407407407405,61.80555555555555,41.203703703703702,20.601851851851851,10.300925925925926]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-02",22.8,22.9,22.5,22.6,984,32.26,1.0900000000000001,16.03,null,null,null,null,null,null,14.007537688442211,10.505653266331658,7.0037688442211055,3.5018844221105527,null,null,82.592592592592595,61.944444444444443,41.296296296296298,20.648148148148149,10.324074074074074]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-01",21.9,22.9,21.85,22.55,1538,32.19,1.0900000000000001,15.99,null,null,null,null,null,null,14.011159330440174,10.508369497830131,7.005579665220087,3.5027898326100435,null,null,82.935779816513758,62.201834862385326,41.467889908256879,20.73394495412844,10.36697247706422]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-30",21.05,21.8,21.05,21.75,672,31.05,1.05,15.43,null,null,null,null,null,null,14.010562286424356,10.507921714818266,7.0052811432121782,3.5026405716060891,null,null,82.752293577981646,62.064220183486242,41.376146788990823,20.688073394495412,10.344036697247706]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-29",21.75,21.75,21.4,21.4,904,30.55,1.03,15.18,null,null,null,null,null,null,14.009661835748792,10.507246376811594,7.0048309178743962,3.5024154589371981,null,null,82.857142857142847,62.142857142857139,41.428571428571423,20.714285714285712,10.357142857142856]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-26",22,22,21.7,21.9,542,31.26,1.06,15.53,null,null,null,null,null,null,14.009819967266775,10.507364975450082,7.0049099836333877,3.5024549918166938,null,null,83.106796116504853,62.330097087378626,41.553398058252426,20.776699029126213,10.388349514563107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-25",21.8,21.95,21.65,21.8,521,31.12,1.05,15.46,null,null,null,null,null,null,14.01151631477927,10.508637236084452,7.0057581573896348,3.5028790786948174,null,null,82.641509433962256,61.981132075471685,41.320754716981128,20.660377358490564,10.330188679245282]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-24",22,22.05,21.8,21.8,479,31.12,1.05,15.46,null,null,null,null,null,null,14.010282776349614,10.507712082262211,7.005141388174807,3.5025706940874035,null,null,83.047619047619051,62.285714285714292,41.523809523809526,20.761904761904763,10.380952380952381]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-23",21.65,22,21.65,22,930,31.41,1.06,15.6,null,null,null,null,null,null,14.010282776349614,10.507712082262211,7.005141388174807,3.5025706940874035,null,null,83.047619047619051,62.285714285714292,41.523809523809526,20.761904761904763,10.380952380952381]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-22",21.5,21.7,21.5,21.6,621,30.84,1.04,15.32,null,null,null,null,null,null,14.008277618592805,10.506208213944603,7.0041388092964025,3.5020694046482013,null,null,83.018867924528294,62.264150943396224,41.509433962264147,20.754716981132074,10.377358490566037]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-18",21.2,21.5,21.2,21.35,1118,30.48,1.03,15.14,null,null,null,null,null,null,14.007782101167315,10.505836575875486,7.0038910505836576,3.5019455252918288,null,null,83.07692307692308,62.307692307692314,41.53846153846154,20.76923076923077,10.384615384615385]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-17",21.35,21.4,21,21.05,1653,30.05,1.02,14.93,null,null,null,null,null,null,14.009186351706036,10.506889763779528,7.0045931758530182,3.5022965879265091,null,null,82.912621359223309,62.184466019417485,41.456310679611654,20.728155339805827,10.364077669902914]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-16",21.5,21.6,21.35,21.4,773,30.55,1.03,15.18,null,null,null,null,null,null,14.009983361064892,10.507487520798669,7.0049916805324459,3.502495840266223,null,null,82.549019607843135,61.911764705882355,41.274509803921568,20.637254901960784,10.318627450980392]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-15",21.25,21.55,21.25,21.5,621,30.69,1.04,15.25,null,null,null,null,null,null,14.009819967266775,10.507364975450082,7.0049099836333877,3.5024549918166938,null,null,83.106796116504853,62.330097087378626,41.553398058252426,20.776699029126213,10.388349514563107]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-12",21.45,21.6,21.2,21.25,1655,30.34,1.03,15.07,null,null,null,null,null,null,14.011078527207559,10.508308895405669,7.0055392636037794,3.5027696318018897,null,null,82.692307692307693,62.019230769230766,41.346153846153847,20.673076923076923,10.336538461538462]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-11",21.7,21.85,21.4,21.45,1889,30.62,1.04,15.21,null,null,null,null,null,null,14.007910349373764,10.505932762030323,7.0039551746868822,3.5019775873434411,null,null,82.524271844660191,61.893203883495147,41.262135922330096,20.631067961165048,10.315533980582524]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-10",21.55,21.9,21.5,21.65,1984,30.91,1.05,15.35,null,null,null,null,null,null,14.010450685826257,10.507838014369693,7.0052253429131284,3.5026126714565642,null,null,82.5,61.874999999999993,41.25,20.625,10.3125]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-09",22,22.1,21.5,21.55,3058,30.76,1.04,15.28,null,null,null,null,null,null,14.008411517308314,10.506308637981236,7.0042057586541571,3.5021028793270785,null,null,82.476190476190467,61.857142857142847,41.238095238095234,20.619047619047617,10.309523809523808]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-08",22,22.05,21.55,22,1986,31.41,1.06,15.6,null,null,null,null,null,null,14.011703511053316,10.508777633289986,7.005851755526658,3.502925877763329,null,null,82.884615384615387,62.16346153846154,41.442307692307693,20.721153846153847,10.360576923076923]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-05",22.8,22.85,21.9,22.05,3476,31.48,1.07,15.64,null,null,null,null,null,null,14.008277618592805,10.506208213944603,7.0041388092964025,3.5020694046482013,null,null,83.018867924528294,62.264150943396224,41.509433962264147,20.754716981132074,10.377358490566037]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-04",23.15,23.3,22.8,22.85,2815,32.619999999999997,1.1000000000000001,16.21,null,null,null,null,null,null,14.008894536213468,10.506670902160101,7.004447268106734,3.502223634053367,null,null,82.429906542056074,61.822429906542055,41.214953271028037,20.607476635514018,10.303738317757009]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-03",23.2,23.4,23.1,23.15,2468,33.049999999999997,1.1200000000000001,16.420000000000002,null,null,null,null,null,null,14.009809932556715,10.507357449417537,7.0049049662783576,3.5024524831391788,null,null,83.090909090909093,62.31818181818182,41.545454545454547,20.772727272727273,10.386363636363637]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-02",23.5,23.5,23.2,23.2,1454,33.119999999999997,1.1200000000000001,16.45,null,null,null,null,null,null,14.00907715582451,10.506807866868382,7.0045385779122551,3.5022692889561275,null,null,82.678571428571416,62.008928571428555,41.339285714285708,20.669642857142854,10.334821428571427]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",23.7,23.7,23.35,23.55,1265,33.619999999999997,1.1399999999999999,16.7,null,null,null,null,null,null,14.009661835748794,10.507246376811596,7.004830917874397,3.5024154589371985,null,null,82.857142857142847,62.142857142857132,41.428571428571423,20.714285714285712,10.357142857142856]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-29",23.75,23.85,23.5,23.7,833,8.11,1.1499999999999999,16.809999999999999,null,null,null,null,null,null,14.009518143961929,10.507138607971447,7.0047590719809643,3.5023795359904821,null,null,82.631578947368425,61.973684210526329,41.315789473684212,20.657894736842106,10.328947368421053]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-28",23.65,23.8,23.65,23.75,880,8.1300000000000008,1.1499999999999999,16.84,null,null,null,null,null,null,58.446362515413071,43.834771886559807,29.223181257706536,14.611590628853268,null,null,82.434782608695656,61.826086956521742,41.217391304347828,20.608695652173914,10.304347826086957]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-27",23.6,23.65,23.5,23.65,1684,8.09,1.1399999999999999,16.77,null,null,null,null,null,null,58.425584255842551,43.819188191881913,29.212792127921276,14.606396063960638,null,null,82.608695652173921,61.956521739130437,41.304347826086961,20.65217391304348,10.32608695652174]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-26",23.75,23.8,23.6,23.7,1050,8.11,1.1499999999999999,16.809999999999999,null,null,null,null,null,null,58.467243510506798,43.8504326328801,29.233621755253399,14.616810877626699,null,null,82.982456140350877,62.23684210526315,41.491228070175438,20.745614035087719,10.37280701754386]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-25",23.8,23.85,23.6,23.8,1658,8.15,1.1499999999999999,16.88,null,null,null,null,null,null,58.446362515413071,43.834771886559807,29.223181257706536,14.611590628853268,null,null,82.434782608695656,61.826086956521742,41.217391304347828,20.608695652173914,10.304347826086957]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-22",24.05,24.1,23.9,23.95,1773,8.1999999999999993,1.1599999999999999,16.989999999999998,null,null,null,null,null,null,58.404907975460119,43.803680981595093,29.20245398773006,14.60122699386503,null,null,82.782608695652186,62.08695652173914,41.391304347826093,20.695652173913047,10.347826086956523]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-21",24.3,24.35,24.1,24.2,555,8.2799999999999994,1.17,17.16,null,null,null,null,null,null,58.41463414634147,43.810975609756099,29.207317073170735,14.603658536585368,null,null,82.58620689655173,61.939655172413794,41.293103448275865,20.646551724137932,10.323275862068966]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-20",24.25,24.45,24.1,24.3,690,8.32,1.17,17.23,null,null,null,null,null,null,58.454106280193244,43.840579710144929,29.227053140096622,14.613526570048311,null,null,82.73504273504274,62.051282051282051,41.36752136752137,20.683760683760685,10.341880341880342]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-19",24.6,24.6,24.25,24.25,1200,8.3000000000000007,1.17,17.2,null,null,null,null,null,null,58.413461538461533,43.810096153846153,29.206730769230766,14.603365384615383,null,null,83.07692307692308,62.307692307692314,41.53846153846154,20.76923076923077,10.384615384615385]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-18",24.2,24.7,24.15,24.6,2499,8.42,1.19,17.45,null,null,null,null,null,null,58.433734939759034,43.825301204819276,29.216867469879517,14.608433734939759,null,null,82.90598290598291,62.179487179487182,41.452991452991455,20.726495726495727,10.363247863247864]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-15",23.75,24,23.7,23.9,1066,8.18,1.1599999999999999,16.95,null,null,null,null,null,null,58.432304038004752,43.824228028503562,29.216152019002376,14.608076009501188,null,null,82.689075630252105,62.01680672268909,41.344537815126053,20.672268907563026,10.336134453781513]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-14",23.85,23.9,23.7,23.75,842,8.1300000000000008,1.1499999999999999,16.84,null,null,null,null,null,null,58.43520782396088,43.826405867970664,29.21760391198044,14.60880195599022,null,null,82.41379310344827,61.810344827586199,41.206896551724135,20.603448275862068,10.301724137931034]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-13",24,24.1,23.8,23.95,971,8.1999999999999993,1.1599999999999999,16.989999999999998,null,null,null,null,null,null,58.425584255842551,43.819188191881913,29.212792127921276,14.606396063960638,null,null,82.608695652173921,61.956521739130437,41.304347826086961,20.65217391304348,10.32608695652174]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-12",23.9,24,23.7,24,1781,8.2100000000000009,1.1599999999999999,14.12,null,null,null,null,null,null,58.41463414634147,43.810975609756099,29.207317073170735,14.603658536585368,null,null,82.58620689655173,61.939655172413794,41.293103448275865,20.646551724137932,10.323275862068966]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-11",24.3,24.4,23.7,23.85,2686,8.16,1.18,14.03,null,null,null,null,null,null,58.465286236297196,43.848964677222895,29.232643118148598,14.616321559074299,null,null,82.758620689655174,62.068965517241381,41.379310344827587,20.689655172413794,10.344827586206897]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-08",24.35,24.6,24.2,24.25,1996,8.3000000000000007,1.2,14.26,null,null,null,null,null,null,58.455882352941174,43.841911764705884,29.227941176470587,14.613970588235293,null,null,80.847457627118658,60.635593220338997,40.423728813559329,20.211864406779664,10.105932203389832]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-07",24.85,24.85,24.35,24.35,3550,8.33,1.21,14.32,null,null,null,null,null,null,58.433734939759034,43.825301204819276,29.216867469879517,14.608433734939759,null,null,80.833333333333343,60.625,40.416666666666671,20.208333333333336,10.104166666666668]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-06",24.8,24.85,24.75,24.85,1857,8.51,1.23,14.62,null,null,null,null,null,null,58.463385354141657,43.847539015606245,29.231692677070829,14.615846338535414,null,null,80.495867768595048,60.371900826446293,40.247933884297524,20.123966942148762,10.061983471074381]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-05",25.2,25.2,24.75,24.85,2562,8.51,1.23,14.62,null,null,null,null,null,null,58.401880141010579,43.801410105757931,29.20094007050529,14.600470035252645,null,null,80.8130081300813,60.609756097560982,40.40650406504065,20.203252032520325,10.101626016260163]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-04",25.3,25.3,25,25.15,2073,8.61,1.25,14.79,null,null,null,null,null,null,58.401880141010579,43.801410105757931,29.20094007050529,14.600470035252645,null,null,80.8130081300813,60.609756097560982,40.40650406504065,{"$f":"AK$1*$Q258/$T258","v":20.203252032520325},10.101626016260163]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-30",25,25.15,25,25,1848,8.56,1.24,14.71,null,null,null,null,null,null,{"$f":"AB$1*$Q259/$S259","v":58.420441347270618},{"$f":"AC$1*$Q259/$S259","v":43.815331010452965},29.210220673635309,14.605110336817654,null,null,{"$f":"AH$1*$Q259/$T259","v":80.47999999999999},{"$f":"AI$1*$Q259/$T259","v":60.359999999999992},{"$f":"AJ$1*$Q259/$T259","v":40.239999999999995},20.119999999999997,10.059999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-29",25.05,25.15,25,25,1841,8.56,1.24,14.71,null,null,null,null,null,null,58.411214953271028,43.808411214953267,29.205607476635514,14.602803738317757,null,null,80.645161290322577,60.483870967741936,40.322580645161288,20.161290322580644,10.080645161290322]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-28",25,25.1,24.95,25.05,1808,8.57,1.24,14.74,null,null,null,null,null,null,58.411214953271028,43.808411214953267,29.205607476635514,14.602803738317757,null,null,80.645161290322577,60.483870967741936,40.322580645161288,20.161290322580644,10.080645161290322]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-27",25.1,25.15,24.9,24.95,2310,8.5399999999999991,1.24,14.68,null,null,null,null,null,null,58.459743290548424,43.844807467911316,29.229871645274212,14.614935822637106,null,null,80.806451612903231,60.604838709677423,40.403225806451616,20.201612903225808,10.100806451612904]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-24",24.8,25.2,24.8,25.1,1638,8.59,1.24,14.76,null,null,null,null,null,null,58.430913348946142,43.823185011709604,29.215456674473071,14.607728337236535,null,null,80.483870967741936,60.362903225806448,40.241935483870968,20.120967741935484,10.060483870967742]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-23",24.8,25,24.75,24.8,1747,8.49,1.23,14.59,null,null,null,null,null,null,58.440046565774153,43.830034924330619,29.220023282887077,14.610011641443538,null,null,80.967741935483872,60.725806451612911,40.483870967741936,20.241935483870968,10.120967741935484]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-22",25,25,24.6,24.75,2673,8.4700000000000006,1.23,14.56,null,null,null,null,null,null,58.42167255594817,43.816254416961129,29.210836277974085,14.605418138987043,null,null,80.650406504065046,60.487804878048784,40.325203252032523,20.162601626016261,10.081300813008131]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-21",25,25.15,24.9,25,1407,8.56,1.24,14.71,null,null,null,null,null,null,58.441558441558435,43.831168831168824,29.220779220779217,14.610389610389609,null,null,80.487804878048777,60.365853658536587,40.243902439024389,20.121951219512194,10.060975609756097]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-20",25.3,25.35,24.95,25,3072,8.56,1.24,14.71,null,null,null,null,null,null,58.411214953271028,43.808411214953267,29.205607476635514,14.602803738317757,null,null,80.645161290322577,60.483870967741936,40.322580645161288,20.161290322580644,10.080645161290322]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-17",25.5,25.55,25.1,25.35,2942,8.68,1.26,14.91,null,null,null,null,null,null,58.411214953271028,43.808411214953267,29.205607476635514,14.602803738317757,null,null,80.645161290322577,60.483870967741936,40.322580645161288,20.161290322580644,10.080645161290322]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-16",25.45,25.6,25.45,25.55,1471,8.75,1.27,15.03,null,null,null,null,null,null,58.410138248847929,43.807603686635943,29.205069124423964,14.602534562211982,null,null,80.476190476190482,60.357142857142868,40.238095238095241,20.11904761904762,10.05952380952381]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-15",25.65,25.65,25.45,25.45,1738,8.7100000000000009,1.26,14.97,null,null,null,null,null,null,58.4,43.8,29.2,14.6,null,null,80.472440944881896,60.354330708661422,40.236220472440948,20.118110236220474,10.059055118110237]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-14",25.5,25.7,25.45,25.65,1269,8.7799999999999994,1.27,15.09,null,null,null,null,null,null,58.438576349024103,43.828932261768081,29.219288174512052,14.609644087256026,null,null,80.793650793650784,60.595238095238088,40.396825396825392,20.198412698412696,10.099206349206348]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-13",25.85,25.85,25.5,25.5,2553,8.73,1.26,15,null,null,null,null,null,null,58.428246013667433,43.821184510250575,29.214123006833717,14.607061503416858,null,null,80.787401574803141,60.590551181102356,40.393700787401571,20.196850393700785,10.098425196850393]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-10",25.75,26,25.7,25.85,1811,8.85,1.28,15.21,null,null,null,null,null,null,58.419243986254294,43.814432989690722,29.209621993127147,14.604810996563574,null,null,80.952380952380949,60.714285714285715,40.476190476190474,20.238095238095237,10.119047619047619]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-09",25.6,25.75,25.55,25.65,1844,8.7799999999999994,1.27,15.09,null,null,null,null,null,null,58.418079096045197,43.813559322033903,29.209039548022599,14.604519774011299,null,null,80.78125,60.585937500000007,40.390625,20.1953125,10.09765625]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-08",25.7,25.8,25.5,25.6,2370,8.76,1.27,15.06,null,null,null,null,null,null,58.428246013667433,43.821184510250575,29.214123006833717,14.607061503416858,null,null,80.787401574803141,60.590551181102356,40.393700787401571,20.196850393700785,10.098425196850393]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-07",25.75,25.85,25.65,25.7,1616,8.8000000000000007,1.27,15.12,null,null,null,null,null,null,58.44748858447489,43.835616438356162,29.223744292237445,14.611872146118722,null,null,80.629921259842519,60.472440944881896,40.314960629921259,20.15748031496063,10.078740157480315]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-02",25.7,25.9,25.6,25.75,2208,8.81,1.28,15.15,null,null,null,null,null,null,58.409090909090907,43.80681818181818,29.204545454545453,14.602272727272727,null,null,80.944881889763778,60.70866141732283,40.472440944881889,20.236220472440944,10.118110236220472]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-01",26.25,26.25,25.55,25.7,4830,8.9600000000000009,1.27,15.12,null,null,null,null,null,null,58.456299659477864,43.842224744608394,29.228149829738932,14.614074914869466,null,null,80.46875,60.3515625,40.234375,20.1171875,10.05859375]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-31",26.25,26.4,26.05,26.25,2361,9.15,1.3,15.44,null,null,null,null,null,null,57.366071428571423,43.024553571428569,28.683035714285712,14.341517857142856,null,null,80.944881889763778,60.70866141732283,40.472440944881889,20.236220472440944,10.118110236220472]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-30",26.5,26.5,26,26.25,4154,9.15,1.3,7.63,null,null,null,null,null,null,57.377049180327866,43.032786885245898,28.688524590163933,14.344262295081966,null,null,80.769230769230759,60.576923076923073,40.38461538461538,20.19230769230769,10.096153846153845]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-27",27.2,27.2,26.1,26.5,8676,9.24,1.34,7.7,null,null,null,null,null,null,57.377049180327866,43.032786885245898,28.688524590163933,14.344262295081966,null,null,80.769230769230759,60.576923076923073,40.38461538461538,20.19230769230769,10.096153846153845]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-26",27.9,27.9,27.55,27.7,2290,9.65,1.4,8.0500000000000007,null,null,null,null,null,null,57.359307359307358,43.019480519480517,28.679653679653679,14.33982683982684,null,null,79.104477611940297,59.328358208955223,39.552238805970148,19.776119402985074,9.8880597014925371]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-25",27.5,28.25,27.45,27.95,4459,9.74,1.41,8.1300000000000008,null,null,null,null,null,null,57.409326424870464,43.056994818652846,28.704663212435232,14.352331606217616,null,null,79.142857142857139,59.357142857142854,39.571428571428569,19.785714285714285,9.8928571428571423]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-24",27.4,27.45,27.35,27.4,1179,9.5500000000000007,1.38,7.97,null,null,null,null,null,null,57.392197125256672,43.044147843942504,28.696098562628336,14.348049281314168,null,null,79.290780141843967,59.468085106382979,39.645390070921984,19.822695035460992,9.9113475177304959]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-23",27.45,27.45,27.35,27.4,1731,9.5500000000000007,1.38,7.97,null,null,null,null,null,null,57.382198952879577,43.036649214659683,28.691099476439788,14.345549738219894,null,null,79.420289855072468,59.565217391304344,39.710144927536234,19.855072463768117,9.9275362318840585]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-20",27.3,27.45,27.3,27.4,1471,9.5500000000000007,1.38,7.97,null,null,null,null,null,null,57.382198952879577,43.036649214659683,28.691099476439788,14.345549738219894,null,null,79.420289855072468,59.565217391304344,39.710144927536234,19.855072463768117,9.9275362318840585]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-19",27.3,27.4,27.3,27.3,1291,9.51,1.38,7.94,null,null,null,null,null,null,57.382198952879577,43.036649214659683,28.691099476439788,14.345549738219894,null,null,79.420289855072468,59.565217391304344,39.710144927536234,19.855072463768117,9.9275362318840585]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-18",27.3,27.4,27.25,27.3,1511,9.51,1.38,7.94,null,null,null,null,null,null,57.413249211356465,43.059936908517351,28.706624605678233,14.353312302839116,null,null,79.130434782608702,59.34782608695653,39.565217391304351,19.782608695652176,9.8913043478260878]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-17",27.5,27.5,27.3,27.3,1668,9.51,1.38,7.94,null,null,null,null,null,null,57.413249211356465,43.059936908517351,28.706624605678233,14.353312302839116,null,null,79.130434782608702,59.34782608695653,39.565217391304351,19.782608695652176,9.8913043478260878]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-16",27.5,27.55,27.3,27.35,1031,9.5299999999999994,1.38,7.95,null,null,null,null,null,null,57.413249211356465,43.059936908517351,28.706624605678233,14.353312302839116,null,null,79.130434782608702,59.34782608695653,39.565217391304351,19.782608695652176,9.8913043478260878]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-13",27.5,27.65,27.45,27.5,1226,9.58,1.39,7.99,null,null,null,null,null,null,57.397691500524665,43.048268625393497,28.698845750262333,14.349422875131166,null,null,79.275362318840592,59.456521739130444,39.637681159420296,19.818840579710148,9.9094202898550741]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-12",27.3,27.5,27.25,27.5,1285,9.58,1.39,7.99,null,null,null,null,null,null,57.411273486430062,43.05845511482255,28.705636743215031,14.352818371607516,null,null,79.136690647482027,59.352517985611513,39.568345323741013,19.784172661870507,9.8920863309352534]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-11",27.35,27.45,27.3,27.3,1486,9.51,1.38,7.94,null,null,null,null,null,null,57.411273486430062,43.05845511482255,28.705636743215031,14.352818371607516,null,null,79.136690647482027,59.352517985611513,39.568345323741013,19.784172661870507,9.8920863309352534]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-10",27.6,27.65,27.4,27.45,1199,9.57,1.38,7.98,null,null,null,null,null,null,57.413249211356465,43.059936908517351,28.706624605678233,14.353312302839116,null,null,79.130434782608702,59.34782608695653,39.565217391304351,19.782608695652176,9.8913043478260878]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-09",27.45,27.55,27.35,27.55,1114,9.6,1.39,8.01,null,null,null,null,null,null,57.36677115987461,43.025078369905955,28.683385579937305,14.341692789968652,null,null,79.565217391304358,59.673913043478258,39.782608695652179,19.89130434782609,9.9456521739130448]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-06",27.6,27.7,27.45,27.45,1149,9.57,1.38,7.98,null,null,null,null,null,null,57.395833333333336,43.046875,28.697916666666668,14.348958333333334,null,null,79.280575539568346,59.46043165467627,39.640287769784173,19.820143884892087,9.9100719424460433]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-05",27.5,27.65,27.45,27.6,1272,9.6199999999999992,1.39,8.02,null,null,null,null,null,null,57.36677115987461,43.025078369905955,28.683385579937305,14.341692789968652,null,null,79.565217391304358,59.673913043478258,39.782608695652179,19.89130434782609,9.9456521739130448]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-04",27.6,27.6,27.35,27.45,1299,9.57,1.38,7.98,null,null,null,null,null,null,57.380457380457386,43.03534303534304,28.690228690228693,14.345114345114347,null,null,79.42446043165468,59.568345323741021,39.71223021582734,19.85611510791367,9.928057553956835]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-03",27.75,27.75,27.5,27.5,1416,9.58,1.39,7.99,null,null,null,null,null,null,57.36677115987461,43.025078369905955,28.683385579937305,14.341692789968652,null,null,79.565217391304358,59.673913043478258,39.782608695652179,19.89130434782609,9.9456521739130448]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-02",27.5,27.65,27.3,27.55,1205,9.6,1.39,8.01,null,null,null,null,null,null,57.411273486430062,43.05845511482255,28.705636743215031,14.352818371607516,null,null,79.136690647482027,59.352517985611513,39.568345323741013,19.784172661870507,9.8920863309352534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.395833333333336,43.046875,28.697916666666668,14.348958333333334,null,null,79.280575539568346,59.46043165467627,39.640287769784173,19.820143884892087,9.9100719424460433]

{"sheet":"月營收資訊","index":5,"n_rows":51,"n_cols":30,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["1210 大成"]
["年月","單月營收(千元)","單月營收成長率％","單月營收與上月比％","累計營收(千元)","累計營收成長率％","合併單月營收(千元)","合併累計營收(千元)","合併單月營收成長率％","合併單月營收與上月比％",null,null,"月營收預估表(以過去資料推估未來12個月)"]
["2016-04-29",5717685,-12.08,-9.26,23751994,-11.09,5717685,23751994,-12.08,-9.26,null,"營收比重(以過去24個月的單月佔全年營收比重推估)","年月","單月營收(千)以過去推估","單月營收(千)研究員估",null,"年月","單月營收(千)","累計營收(千)","累計營收成長(%)","單月營收月變動 (%)",null,null,"年月"]
["2016-03-31",6301420,-5.98,15.91,18034309,-10.77,6301420,18034309,-5.98,15.91,null,{"$f":"(B3+B15)/SUM(B3:B26)","v":7.4018350980236639E-2},{"$f":"Q4","v":"2017/04"},{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L4*0.4+N5*0.6","v":5109184.8698297916},null,null,{"$f":"LEFT(Q16,4)+1&\"/\" & RIGHT(Q16,2)","v":"2017/04"},{"$f":"IF(O4<>0,O4,N4)","v":5109184.8698297916},{"$f":"IF(V4<>\"-\",V4,W4)","v":21160166.437035091},{"$f":"(S4-S16)/S16*100","v":-10.912042007777995},{"$f":"(R4-R5)/R5*100","v":-1.8442552826015381},{"$f":"IF(RIGHT(Q4,2)=\"01\",SUM(R4),IF(RIGHT(Q4,2)=\"02\",SUM(R4:R5),IF(RIGHT(Q4,2)=\"03\",SUM(R4:R6),IF(RIGHT(Q4,2)=\"04\",SUM(R4:R7),IF(RIGHT(Q4,2)=\"05\",SUM(R4:R8),IF(RIGHT(Q4,2)=\"06\",SUM(R4:R9),\"-\"))))))","v":21160166.437035091},{"$f":"IF(RIGHT(Q4,2)=\"07\",SUM(R4:R10),IF(RIGHT(Q4,2)=\"08\",SUM(R4:R11),IF(RIGHT(Q4,2)=\"09\",SUM(R4:R12),IF(RIGHT(Q4,2)=\"10\",SUM(R4:R13),IF(RIGHT(Q4,2)=\"11\",SUM(R4:R14),IF(RIGHT(Q4,2)=\"12\",SUM(R4:R15),\"-\"))))))","v":"-"},{"$f":"Q4","v":"2017/04"},{"$f":"IF(O20<>0,N20,N20)","v":5109184.8698297916},{"$f":"IF(AC4<>\"-\",AC4,AD4)","v":21160166.437035091},{"$f":"(Z4-Z16)/Z16*100","v":-10.912042007777995},{"$f":"(Y4-Y5)/Y5*100","v":-1.8442552826015381},{"$f":"IF(RIGHT(X4,2)=\"01\",SUM(Y4),IF(RIGHT(X4,2)=\"02\",SUM(Y4:Y5),IF(RIGHT(X4,2)=\"03\",SUM(Y4:Y6),IF(RIGHT(X4,2)=\"04\",SUM(Y4:Y7),IF(RIGHT(X4,2)=\"05\",SUM(Y4:Y8),IF(RIGHT(X4,2)=\"06\",SUM(Y4:Y9),\"-\"))))))","v":21160166.437035091},{"$f":"IF(RIGHT(X4,2)=\"07\",SUM(Y4:Y10),IF(RIGHT(X4,2)=\"08\",SUM(Y4:Y11),IF(RIGHT(X4,2)=\"09\",SUM(Y4:Y12),IF(RIGHT(X4,2)=\"10\",SUM(Y4:Y13),IF(RIGHT(X4,2)=\"11\",SUM(Y4:Y14),IF(RIGHT(X4,2)=\"12\",SUM(Y4:Y15),\"-\"))))))","v":"-"}]
["2016-02-26",5436415,-8.44,-13.66,11732889,-13.15,5436415,11732889,-8.44,-13.66,null,7.7746682804162567E-2,{"$f":"Q5","v":"2017/03"},{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L5*0.4+N6*0.6","v":5205181.7084570192},null,null,"2017/03",{"$f":"IF(O5<>0,O5,N5)","v":5205181.7084570192},{"$f":"IF(V5<>\"-\",V5,W5)","v":16050981.567205299},{"$f":"(S5-S17)/S17*100","v":-10.9975238463237},{"$f":"(R5-R6)/R6*100","v":0.12960734168381471},{"$f":"IF(RIGHT(Q5,2)=\"01\",SUM(R5),IF(RIGHT(Q5,2)=\"02\",SUM(R5:R6),IF(RIGHT(Q5,2)=\"03\",SUM(R5:R7),IF(RIGHT(Q5,2)=\"04\",SUM(R5:R8),IF(RIGHT(Q5,2)=\"05\",SUM(R5:R9),IF(RIGHT(Q5,2)=\"06\",SUM(R5:R10),\"-\"))))))","v":16050981.567205299},{"$f":"IF(RIGHT(Q5,2)=\"07\",SUM(R5:R11),IF(RIGHT(Q5,2)=\"08\",SUM(R5:R12),IF(RIGHT(Q5,2)=\"09\",SUM(R5:R13),IF(RIGHT(Q5,2)=\"10\",SUM(R5:R14),IF(RIGHT(Q5,2)=\"11\",SUM(R5:R15),IF(RIGHT(Q5,2)=\"12\",SUM(R5:R16),\"-\"))))))","v":"-"},{"$f":"Q5","v":"2017/03"},{"$f":"IF(O21<>0,N21,N21)","v":5205181.7084570192},{"$f":"IF(AC5<>\"-\",AC5,AD5)","v":16050981.567205299},{"$f":"(Z5-Z17)/Z17*100","v":-10.9975238463237},{"$f":"(Y5-Y6)/Y6*100","v":0.12960734168381471},{"$f":"IF(RIGHT(X5,2)=\"01\",SUM(Y5),IF(RIGHT(X5,2)=\"02\",SUM(Y5:Y6),IF(RIGHT(X5,2)=\"03\",SUM(Y5:Y7),IF(RIGHT(X5,2)=\"04\",SUM(Y5:Y8),IF(RIGHT(X5,2)=\"05\",SUM(Y5:Y9),IF(RIGHT(X5,2)=\"06\",SUM(Y5:Y10),\"-\"))))))","v":16050981.567205299},{"$f":"IF(RIGHT(X5,2)=\"07\",SUM(Y5:Y11),IF(RIGHT(X5,2)=\"08\",SUM(Y5:Y12),IF(RIGHT(X5,2)=\"09\",SUM(Y5:Y13),IF(RIGHT(X5,2)=\"10\",SUM(Y5:Y14),IF(RIGHT(X5,2)=\"11\",SUM(Y5:Y15),IF(RIGHT(X5,2)=\"12\",SUM(Y5:Y16),\"-\"))))))","v":"-"}]
["2016-01-30",6296474,-16.84,-6.93,6296474,-16.84,6296474,6296474,-16.84,-6.93,null,6.745738790257752E-2,"2017/02",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L6*0.4+N7*0.6","v":5198444.1431941073},null,null,"2017/02",5198444.1431941073,10845799.85874828,-7.5607051362347368,-7.9490578417728415,10845799.85874828,"-","2017/02",5198444.1431941073,10845799.85874828,-7.5607051362347368,-7.9490578417728415,10845799.85874828,"-"]
["2015-12-31",6765203,-21.64,5.39,78825965,-14.65,6765203,78825965,-21.64,5.39,null,8.1945896677110455E-2,"2017/01",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L7*0.4+N8*0.6","v":5647355.7155541731},null,null,"2017/01",5647355.7155541731,5647355.7155541731,-10.309234731149957,-1.7442866123763352,5647355.7155541731,"-","2017/01",5647355.7155541731,5647355.7155541731,-10.309234731149957,-1.7442866123763352,5647355.7155541731,"-"]
["2015-11-30",6419347,-19.149999999999999,-3.61,72060762,-13.93,6419347,72060762,-19.149999999999999,-3.61,null,8.9952177365722752E-2,"2016/12",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L8*0.4+N9*0.6","v":5747610.5163219105},null,null,"2016/12",5747610.5163219105,67396629.096727416,-14.499455735521391,3.436459768675499,"-",67396629.096727416,"2016/12",5747610.5163219105,67396629.096727416,-14.499455735521391,3.436459768675499,"-",67396629.096727416]
["2015-10-30",6659811,-17.73,-4.4800000000000004,65641415,-13.38,6659811,65641415,-17.73,-4.4800000000000004,null,8.3141080889826594E-2,"2016/11",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L9*0.4+N10*0.6","v":5556658.1930354368},null,null,"2016/11",5556658.1930354368,61649018.580405511,-14.448561367689242,0.24642379052810959,"-",61649018.580405511,"2016/11",5556658.1930354368,61649018.580405511,-14.448561367689242,0.24642379052810959,"-",61649018.580405511]
["2015-09-30",6972451,-12.57,7.82,58981604,-12.86,6972451,58981604,-12.57,7.82,null,8.4449636989875662E-2,"2016/10",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L10*0.4+N11*0.6","v":5542998.9249755796},null,null,"2016/10",5542998.9249755796,56092360.387370072,-14.547301597063267,1.488260369562989,"-",56092360.387370072,"2016/10",5542998.9249755796,56092360.387370072,-14.547301597063267,1.488260369562989,"-",56092360.387370072]
["2015-08-31",6466764,-16.07,-0.77,52009153,-12.9,6466764,52009153,-16.07,-0.77,null,8.4924139768626589E-2,"2016/09",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L11*0.4+N12*0.6","v":5461714.3941487465},null,null,"2016/09",5461714.3941487465,50549361.462394491,-14.296394071625299,2.9536955583348226,"-",50549361.462394491,"2016/09",5461714.3941487465,50549361.462394491,-14.296394071625299,2.9536955583348226,"-",50549361.462394491]
["2015-07-31",6517264,-12.6,5.25,45542389,-12.43,6517264,45542389,-12.6,5.25,null,7.9993482224255147E-2,"2016/08",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L12*0.4+N13*0.6","v":5305020.2467516791},null,null,"2016/08",5305020.2467516791,45087647.068245746,-13.30824582310397,0.7722906521663303,"-",45087647.068245746,"2016/08",5305020.2467516791,45087647.068245746,-13.30824582310397,0.7722906521663303,"-",45087647.068245746]
["2015-06-30",6191953,-11.36,1.2,39025125,-12.41,6191953,39025125,-11.36,1.2,null,7.8334793093188054E-2,"2016/07",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L13*0.4+N14*0.6","v":5264364.0552569255},null,null,"2016/07",5264364.0552569255,39782626.821494073,-12.647035662766676,-0.12174355183166451,"-",39782626.821494073,"2016/07",5264364.0552569255,39782626.821494073,-12.647035662766676,-0.12174355183166451,"-",39782626.821494073]
["2015-05-29",6118820,-20.97,-5.92,32833173,-12.6,6118820,32833173,-20.97,-5.92,null,7.3549225280643102E-2,"2016/06",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L14*0.4+N15*0.6","v":5270780.8911230434},null,null,"2016/06",5270780.8911230434,34518262.76623714,-11.548617035212214,-4.0889360343896728,34518262.76623714,"-","2016/06",5270780.8911230434,34518262.76623714,-11.548617035212214,-4.0889360343896728,34518262.76623714,"-"]
["2015-04-30",6503540,-17.260000000000002,-2.96,26714352,-10.43,6503540,26714352,-17.260000000000002,-2.96,null,7.6955158422954917E-2,"2016/05",{"$f":"SUM($B$4:$B$15)*(1+輸入預估參數!$E$15/100)*L15*0.4+B3*0.6","v":5495487.8751140991},null,null,{"$f":"LEFT(Q27,4)+1&\"/\" & RIGHT(Q27,2)","v":"2016/05"},5495487.8751140991,29247481.875114098,-10.920940004445814,-3.8861379192085757,29247481.875114098,"-","2016/05",5495487.8751140991,29247481.875114098,-10.920940004445814,-3.8861379192085757,29247481.875114098,"-"]
["2015-03-31",6701988,-12.43,12.88,20210812,-7.98,6701988,20210812,-12.43,12.88,null,null,null,null,null,null,{"$f":"YEAR(A3)&\"/\"&IF(MONTH(A3)<=9,\"0\"&MONTH(A3),MONTH(A3))","v":"2016/04"},{"$f":"B3","v":5717685},{"$f":"E3","v":23751994},{"$f":"F3","v":-11.09},{"$f":"D3","v":-9.26},null,null,"2016/04",{"$f":"G3","v":5717685},{"$f":"H3","v":23751994},{"$f":"I3","v":-12.08},{"$f":"J3","v":-9.26}]
["2015-02-26",5937293,-2.09,-21.58,13508824,-5.6,5937293,13508824,-2.09,-21.58,null,null,null,null,null,null,"2016/03",{"$f":"B4","v":6301420},{"$f":"E4","v":18034309},{"$f":"F4","v":-10.77},{"$f":"D4","v":15.91},null,null,"2016/03",{"$f":"G4","v":6301420},{"$f":"H4","v":18034309},{"$f":"I4","v":-5.98},{"$f":"J4","v":15.91}]
["2015-01-30",7571531,-8.17,-12.3,7571531,-8.17,7571531,7571531,-8.17,-12.3,null,null,"合併月營收預估表(以過去資料推估未來12個月)",null,null,null,"2016/02",5436415,11732889,-13.15,-13.66,null,null,"2016/02",5436415,11732889,-8.44,-13.66]
["2014-12-31",8633058,4.09,8.73,92356785,2.63,8633058,92356785,4.09,8.73,null,"營收比重(以過去24個月的單月佔全年營收比重推估)","年月","單月營收(千)以過去推估","單月營收(千)研究員估",null,"2016/01",6296474,6296474,-16.84,-6.93,null,null,"2016/01",6296474,6296474,-16.84,-6.93]
["2014-11-28",7940092,-5.76,-1.91,83723727,2.48,7940092,83723727,-5.76,-1.91,null,{"$f":"(G3+G15)/SUM(G3:G26)","v":7.4018350980236639E-2},{"$f":"Q4","v":"2017/04"},{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L20*0.4+N21*0.6","v":5109184.8698297916},null,null,"2015/12",6765203,78825965,-14.65,5.39,null,null,"2015/12",6765203,78825965,-21.64,5.39]
["2014-10-31",8095060,1.8,1.5,75783635,3.43,8095060,75783635,1.8,1.5,null,7.7746682804162567E-2,{"$f":"Q5","v":"2017/03"},{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L21*0.4+N22*0.6","v":5205181.7084570192},null,null,"2015/11",6419347,72060762,-13.93,-3.61,null,null,"2015/11",6419347,72060762,-19.149999999999999,-3.61]
["2014-09-30",7975042,-1.8,3.51,67688575,3.63,7975042,67688575,-1.8,3.51,null,6.745738790257752E-2,"2017/02",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L22*0.4+N23*0.6","v":5198444.1431941073},null,null,"2015/10",6659811,65641415,-13.38,-4.4800000000000004,null,null,"2015/10",6659811,65641415,-17.73,-4.4800000000000004]
["2014-08-29",7704769,0.1,3.33,59713532,4.4000000000000004,7704769,59713532,0.1,3.33,null,8.1945896677110455E-2,"2017/01",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L23*0.4+N24*0.6","v":5647355.7155541731},null,null,"2015/09",6972451,58981604,-12.86,7.82,null,null,"2015/09",6972451,58981604,-12.57,7.82]
["2014-07-31",7456796,2.2200000000000002,6.75,52008763,5.07,7456796,52008763,2.2200000000000002,6.75,null,8.9952177365722752E-2,"2016/12",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L24*0.4+N25*0.6","v":5747610.5163219105},null,null,"2015/08",6466764,52009153,-12.9,-0.77,null,null,"2015/08",6466764,52009153,-16.07,-0.77]
["2014-06-30",6985580,-2.25,-9.77,44551968,5.56,6985580,44551968,-2.25,-9.77,null,8.3141080889826594E-2,"2016/11",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L25*0.4+N26*0.6","v":5556658.1930354368},null,null,"2015/07",6517264,45542389,-12.43,5.25,null,null,"2015/07",6517264,45542389,-12.6,5.25]
["2014-05-30",7742388,10.65,-1.5,37566388,7.15,7742388,37566388,10.65,-1.5,null,8.4449636989875662E-2,"2016/10",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L26*0.4+N27*0.6","v":5542998.9249755796},null,null,"2015/06",6191953,39025125,-12.41,1.2,null,null,"2015/06",6191953,39025125,-11.36,1.2]
["2014-04-30",7860482,11.68,2.7,29824000,6.28,7860482,29824000,11.68,2.7,null,8.4924139768626589E-2,"2016/09",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L27*0.4+N28*0.6","v":5461714.3941487465},null,null,"2015/05",6118820,32833173,-12.6,-5.92,null,null,"2015/05",6118820,32833173,-20.97,-5.92]
["2014-03-31",7653696,4.75,26.21,21963518,4.47,7653696,21963518,4.75,26.21,null,7.9993482224255147E-2,"2016/08",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L28*0.4+N29*0.6","v":5305020.2467516791},null,null,"2015/04",6503540,26714352,-10.43,-2.96,null,null,"2015/04",6503540,26714352,-17.260000000000002,-2.96]
["2014-02-27",6064270,2.21,-26.45,14307524,4.3099999999999996,6064270,14307524,2.21,-26.45,null,7.8334793093188054E-2,"2016/07",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L29*0.4+N30*0.6","v":5264364.0552569255},null,null,"2015/03",6701988,20210812,-7.98,12.88,null,null,"2015/03",6701988,20210812,-12.43,12.88]
["2014-01-27",8245551,5.93,-0.59,8245551,5.93,8245551,8245551,5.93,-0.59,null,7.3549225280643102E-2,"2016/06",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L30*0.4+N31*0.6","v":5270780.8911230434},null,null,"2015/02",5937293,13508824,-5.6,-21.58,null,null,"2015/02",5937293,13508824,-2.09,-21.58]
["2013-12-31",8294173,5.68,-1.56,90010470,2.84,8294173,90010470,5.68,-1.56,null,7.6955158422954917E-2,"2016/05",{"$f":"SUM($G$4:$G$15)*(1+輸入預估參數!$E$15/100)*L31*0.4+G3*0.6","v":5495487.8751140991},null,null,"2015/01",7571531,7571531,-8.17,-12.3,null,null,"2015/01",7571531,7571531,-8.17,-12.3]
["2013-11-29",8425620,8.66,5.96,81716296,2.56,8425620,81716296,8.66,5.96,null,null,null,null,null,null,"2014/12",8633058,92356785,2.63,8.73,null,null,"2014/12",8633058,92356785,4.09,8.73]
["2013-10-31",7951762,10.18,-2.09,73290676,1.91,7951762,73290676,10.18,-2.09,null,null,null,null,null,null,"2014/11",7940092,83723727,2.48,-1.91,null,null,"2014/11",7940092,83723727,-5.76,-1.91]
["2013-09-30",8121104,7.04,5.51,65338914,0.98,8121104,65338914,7.04,5.51,null,null,null,null,null,null,"2014/10",8095060,75783635,3.43,1.5,null,null,"2014/10",8095060,75783635,1.8,1.5]
["2013-08-30",7697099,-1.96,5.52,57217810,0.18,7697099,57217810,-1.96,5.52,null,null,null,null,null,null,"2014/09",7975042,67688575,3.63,3.51,null,null,"2014/09",7975042,67688575,-1.8,3.51]
["2013-07-31",7294503,2.2999999999999998,2.0699999999999998,49520711,0.52,7294503,49520711,2.2999999999999998,2.0699999999999998,null,null,null,null,null,null,"2014/08",7704769,59713532,4.4000000000000004,3.33,null,null,"2014/08",7704769,59713532,0.1,3.33]
["2013-06-28",7146366,2.74,2.13,42248735,0.27,7146366,42248735,2.74,2.13,null,null,null,null,null,null,"2014/07",7456796,52008763,5.07,6.75,null,null,"2014/07",7456796,52008763,2.2200000000000002,6.75]
["2013-05-31",6997335,1.82,-0.59,35102369,-0.22,6997335,35102369,1.82,-0.59,null,null,null,null,null,null,"2014/06",6985580,44551968,5.56,-9.77,null,null,"2014/06",6985580,44551968,-2.25,-9.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/05",7742388,37566388,7.15,-1.5,null,null,"2014/05",7742388,37566388,10.65,-1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/04",7860482,29824000,6.28,2.7,null,null,"2014/04",7860482,29824000,11.68,2.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/03",7653696,21963518,4.47,26.21,null,null,"2014/03",7653696,21963518,4.75,26.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/02",6064270,14307524,4.3099999999999996,-26.45,null,null,"2014/02",6064270,14307524,2.21,-26.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/01",8245551,8245551,5.93,-0.59,null,null,"2014/01",8245551,8245551,5.93,-0.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/12",8294173,90010470,2.84,-1.56,null,null,"2013/12",8294173,90010470,5.68,-1.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/11",8425620,81716296,2.56,5.96,null,null,"2013/11",8425620,81716296,8.66,5.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/10",7951762,73290676,1.91,-2.09,null,null,"2013/10",7951762,73290676,10.18,-2.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/09",8121104,65338914,0.98,5.51,null,null,"2013/09",8121104,65338914,7.04,5.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/08",7697099,57217810,0.18,5.52,null,null,"2013/08",7697099,57217810,-1.96,5.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/07",7294503,49520711,0.52,2.0699999999999998,null,null,"2013/07",7294503,49520711,2.2999999999999998,2.0699999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/06",7146366,42248735,0.27,2.13,null,null,"2013/06",7146366,42248735,2.74,2.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(A38)&\"/\"&IF(MONTH(A38)<=9,\"0\"&MONTH(A38),MONTH(A38))","v":"2013/05"},6997335,35102369,-0.22,-0.59,null,null,"2013/05",6997335,35102369,1.82,-0.59]

{"sheet":"季報含預估","index":6,"n_rows":52,"n_cols":14,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[1210]
["年季",{"$f":"YEAR(IFRS財報_For預估用!B2)&IF(MONTH(IFRS財報_For預估用!B2)<12,\"0\"&MONTH(IFRS財報_For預估用!B2),MONTH(IFRS財報_For預估用!B2))","v":"201406"},{"$f":"YEAR(IFRS財報_For預估用!C2)&IF(MONTH(IFRS財報_For預估用!C2)<12,\"0\"&MONTH(IFRS財報_For預估用!C2),MONTH(IFRS財報_For預估用!C2))","v":"201409"},{"$f":"YEAR(IFRS財報_For預估用!D2)&IF(MONTH(IFRS財報_For預估用!D2)<12,\"0\"&MONTH(IFRS財報_For預估用!D2),MONTH(IFRS財報_For預估用!D2))","v":"201412"},{"$f":"YEAR(IFRS財報_For預估用!E2)&IF(MONTH(IFRS財報_For預估用!E2)<12,\"0\"&MONTH(IFRS財報_For預估用!E2),MONTH(IFRS財報_For預估用!E2))","v":"201503"},{"$f":"YEAR(IFRS財報_For預估用!F2)&IF(MONTH(IFRS財報_For預估用!F2)<12,\"0\"&MONTH(IFRS財報_For預估用!F2),MONTH(IFRS財報_For預估用!F2))","v":"201506"},{"$f":"YEAR(IFRS財報_For預估用!G2)&IF(MONTH(IFRS財報_For預估用!G2)<12,\"0\"&MONTH(IFRS財報_For預估用!G2),MONTH(IFRS財報_For預估用!G2))","v":"201509"},{"$f":"YEAR(IFRS財報_For預估用!H2)&IF(MONTH(IFRS財報_For預估用!H2)<12,\"0\"&MONTH(IFRS財報_For預估用!H2),MONTH(IFRS財報_For預估用!H2))","v":"201512"},{"$f":"YEAR(IFRS財報_For預估用!I2)&IF(MONTH(IFRS財報_For預估用!I2)<12,\"0\"&MONTH(IFRS財報_For預估用!I2),MONTH(IFRS財報_For預估用!I2))","v":"201603"},{"$f":"LEFT(F2,4)+1 &RIGHT(F2,2)","v":"201606"},{"$f":"LEFT(G2,4)+1 &RIGHT(G2,2)","v":"201609"},{"$f":"LEFT(H2,4)+1 &RIGHT(H2,2)","v":"201612"},{"$f":"LEFT(I2,4)+1 &RIGHT(I2,2)","v":"201703"},{"$f":"LEFT(J2,4)+1 &RIGHT(J2,2)","v":"201706"}]
["營業收入淨額(千)",{"$f":"IFRS財報_For預估用!B3","v":22672001},{"$f":"IFRS財報_For預估用!C3","v":23067717},{"$f":"IFRS財報_For預估用!D3","v":24258497},{"$f":"IFRS財報_For預估用!E3","v":20079300},{"$f":"IFRS財報_For預估用!F3","v":18716305},{"$f":"IFRS財報_For預估用!G3","v":19927554},{"$f":"IFRS財報_For預估用!H3","v":19529008},{"$f":"IFRS財報_For預估用!I3","v":17743529},{"$f":"輸入預估參數!C30","v":11745772.609774999},{"$f":"輸入預估參數!D30","v":17618658.914662499},{"$f":"輸入預估參數!E30","v":14094927.13173},{"$f":"輸入預估參數!F30","v":21142390.697595},{"$f":"輸入預估參數!G30","v":15856793.02319625}]
["營業成本(千)",{"$f":"IFRS財報_For預估用!B4","v":20582559},{"$f":"IFRS財報_For預估用!C4","v":21127301},{"$f":"IFRS財報_For預估用!D4","v":22453556},{"$f":"IFRS財報_For預估用!E4","v":18212106},{"$f":"IFRS財報_For預估用!F4","v":16757103},{"$f":"IFRS財報_For預估用!G4","v":17556210},{"$f":"IFRS財報_For預估用!H4","v":17322626},{"$f":"IFRS財報_For預估用!I4","v":15327265},{"$f":"輸入預估參數!C31","v":6165356.0428708978},{"$f":"輸入預估參數!D31","v":8227913.7131473888},{"$f":"輸入預估參數!E31","v":7047463.5658649998},{"$f":"輸入預估參數!F31","v":9725499.7208936997},{"$f":"輸入預估參數!G31","v":7294124.7906702738}]
["營業毛利(千)",{"$f":"IFRS財報_For預估用!B5","v":2089442},{"$f":"IFRS財報_For預估用!C5","v":1940416},{"$f":"IFRS財報_For預估用!D5","v":1804941},{"$f":"IFRS財報_For預估用!E5","v":1867194},{"$f":"IFRS財報_For預估用!F5","v":1959202},{"$f":"IFRS財報_For預估用!G5","v":2371344},{"$f":"IFRS財報_For預估用!H5","v":2206382},{"$f":"IFRS財報_For預估用!I5","v":2416264},{"$f":"輸入預估參數!C37","v":5580416.5669041015},{"$f":"輸入預估參數!D37","v":9390745.2015151102},{"$f":"輸入預估參數!E37","v":7047463.5658649998},{"$f":"輸入預估參數!F37","v":11416890.976701301},{"$f":"輸入預估參數!G37","v":8562668.2325259764}]
["　聯屬公司間未實現利益(千)"]
["　聯屬公司間已實現利益(千)"]
["營業毛利淨額(千)",{"$f":"IFRS財報_For預估用!B7","v":2089442},{"$f":"IFRS財報_For預估用!C7","v":1940416},{"$f":"IFRS財報_For預估用!D7","v":1804941},{"$f":"IFRS財報_For預估用!E7","v":1867194},{"$f":"IFRS財報_For預估用!F7","v":1959202},{"$f":"IFRS財報_For預估用!G7","v":2371344},{"$f":"IFRS財報_For預估用!H7","v":2206382},{"$f":"IFRS財報_For預估用!I7","v":2416264}]
["營業費用(千)",{"$f":"IFRS財報_For預估用!B8","v":1647892},{"$f":"IFRS財報_For預估用!C8","v":1728902},{"$f":"IFRS財報_For預估用!D8","v":1735093},{"$f":"IFRS財報_For預估用!E8","v":1654463},{"$f":"IFRS財報_For預估用!F8","v":1709541},{"$f":"IFRS財報_For預估用!G8","v":1800933},{"$f":"IFRS財報_For預估用!H8","v":1697525},{"$f":"IFRS財報_For預估用!I8","v":1708797},{"$f":"輸入預估參數!C40","v":4925002.4552786574},{"$f":"輸入預估參數!D40","v":5285597.6743987491},{"$f":"輸入預估參數!E40","v":5637970.8526920006},{"$f":"輸入預估參數!F40","v":6342717.2092784997},{"$f":"輸入預估參數!G40","v":6342717.2092785006}]
["　推銷費用(千)",{"$f":"IFRS財報_For預估用!B9","v":25619},{"$f":"IFRS財報_For預估用!C9","v":29350},{"$f":"IFRS財報_For預估用!D9","v":45836},{"$f":"IFRS財報_For預估用!E9","v":25868},{"$f":"IFRS財報_For預估用!F9","v":27231},{"$f":"IFRS財報_For預估用!G9","v":25888},{"$f":"IFRS財報_For預估用!H9","v":25143},{"$f":"IFRS財報_For預估用!I9","v":24914}]
["　管理費用(千)",{"$f":"IFRS財報_For預估用!B10","v":483866},{"$f":"IFRS財報_For預估用!C10","v":612704},{"$f":"IFRS財報_For預估用!D10","v":447855},{"$f":"IFRS財報_For預估用!E10","v":546499},{"$f":"IFRS財報_For預估用!F10","v":523798},{"$f":"IFRS財報_For預估用!G10","v":460067},{"$f":"IFRS財報_For預估用!H10","v":853440},{"$f":"IFRS財報_For預估用!I10","v":500951}]
["　研發費用(千)",{"$f":"IFRS財報_For預估用!B11","v":1138407},{"$f":"IFRS財報_For預估用!C11","v":1086848},{"$f":"IFRS財報_For預估用!D11","v":1241402},{"$f":"IFRS財報_For預估用!E11","v":1082096},{"$f":"IFRS財報_For預估用!F11","v":1158512},{"$f":"IFRS財報_For預估用!G11","v":1314978},{"$f":"IFRS財報_For預估用!H11","v":818942},{"$f":"IFRS財報_For預估用!I11","v":1182932}]
["營業利益(千)",{"$f":"IFRS財報_For預估用!B12","v":441550},{"$f":"IFRS財報_For預估用!C12","v":211514},{"$f":"IFRS財報_For預估用!D12","v":69848},{"$f":"IFRS財報_For預估用!E12","v":212731},{"$f":"IFRS財報_For預估用!F12","v":249661},{"$f":"IFRS財報_For預估用!G12","v":570411},{"$f":"IFRS財報_For預估用!H12","v":508857},{"$f":"IFRS財報_For預估用!I12","v":707467},{"$f":"輸入預估參數!C41","v":655414.11162544414},{"$f":"輸入預估參數!D41","v":4105147.5271163611},{"$f":"輸入預估參數!E41","v":1409492.7131729992},{"$f":"輸入預估參數!F41","v":5074173.7674228009},{"$f":"輸入預估參數!G41","v":2219951.0232474757}]
["營業外收入及支出(千)",{"$f":"IFRS財報_For預估用!B13","v":31280},{"$f":"IFRS財報_For預估用!C13","v":399135},{"$f":"IFRS財報_For預估用!D13","v":-134879},{"$f":"IFRS財報_For預估用!E13","v":-29658},{"$f":"IFRS財報_For預估用!F13","v":1760},{"$f":"IFRS財報_For預估用!G13","v":-87454},{"$f":"IFRS財報_For預估用!H13","v":-457609},{"$f":"IFRS財報_For預估用!I13","v":-28851},{"$f":"輸入預估參數!C44","v":9352},{"$f":"輸入預估參數!D44","v":-41025.5},{"$f":"輸入預估參數!E44","v":-96045.5625},{"$f":"輸入預估參數!F44","v":-91191.3828125},{"$f":"輸入預估參數!G44","v":-98883.0556640625}]
["其他收入(千)",{"$f":"IFRS財報_For預估用!B18","v":25656},{"$f":"IFRS財報_For預估用!C18","v":85642},{"$f":"IFRS財報_For預估用!D18","v":86369},{"$f":"IFRS財報_For預估用!E18","v":30571},{"$f":"IFRS財報_For預估用!F18","v":39540},{"$f":"IFRS財報_For預估用!G18","v":141853},{"$f":"IFRS財報_For預估用!H18","v":61499},{"$f":"IFRS財報_For預估用!I18","v":42544}]
["其他利益及損失(千)",{"$f":"IFRS財報_For預估用!B26","v":74621},{"$f":"IFRS財報_For預估用!C26","v":363738},{"$f":"IFRS財報_For預估用!D26","v":-163578},{"$f":"IFRS財報_For預估用!E26","v":26437},{"$f":"IFRS財報_For預估用!F26","v":54681},{"$f":"IFRS財報_For預估用!G26","v":-171763},{"$f":"IFRS財報_For預估用!H26","v":-429096},{"$f":"IFRS財報_For預估用!I26","v":46124}]
["財務成本(千)",{"$f":"IFRS財報_For預估用!B29","v":65281},{"$f":"IFRS財報_For預估用!C29","v":54266},{"$f":"IFRS財報_For預估用!D29","v":51796},{"$f":"IFRS財報_For預估用!E29","v":58836},{"$f":"IFRS財報_For預估用!F29","v":53662},{"$f":"IFRS財報_For預估用!G29","v":37835},{"$f":"IFRS財報_For預估用!H29","v":69176},{"$f":"IFRS財報_For預估用!I29","v":91548}]
["採用權益法之關聯企業及合資損益之份額(千)",{"$f":"IFRS財報_For預估用!B30","v":-1473},{"$f":"IFRS財報_For預估用!C30","v":1778},{"$f":"IFRS財報_For預估用!D30","v":2318},{"$f":"IFRS財報_For預估用!E30","v":0},{"$f":"IFRS財報_For預估用!F30","v":0},{"$f":"IFRS財報_For預估用!G30","v":0},{"$f":"IFRS財報_For預估用!H30","v":0},{"$f":"IFRS財報_For預估用!I30","v":0}]
["稅前純益(千)",{"$f":"IFRS財報_For預估用!B33","v":472830},{"$f":"IFRS財報_For預估用!C33","v":610649},{"$f":"IFRS財報_For預估用!D33","v":-65031},{"$f":"IFRS財報_For預估用!E33","v":183073},{"$f":"IFRS財報_For預估用!F33","v":251421},{"$f":"IFRS財報_For預估用!G33","v":482957},{"$f":"IFRS財報_For預估用!H33","v":51248},{"$f":"IFRS財報_For預估用!I33","v":678616},{"$f":"輸入預估參數!C45","v":664766.11162544414},{"$f":"輸入預估參數!D45","v":4064122.0271163611},{"$f":"輸入預估參數!E45","v":1313447.1506729992},{"$f":"輸入預估參數!F45","v":4982982.3846103009},{"$f":"輸入預估參數!G45","v":2121067.9675834132}]
["所得稅(千)",{"$f":"IFRS財報_For預估用!B34","v":89413},{"$f":"IFRS財報_For預估用!C34","v":68308},{"$f":"IFRS財報_For預估用!D34","v":228561},{"$f":"IFRS財報_For預估用!E34","v":93381},{"$f":"IFRS財報_For預估用!F34","v":108057},{"$f":"IFRS財報_For預估用!G34","v":92235},{"$f":"IFRS財報_For預估用!H34","v":188811},{"$f":"IFRS財報_For預估用!I34","v":81345},{"$f":"輸入預估參數!C48","v":219359.52151416405},{"$f":"輸入預估參數!D48","v":1016030.5067790903},{"$f":"輸入預估參數!E48","v":328361.7876682498},{"$f":"輸入預估參數!F48","v":1245745.5961525752},{"$f":"輸入預估參數!G48","v":530266.99189585331}]
["停業部門損益(千)",{"$f":"IFRS財報_For預估用!B35","v":0},{"$f":"IFRS財報_For預估用!C35","v":0},{"$f":"IFRS財報_For預估用!D35","v":0},{"$f":"IFRS財報_For預估用!E35","v":0},{"$f":"IFRS財報_For預估用!F35","v":-3952},{"$f":"IFRS財報_For預估用!G35","v":0},{"$f":"IFRS財報_For預估用!H35","v":3952},{"$f":"IFRS財報_For預估用!I35","v":0}]
["　母公司業主–稅後純益(千)",{"$f":"IFRS財報_For預估用!B36","v":314063},{"$f":"IFRS財報_For預估用!C36","v":496109},{"$f":"IFRS財報_For預估用!D36","v":-4546},{"$f":"IFRS財報_For預估用!E36","v":158238},{"$f":"IFRS財報_For預估用!F36","v":97708},{"$f":"IFRS財報_For預估用!G36","v":342964},{"$f":"IFRS財報_For預估用!H36","v":-7529},{"$f":"IFRS財報_For預估用!I36","v":498961},{"$f":"輸入預估參數!C49","v":445406.59011128009},{"$f":"輸入預估參數!D49","v":3048091.5203372706},{"$f":"輸入預估參數!E49","v":985085.36300474941},{"$f":"輸入預估參數!F49","v":3737236.7884577257},{"$f":"輸入預估參數!G49","v":1590800.9756875599}]
["其他綜合損益(千)",{"$f":"IFRS財報_For預估用!B56","v":106963},{"$f":"IFRS財報_For預估用!C56","v":-2435},{"$f":"IFRS財報_For預估用!D56","v":464475},{"$f":"IFRS財報_For預估用!E56","v":86631},{"$f":"IFRS財報_For預估用!F56","v":-392683},{"$f":"IFRS財報_For預估用!G56","v":310651},{"$f":"IFRS財報_For預估用!H56","v":-200104},{"$f":"IFRS財報_For預估用!I56","v":-85920}]
["　母公司業主–綜合損益(千)",{"$f":"IFRS財報_For預估用!B37","v":540866},{"$f":"IFRS財報_For預估用!C37","v":382692},{"$f":"IFRS財報_For預估用!D37","v":235394},{"$f":"IFRS財報_For預估用!E37","v":344772},{"$f":"IFRS財報_For預估用!F37","v":-209748},{"$f":"IFRS財報_For預估用!G37","v":491064},{"$f":"IFRS財報_For預估用!H37","v":-109105},{"$f":"IFRS財報_For預估用!I37","v":483076}]
["原始每股稅前盈餘(元)",{"$f":"IFRS財報_For預估用!B39","v":0.9},{"$f":"IFRS財報_For預估用!C39","v":0.89},{"$f":"IFRS財報_For預估用!D39","v":-0.1},{"$f":"IFRS財報_For預估用!E39","v":0.27},{"$f":"IFRS財報_For預估用!F39","v":0.37},{"$f":"IFRS財報_For預估用!G39","v":0.71},{"$f":"IFRS財報_For預估用!H39","v":7.0000000000000007E-2},{"$f":"IFRS財報_For預估用!I39","v":0.99},{"$f":"輸入預估參數!C50","v":0.90273107946698694},{"$f":"輸入預估參數!D50","v":5.518947492154151},{"$f":"輸入預估參數!E50","v":1.7836191457634647},{"$f":"輸入預估參數!F50","v":6.7667304159432788},{"$f":"輸入預估參數!G50","v":2.8803423377247483}]
["原始每股稅後盈餘(元)",{"$f":"IFRS財報_For預估用!B40","v":0.6},{"$f":"IFRS財報_For預估用!C40","v":0.73},{"$f":"IFRS財報_For預估用!D40","v":-0.01},{"$f":"IFRS財報_For預估用!E40","v":0.23},{"$f":"IFRS財報_For預估用!F40","v":0.14000000000000001},{"$f":"IFRS財報_For預估用!G40","v":0.5},{"$f":"IFRS財報_For預估用!H40","v":-0.01},{"$f":"IFRS財報_For預估用!I40","v":0.73},{"$f":"輸入預估參數!C51","v":0.60484787786447058},{"$f":"輸入預估參數!D51","v":4.1392106191156133},{"$f":"輸入預估參數!E51","v":1.3377143593225989},{"$f":"輸入預估參數!F51","v":5.0750478119574582},{"$f":"輸入預估參數!G51","v":2.1602567532935608}]
["毛利率(%)",{"$f":"IFRS財報_For預估用!B41","v":9.2200000000000006},{"$f":"IFRS財報_For預估用!C41","v":8.41},{"$f":"IFRS財報_For預估用!D41","v":7.44},{"$f":"IFRS財報_For預估用!E41","v":9.3000000000000007},{"$f":"IFRS財報_For預估用!F41","v":10.47},{"$f":"IFRS財報_For預估用!G41","v":11.9},{"$f":"IFRS財報_For預估用!H41","v":11.3},{"$f":"IFRS財報_For預估用!I41","v":13.62},{"$f":"J5/J3*100","v":47.51},{"$f":"K5/K3*100","v":53.29999999999999},{"$f":"L5/L3*100","v":50},{"$f":"M5/M3*100","v":54},{"$f":"N5/N3*100","v":54}]
["營業利益率(%)",{"$f":"IFRS財報_For預估用!B42","v":1.95},{"$f":"IFRS財報_For預估用!C42","v":0.92},{"$f":"IFRS財報_For預估用!D42","v":0.28999999999999998},{"$f":"IFRS財報_For預估用!E42","v":1.06},{"$f":"IFRS財報_For預估用!F42","v":1.33},{"$f":"IFRS財報_For預估用!G42","v":2.86},{"$f":"IFRS財報_For預估用!H42","v":2.61},{"$f":"IFRS財報_For預估用!I42","v":3.99},{"$f":"J13/J3*100","v":5.579999999999993},{"$f":"K13/K3*100","v":23.299999999999994},{"$f":"L13/L3*100","v":9.9999999999999947},{"$f":"M13/M3*100","v":24.000000000000004},{"$f":"N13/N3*100","v":14.000000000000004}]
["稅前純益率(%)",{"$f":"IFRS財報_For預估用!B43","v":2.09},{"$f":"IFRS財報_For預估用!C43","v":2.65},{"$f":"IFRS財報_For預估用!D43","v":-0.27},{"$f":"IFRS財報_For預估用!E43","v":0.91},{"$f":"IFRS財報_For預估用!F43","v":1.34},{"$f":"IFRS財報_For預估用!G43","v":2.42},{"$f":"IFRS財報_For預估用!H43","v":0.26},{"$f":"IFRS財報_For預估用!I43","v":3.82},{"$f":"J19/J3*100","v":5.6596201349259596},{"$f":"K19/K3*100","v":23.067147430467259},{"$f":"L19/L3*100","v":9.3185806382511451},{"$f":"M19/M3*100","v":23.568679890004717},{"$f":"N19/N3*100","v":13.376399404851853}]
["歸屬於母公司–稅後純益(%)",{"$f":"IFRS財報_For預估用!B74","v":1.3852460574609184},{"$f":"IFRS財報_For預估用!C74","v":2.1506636309089453},{"$f":"IFRS財報_For預估用!D74","v":-1.8739825472287093E-2},{"$f":"IFRS財報_For預估用!E74","v":0.78806532100222615},{"$f":"IFRS財報_For預估用!F74","v":0.52204748747148544},{"$f":"IFRS財報_For預估用!G74","v":1.7210541745364232},{"$f":"IFRS財報_For預估用!H74","v":-3.8552905503443903E-2},{"$f":"IFRS財報_For預估用!I74","v":2.8120730661865516},{"$f":"J22/J3*100","v":3.7920586828030913},{"$f":"K22/K3*100","v":17.300360572850444},{"$f":"L22/L3*100","v":6.9889354786883588},{"$f":"M22/M3*100","v":17.676509917503537},{"$f":"N22/N3*100","v":10.032299553638889}]
["歸屬於母公司–稅後權益報酬率(%)",{"$f":"IFRS財報_For預估用!B75","v":2.3901795806365493},{"$f":"IFRS財報_For預估用!C75","v":3.6577707010877711},{"$f":"IFRS財報_For預估用!D75","v":-3.2945216077062529E-2},{"$f":"IFRS財報_For預估用!E75","v":1.1188086742988992},{"$f":"IFRS財報_For預估用!F75","v":0.74036389581076245},{"$f":"IFRS財報_For預估用!G75","v":2.49588572271918},{"$f":"IFRS財報_For預估用!H75","v":-5.522184564184926E-2},{"$f":"IFRS財報_For預估用!I75","v":3.5343273762630192},{"$f":"J22/J35*100","v":2.2041130849915533},{"$f":"K22/K35*100","v":13.106651988894779},{"$f":"L22/L35*100","v":4.0636906407702265},{"$f":"M22/M35*100","v":13.357584743797911},{"$f":"N22/N35*100","v":5.3799277914054571}]
["　應收帳款與票據合計(千)",{"$f":"IFRS財報_For預估用!B45","v":6010562},{"$f":"IFRS財報_For預估用!C45","v":6243439},{"$f":"IFRS財報_For預估用!D45","v":6046612},{"$f":"IFRS財報_For預估用!E45","v":5300930},{"$f":"IFRS財報_For預估用!F45","v":5625822},{"$f":"IFRS財報_For預估用!G45","v":6108865},{"$f":"IFRS財報_For預估用!H45","v":5657097},{"$f":"IFRS財報_For預估用!I45","v":5312027}]
["　存貨(千)",{"$f":"IFRS財報_For預估用!B46","v":7726025},{"$f":"IFRS財報_For預估用!C46","v":7678782},{"$f":"IFRS財報_For預估用!D46","v":7839628},{"$f":"IFRS財報_For預估用!E46","v":7692563},{"$f":"IFRS財報_For預估用!F46","v":6203611},{"$f":"IFRS財報_For預估用!G46","v":5934656},{"$f":"IFRS財報_For預估用!H46","v":6916241},{"$f":"IFRS財報_For預估用!I46","v":5718678}]
["股本(千)",{"$f":"IFRS財報_For預估用!B47","v":7363944},{"$f":"IFRS財報_For預估用!C47","v":7363944},{"$f":"IFRS財報_For預估用!D47","v":7363944},{"$f":"IFRS財報_For預估用!E47","v":7363944},{"$f":"IFRS財報_For預估用!F47","v":7363944},{"$f":"IFRS財報_For預估用!G47","v":7363944},{"$f":"IFRS財報_For預估用!H47","v":7363944},{"$f":"IFRS財報_For預估用!I47","v":7363944},{"$f":"輸入預估參數!C54","v":7363944},{"$f":"輸入預估參數!D54","v":7363944},{"$f":"輸入預估參數!E54","v":7363944},{"$f":"輸入預估參數!F54","v":7363944},{"$f":"輸入預估參數!G54","v":7363944}]
["權益總計(千)",{"$f":"IFRS財報_For預估用!B48","v":19291925},{"$f":"IFRS財報_For預估用!C48","v":19768283},{"$f":"IFRS財報_For預估用!D48","v":19944399},{"$f":"IFRS財報_For預估用!E48","v":20121996},{"$f":"IFRS財報_For預估用!F48","v":19155682},{"$f":"IFRS財報_For預估用!G48","v":19758503},{"$f":"IFRS財報_For預估用!H48","v":19248606},{"$f":"IFRS財報_For預估用!I48","v":19762567},{"$f":"輸入預估參數!C55","v":20207973.590111282},{"$f":"輸入預估參數!D55","v":23256065.110448554},{"$f":"輸入預估參數!E55","v":24241150.473453302},{"$f":"輸入預估參數!F55","v":27978387.261911027},{"$f":"輸入預估參數!G55","v":29569188.237598587}]
["每股淨值(元)",{"$f":"IFRS財報_For預估用!B49","v":18.89},{"$f":"IFRS財報_For預估用!C49","v":19.84},{"$f":"IFRS財報_For預估用!D49","v":20.190000000000001},{"$f":"IFRS財報_For預估用!E49","v":20.69},{"$f":"IFRS財報_For預估用!F49","v":19.309999999999999},{"$f":"IFRS財報_For預估用!G49","v":20.100000000000001},{"$f":"IFRS財報_For預估用!H49","v":19.95},{"$f":"IFRS財報_For預估用!I49","v":20.65},{"$f":"輸入預估參數!C56","v":27.44178064106854},{"$f":"輸入預估參數!D56","v":31.580991260184152},{"$f":"輸入預估參數!E56","v":32.918705619506753},{"$f":"輸入預估參數!F56","v":37.993753431464214},{"$f":"輸入預估參數!G56","v":40.154010184757773}]
["負債比率(%)",{"$f":"IFRS財報_For預估用!B58","v":52.02},{"$f":"IFRS財報_For預估用!C58","v":51.62},{"$f":"IFRS財報_For預估用!D58","v":51.82},{"$f":"IFRS財報_For預估用!E58","v":51.49},{"$f":"IFRS財報_For預估用!F58","v":52.04},{"$f":"IFRS財報_For預估用!G58","v":51.24},{"$f":"IFRS財報_For預估用!H58","v":51.91},{"$f":"IFRS財報_For預估用!I58","v":48.84}]
["流動比率(%)",{"$f":"IFRS財報_For預估用!B59","v":142.85},{"$f":"IFRS財報_For預估用!C59","v":130.91},{"$f":"IFRS財報_For預估用!D59","v":136.03},{"$f":"IFRS財報_For預估用!E59","v":136.37},{"$f":"IFRS財報_For預估用!F59","v":130.44999999999999},{"$f":"IFRS財報_For預估用!G59","v":133.71},{"$f":"IFRS財報_For預估用!H59","v":123.09},{"$f":"IFRS財報_For預估用!I59","v":124.42}]
["速動比率(%)",{"$f":"IFRS財報_For預估用!B60","v":67.63},{"$f":"IFRS財報_For預估用!C60","v":57.04},{"$f":"IFRS財報_For預估用!D60","v":64.959999999999994},{"$f":"IFRS財報_For預估用!E60","v":60.57},{"$f":"IFRS財報_For預估用!F60","v":64.36},{"$f":"IFRS財報_For預估用!G60","v":68.66},{"$f":"IFRS財報_For預估用!H60","v":64.2},{"$f":"IFRS財報_For預估用!I60","v":64.25}]
["應付款項週轉率(次)",{"$f":"B41/91","v":0.24197802197802198},{"$f":"C41/91","v":0.25846153846153846},0.25857142857142856,0.309010989010989,0.31219780219780219,0.28483516483516486,0.2724175824175824,0.29285714285714282]
["應付款項週轉天數(天)",{"$f":"IFRS財報_For預估用!B57","v":22.02},{"$f":"IFRS財報_For預估用!C57","v":23.52},{"$f":"IFRS財報_For預估用!D57","v":23.53},{"$f":"IFRS財報_For預估用!E57","v":28.12},{"$f":"IFRS財報_For預估用!F57","v":28.41},{"$f":"IFRS財報_For預估用!G57","v":25.92},{"$f":"IFRS財報_For預估用!H57","v":24.79},{"$f":"IFRS財報_For預估用!I57","v":26.65}]
["　折舊費用(千)",{"$f":"IFRS財報_For預估用!B61","v":185690},{"$f":"IFRS財報_For預估用!C61","v":310857},{"$f":"IFRS財報_For預估用!D61","v":317427},{"$f":"IFRS財報_For預估用!E61","v":344614},{"$f":"IFRS財報_For預估用!F61","v":348937},{"$f":"IFRS財報_For預估用!G61","v":358851},{"$f":"IFRS財報_For預估用!H61","v":-7439},{"$f":"IFRS財報_For預估用!I61","v":372760}]
["　攤銷費用(千)",{"$f":"IFRS財報_For預估用!B62","v":13024},{"$f":"IFRS財報_For預估用!C62","v":10133},{"$f":"IFRS財報_For預估用!D62","v":12472},{"$f":"IFRS財報_For預估用!E62","v":11576},{"$f":"IFRS財報_For預估用!F62","v":13135},{"$f":"IFRS財報_For預估用!G62","v":7507},{"$f":"IFRS財報_For預估用!H62","v":23424},{"$f":"IFRS財報_For預估用!I62","v":6619}]
["營業活動現金流量(千)",{"$f":"IFRS財報_For預估用!B63","v":160132},{"$f":"IFRS財報_For預估用!C63","v":-236333},{"$f":"IFRS財報_For預估用!D63","v":2451535},{"$f":"IFRS財報_For預估用!E63","v":-706804},{"$f":"IFRS財報_For預估用!F63","v":2572161},{"$f":"IFRS財報_For預估用!G63","v":-105947},{"$f":"IFRS財報_For預估用!H63","v":1393307},{"$f":"IFRS財報_For預估用!I63","v":1156253}]
["投資活動現金流量(千)",{"$f":"IFRS財報_For預估用!B64","v":-348099},{"$f":"IFRS財報_For預估用!C64","v":-561326},{"$f":"IFRS財報_For預估用!D64","v":-1100760},{"$f":"IFRS財報_For預估用!E64","v":-359872},{"$f":"IFRS財報_For預估用!F64","v":-427597},{"$f":"IFRS財報_For預估用!G64","v":-305390},{"$f":"IFRS財報_For預估用!H64","v":-1204418},{"$f":"IFRS財報_For預估用!I64","v":-198041}]
["籌資活動現金流量(千)",{"$f":"IFRS財報_For預估用!B65","v":309900},{"$f":"IFRS財報_For預估用!C65","v":-34638},{"$f":"IFRS財報_For預估用!D65","v":-1018722},{"$f":"IFRS財報_For預估用!E65","v":1063976},{"$f":"IFRS財報_For預估用!F65","v":-1629825},{"$f":"IFRS財報_For預估用!G65","v":265094},{"$f":"IFRS財報_For預估用!H65","v":-153068},{"$f":"IFRS財報_For預估用!I65","v":-1136308}]
["本期現金及約當現金增減數(千)",{"$f":"IFRS財報_For預估用!B66","v":-12513},{"$f":"IFRS財報_For預估用!C66","v":-563805},{"$f":"IFRS財報_For預估用!D66","v":375205},{"$f":"IFRS財報_For預估用!E66","v":-121486},{"$f":"IFRS財報_For預估用!F66","v":355028},{"$f":"IFRS財報_For預估用!G66","v":346752},{"$f":"IFRS財報_For預估用!H66","v":-711},{"$f":"IFRS財報_For預估用!I66","v":-293085}]
["自由現金流量(千)",{"$f":"IFRS財報_For預估用!B67","v":124106},{"$f":"IFRS財報_For預估用!C67","v":1388342},{"$f":"IFRS財報_For預估用!D67","v":-1251644},{"$f":"IFRS財報_For預估用!E67","v":-231411},{"$f":"IFRS財報_For預估用!F67","v":1022489},{"$f":"IFRS財報_For預估用!G67","v":-98470},{"$f":"IFRS財報_For預估用!H67","v":937547},{"$f":"IFRS財報_For預估用!I67","v":795552}]
["原始每股營業現金流量(元)",{"$f":"IFRS財報_For預估用!B68","v":0.3},{"$f":"IFRS財報_For預估用!C68","v":-0.35},{"$f":"IFRS財報_For預估用!D68","v":3.59},{"$f":"IFRS財報_For預估用!E68","v":-1.03},{"$f":"IFRS財報_For預估用!F68","v":3.76},{"$f":"IFRS財報_For預估用!G68","v":-0.16},{"$f":"IFRS財報_For預估用!H68","v":2.04},{"$f":"IFRS財報_For預估用!I68","v":1.69}]
["原始每股現金流量(元)",{"$f":"IFRS財報_For預估用!B66/IFRS財報_For預估用!B69","v":-2.3799425222864032E-2},{"$f":"IFRS財報_For預估用!C66/IFRS財報_For預估用!C69","v":-0.82487929773226043},{"$f":"IFRS財報_For預估用!D66/IFRS財報_For預估用!D69","v":0.54894659839063642},{"$f":"IFRS財報_For預估用!E66/IFRS財報_For預估用!E69","v":-0.17774103877103145},{"$f":"IFRS財報_For預估用!F66/IFRS財報_For預估用!F69","v":0.51942648134601321},{"$f":"IFRS財報_For預估用!G66/IFRS財報_For預估用!G69","v":0.50731821506949526},{"$f":"IFRS財報_For預估用!H66/IFRS財報_For預估用!H69","v":-1.0402340892465252E-3},{"$f":"IFRS財報_For預估用!I66/IFRS財報_For預估用!I69","v":-0.42880029261155816}]
["存貨週轉天數(天)",{"$f":"IFRS財報_For預估用!B70","v":33.479999999999997},{"$f":"IFRS財報_For預估用!C70","v":33.18},{"$f":"IFRS財報_For預估用!D70","v":31.45},{"$f":"IFRS財報_For預估用!E70","v":38.799999999999997},{"$f":"IFRS財報_For預估用!F70","v":37.729999999999997},{"$f":"IFRS財報_For預估用!G70","v":31.46},{"$f":"IFRS財報_For預估用!H70","v":33.75},{"$f":"IFRS財報_For預估用!I70","v":37.51}]
["存貨週轉率(次)",{"$f":"IFRS財報_For預估用!B71","v":2.72},{"$f":"IFRS財報_For預估用!C71","v":2.74},{"$f":"IFRS財報_For預估用!D71","v":2.89},{"$f":"IFRS財報_For預估用!E71","v":2.35},{"$f":"IFRS財報_For預估用!F71","v":2.41},{"$f":"IFRS財報_For預估用!G71","v":2.89},{"$f":"IFRS財報_For預估用!H71","v":2.7},{"$f":"IFRS財報_For預估用!I71","v":2.4300000000000002}]

{"sheet":"IFRS-年報","index":7,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["1210 大成"]
["Data Field","2010-12-31","2011-12-30","2012-12-28","2013-12-31","2014-12-31","2015-12-31"]
["營業收入淨額",73504461,84062690,86532609,90478017,91740920,78252167]
["營業成本",66966430,76570574,79566535,82822769,83742961,69848045]
["營業毛利",6538031,7492116,6966074,7655248,7997959,8404122]
["營業費用",5083451,5670015,5809745,6814943,6849289,6862462]
["營業利益",1454580,1822101,1156329,840305,1148670,1541660]
["營業外收入及支出",350989,257316,232211,1753033,343123,-572961]
["稅前淨利",1805569,2079417,1388540,2593338,1491793,968699]
["所得稅費用",262495,305213,258943,336698,492216,482484]
["歸屬母公司淨利(損)",1080430,1071050,756030,1795696,1162573,591381]
["每股稅前淨利(元)",3.94,4.3099999999999996,2.7,4.93,2.1800000000000002,1.42]
["每股盈餘（元）",2.36,2.2200000000000002,1.47,3.42,1.7,0.87]
["營業毛利率",8.89,8.91,8.0500000000000007,8.4600000000000009,8.7200000000000006,10.74]
["營業利益率",1.98,2.17,1.34,0.93,1.25,1.97]
["每股淨值 (B)",21.79,22.4,21.52,24,20.190000000000001,19.95]
["負債比率％",47.55,49.6,51.55,51.15,51.82,51.91]
["流動比率",140.96,134.84,136.1,141.61000000000001,136.03,123.09]
["速動比率",66.930000000000007,66.61,65.48,69.900000000000006,64.959999999999994,64.2]
["應付帳款付現天數",22.2,22.92,22.63,22.16,24.38,27.27]
["平均收帳天數",22.28,23.27,24.39,22.56,22.8,27.3]
["平均售貨天數",34.01,35.340000000000003,37.090000000000003,35.6,34.6,38.549999999999997]
["來自營運之現金流量",1194225,1323790,1724185,4496162,2455878,3152717]
["本期產生現金流量",228345,1089906,-639,352562,-406872,579583]
["自由現金流量 (D)",1450648,717257,-512048,516684,61825,1630155]
["合併總損益",1543074,1774204,1129597,2256640,999577,486215]
["投資活動之現金流量",-1519553,-1796595,-3129416,-3592297,-2473530,-2297277]
["籌資活動之現金流量",446589,1518581,1714036,-995301,-668716,-453823]
["加權平均股數 (仟股)",457727,482737,514306,525769,683500,683500]
["母公司股東權益合計",9973115,10885643,11315952,12620511,13798665,13634097]
["稅前淨利率",2.46,2.4700000000000002,1.6,2.87,1.63,1.24]
["其他綜合損益─OCI",null,null,-436183,394395,841949,-195505]
["綜合損益歸屬母公司",null,null,600688,1948551,1687619,516983]
["股本",4946679,5247491,5664572,5664572,7363944,7363944]
["ROE(A)─稅後",10.58,11.31,6.74,12.64,5.16,2.48]
["營業費用率",6.92,6.74,6.71,7.53,7.47,8.77]
["母公司稅後ROE",{"$f":"(B11/B30)*100","v":10.833425664900084},9.8391064266943165,6.6810993896050457,14.228393763136848,8.4252570810292156,4.3375149817402647]

{"sheet":"IFRS財報_For預估用","index":8,"n_rows":77,"n_cols":10,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["1210 大成"]
["Data Field","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31"]
["營業收入淨額",22672001,23067717,24258497,20079300,18716305,19927554,19529008,17743529]
["營業成本",20582559,21127301,22453556,18212106,16757103,17556210,17322626,15327265]
["營業毛利",2089442,1940416,1804941,1867194,1959202,2371344,2206382,2416264]
["聯屬公司已〈未〉實現銷貨利益",0,0,0,0,0,0,0,0]
["已實現銷貨毛利",2089442,1940416,1804941,1867194,1959202,2371344,2206382,2416264]
["營業費用",1647892,1728902,1735093,1654463,1709541,1800933,1697525,1708797]
["研究發展費",25619,29350,45836,25868,27231,25888,25143,24914]
["管理費用",483866,612704,447855,546499,523798,460067,853440,500951]
["推銷費用",1138407,1086848,1241402,1082096,1158512,1314978,818942,1182932]
["營業利益",441550,211514,69848,212731,249661,570411,508857,707467]
["營業外收入及支出",31280,399135,-134879,-29658,1760,-87454,-457609,-28851]
["營業外收入及支出─其他",0,0,0,0,0,0,0,0]
["股利收入",0,61947,65576,0,0,96168,5321,0]
["租金收入",20529,19866,10532,26845,31996,34138,46835,36353]
["利息收入",5127,3829,10261,3726,7544,11547,9343,6191]
["其他收入",25656,85642,86369,30571,39540,141853,61499,42544]
["處分投資利益",0,219956,31670,0,0,0,0,0]
["資產評價利益",-15375,37626,-11636,0,0,0,0,0]
["資產減損迴轉利益",3012,366,-3378,1058,533,398,-1989,0]
["處分投資損失",0,0,0,0,0,0,0,0]
["無形資產減損損失",0,0,0,0,0,0,0,0]
["資產減損損失",-6766,0,100974,0,0,0,373563,0]
["資產評價損失",0,0,0,4689,-4689,49386,3428,7862]
["其他利益及損失",74621,363738,-163578,26437,54681,-171763,-429096,46124]
["利息支出",65281,62964,43098,58836,53662,44339,62672,91548]
["負債性特別股股息",null,null,0,null,null,null,0]
["財務成本",65281,54266,51796,58836,53662,37835,69176,91548]
["採用權益法認列之關聯企業及合資利益之份額",-1473,1778,2318,0]
["採用權益法認列之關聯企業及合資損失之份額",null,null,null,27830,38799,19709,20836,25971]
["採權益法之關聯企業及合資損益",-3716,4021,2318,-27830,-38799,-19709,-20836,-25971]
["稅前淨利",472830,610649,-65031,183073,251421,482957,51248,678616]
["所得稅費用",89413,68308,228561,93381,108057,92235,188811,81345]
["停業單位損益",0,0,0,0,-3952,0,3952,0]
["歸屬母公司淨利(損)",314063,496109,-4546,158238,97708,342964,-7529,498961]
["綜合損益歸屬母公司",540866,382692,235394,344772,-209748,491064,-109105,483076]
["本期稅後純益"]
["每股稅前淨利(元)",0.9,0.89,-0.1,0.27,0.37,0.71,7.0000000000000007E-2,0.99]
["每股盈餘（元）",0.6,0.73,-0.01,0.23,0.14000000000000001,0.5,-0.01,0.73]
["營業毛利率",9.2200000000000006,8.41,7.44,9.3000000000000007,10.47,11.9,11.3,13.62]
["營業利益率",1.95,0.92,0.28999999999999998,1.06,1.33,2.86,2.61,3.99]
["稅前淨利率",2.09,2.65,-0.27,0.91,1.34,2.42,0.26,3.82]
["母公司股東權益合計",13139724,13563152,13798665,14143437,13197294,13741174,13634097,14117566]
["應收帳款及票據",6010562,6243439,6046612,5300930,5625822,6108865,5657097,5312027]
["存貨",7726025,7678782,7839628,7692563,6203611,5934656,6916241,5718678]
["股本",7363944,7363944,7363944,7363944,7363944,7363944,7363944,7363944]
["股東權益總額",19291925,19768283,19944399,20121996,19155682,19758503,19248606,19762567]
["每股淨值 (B)",18.89,19.84,20.190000000000001,20.69,19.309999999999999,20.100000000000001,19.95,20.65]
["攤銷合計",13024,10133,12472,11576,13135,7507,23424,6619]
["折舊合計",185690,310857,317427,344614,348937,358851,-7439,372760]
["來自營運之現金流量",160132,-236333,2451535,-706804,2572161,-105947,1393307,1156253]
["投資活動之現金流量",-348099,-561326,-1100760,-359872,-427597,-305390,-1204418,-198041]
["本期產生現金流量",-12513,-563805,375205,-121486,355028,346752,-711,-293085]
["合併總損益",383417,542341,-293592,89692,139412,390722,-133611,597271]
["其他綜合損益─OCI",106963,-2435,464475,86631,-392683,310651,-200104,-85920]
["應付帳款付現天數",22.02,23.52,23.53,28.12,28.41,25.92,24.79,26.65]
["負債比率％",52.02,51.62,51.82,51.49,52.04,51.24,51.91,48.84]
["流動比率",142.85,130.91,136.03,136.37,130.44999999999999,133.71,123.09,124.42]
["速動比率",67.63,57.04,64.959999999999994,60.57,64.36,68.66,64.2,64.25]
["折舊合計_(單季)",185690,310857,317427,344614,348937,358851,-7439,372760]
["攤銷合計_(單季)",13024,10133,12472,11576,13135,7507,23424,6619]
["來自營運之現金流量_(單季)",160132,-236333,2451535,-706804,2572161,-105947,1393307,1156253]
["投資活動之現金流量_(單季)",-348099,-561326,-1100760,-359872,-427597,-305390,-1204418,-198041]
["籌資活動之現金流量",309900,-34638,-1018722,1063976,-1629825,265094,-153068,-1136308]
["本期產生現金流量_(單季)",-12513,-563805,375205,-121486,355028,346752,-711,-293085]
["自由現金流量 (D)",124106,1388342,-1251644,-231411,1022489,-98470,937547,795552]
["每股現金流量",0.3,-0.35,3.59,-1.03,3.76,-0.16,2.04,1.69]
["加權平均股數 (仟股)",525769,683500,683500,683500,683500,683500,683500,683500]
["平均售貨天數",33.479999999999997,33.18,31.45,38.799999999999997,37.729999999999997,31.46,33.75,37.51]
["存貨週轉率 (次)",2.72,2.74,2.89,2.35,2.41,2.89,2.7,2.4300000000000002]
["季別",2,3,4,1,2,3,4,1]
["營業費用率",7.27,7.49,7.15,8.24,9.1300000000000008,9.0399999999999991,8.69,9.6300000000000008]
["歸屬於母公司-稅後純益(%)",{"$f":"B36/B3*100","v":1.3852460574609184},{"$f":"C36/C3*100","v":2.1506636309089453},-1.8739825472287093E-2,0.78806532100222615,0.52204748747148544,1.7210541745364232,-3.8552905503443903E-2,2.8120730661865516]
["歸屬於母公司-稅後權益報酬率(%)",{"$f":"B36/B44*100","v":2.3901795806365493},{"$f":"C36/C44*100","v":3.6577707010877711},-3.2945216077062529E-2,1.1188086742988992,0.74036389581076245,2.49588572271918,-5.522184564184926E-2,3.5343273762630192]
[]
[null,null,null,null,1,2,3,4,5,6]

{"sheet":"IFRS資產負債表","index":9,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["2330 台積電"]
["Data Field","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31",null,null,"年季",{"$f":"YEAR(B2)&IF(MONTH(B2)<12,\"0\"&MONTH(B2),MONTH(B2))","v":"201503"},{"$f":"YEAR(C2)&IF(MONTH(C2)<12,\"0\"&MONTH(C2),MONTH(C2))","v":"201506"},{"$f":"YEAR(D2)&IF(MONTH(D2)<12,\"0\"&MONTH(D2),MONTH(D2))","v":"201509"},{"$f":"YEAR(E2)&IF(MONTH(E2)<12,\"0\"&MONTH(E2),MONTH(E2))","v":"201512"},{"$f":"YEAR(F2)&IF(MONTH(F2)<12,\"0\"&MONTH(F2),MONTH(F2))","v":"201603"}]
["現金及約當現金",437412411,528895107,515731398,562688930,617984318,null,null,"　現金及約當現金(千)",{"$f":"B3","v":437412411},{"$f":"C3","v":528895107},515731398,562688930,617984318]
["透過損益按公允價值衡量之金融資產─流動",297698,58535,98835,6026,618810,null,null,"　透過損益按公允價值衡量之金融資產–流動(千)",{"$f":"B4","v":297698},58535,98835,6026,618810]
["備供出售金融資產─流動",68204390,14216874,1597602,14299361,22232905,null,null,"　備供出售金融資產–流動(千)",{"$f":"B5","v":68204390},14216874,1597602,14299361,22232905]
["無活絡市場之債券投資─流動",0,0,0,0,0,null,null,"　短期投資合計(千)",{"$f":"SUM(B4:B9)","v":81562126},{"$f":"SUM(C4:C9)","v":21455760},{"$f":"SUM(D4:D9)","v":9154593},{"$f":"SUM(E4:E9)","v":23473649},{"$f":"SUM(F4:F9)","v":30412897}]
["以成本衡量之金融資產─流動",0,0,0,0,0,null,null,"　應收票據淨額(千)",{"$f":"B10","v":99121766},99737061,97122640,85565397,96957088]
["避險之衍生金融資產─流動",0,0,96153,1739,0,null,null,"　應收票據–關係人淨額(千)",592021,744707,511008,505722,683818]
["持有至到期日金融資產─流動",13060038,7180351,7362003,9166523,7561182,null,null,"　存貨(千)",{"$f":"B13","v":64599666},66278597,65066214,67052270,57242320]
["應收帳款及票據",99121766,99737061,97122640,85565397,96957088,null,null,"　預付款項(千)",0,0,0,0,0]
["應收帳款及票據─關係人",592021,744707,511008,505722,683818,null,null,"　其他流動資產(千)",3688211,3028691,2844481,3533369,2695531]
["其他應收款",162908,3565341,128490,125018,141009,null,null,"流動資產(千)",690493692,731368790,693661496,746743991,812491107]
["存貨",64599666,66278597,65066214,67052270,57242320,null,null,"　透過損益按公允價值衡量之金融資產–非流動(千)",{"$f":"B23","v":0},{"$f":"C23","v":0},{"$f":"D23","v":0},{"$f":"E23","v":0},{"$f":"F23","v":0}]
["預付費用及預付款",0,0,0,0,0,null,null,"　備供出售金融資產–非流動(千)",{"$f":"B22","v":0},{"$f":"C22","v":0},{"$f":"D22","v":0},{"$f":"E22","v":0},{"$f":"F22","v":0}]
["其他流動資產",3688211,3028691,2844481,3533369,2695531,null,null,"　採用權益法之投資(千)",{"$f":"B17","v":30363144},{"$f":"C17","v":25915208},{"$f":"D17","v":26935985},{"$f":"E17","v":24091828},{"$f":"F17","v":24715683}]
["流動資產",690493692,731368790,693661496,746743991,812491107,null,null,"　　土地(千)",{"$f":"B83","v":0},{"$f":"C83","v":0},{"$f":"D83","v":0},{"$f":"E83","v":0},{"$f":"F83","v":0}]
["採權益法之長期股權投資",30363144,25915208,26935985,24091828,24715683,null,null,"　　房屋及建築(千)",{"$f":"B85","v":127509875},124918273,139911444,138891709,136856096]
["無活絡市場之債券投資─非流動",0,0,0,0,0,null,null,"　　機器設備(千)",538655669,544108280,538835607,507631949,474859211]
["以成本衡量之金融資產─非流動",1817677,1858376,1507749,3990882,4093568,null,null,"　　其他不動產、廠房及設備(千)",{"$f":"B84+B87+B88+B89+B90+B91+B92+B93+B94+B95+B96","v":147054340},{"$f":"C84+C87+C88+C89+C90+C91+C92+C93+C94+C95+C96","v":160676623},{"$f":"D84+D87+D88+D89+D90+D91+D92+D93+D94+D95+D96","v":152078058},{"$f":"E84+E87+E88+E89+E90+E91+E92+E93+E94+E95+E96","v":206946734},{"$f":"F84+F87+F88+F89+F90+F91+F92+F93+F94+F95+F96","v":232590143}]
["持有至到期日金融資產─非流動",0,0,2571357,6910873,17525301,null,null,"　不動產、廠房及設備(千)",49099,49100,49101,49102,49103]
["避險之衍生金融資產─非流動",0,0,0,0,0,null,null,"　投資性不動產(千)",{"$f":"B97","v":0},{"$f":"C97","v":0},{"$f":"D97","v":0},{"$f":"E97","v":0},{"$f":"F97","v":0}]
["備供出售金融資產─非流動",0,0,0,0,0,null,null,"　　商譽",{"$f":"B26","v":0},0,0,0,0]
["透過損益按公允價值衡量之金融資產─非流動",0,0,0,0,0,null,null,"　　特許權(千)",0,0,0,0,0]
["不動產廠房及設備",813219884,829703176,830825109,853470392,844305450,null,null,"　　發展中之無形資產",13138963,7137973,7145634,7961096,13989513]
["商譽淨額",0,5800534,6050658,6104784,0,null,null,"　無形資產(千)",13138963,12938507,13196292,14065880,13989513]
["特許權",0,0,0,0,0,null,null,"　遞延所得稅資產(千)",6246031,5342444,5743803,6384974,7561741]
["發展中之無形資產",0,0,0,0,0,null,null,"　預付設備款",2601,2602,2603,2604,2605]
["其他無形資產淨額",13138963,7137973,7145634,7961096,13989513,null,null,"　預付投資款(千)",{"$f":"B98","v":0},{"$f":"C98","v":0},{"$f":"D98","v":0},{"$f":"E98","v":0},{"$f":"F98","v":0}]
["商譽及無形資產合計",13138963,12938507,13196292,14065880,13989513,null,null,"　其他非流動資產(千)",{"$f":"B32","v":1615664},{"$f":"C32","v":1726565},{"$f":"D32","v":1777019},{"$f":"E32","v":1859478},{"$f":"F32","v":1843273}]
["遞延所得稅資產",6246031,5342444,5743803,6384974,7561741,null,null,"資產總計(千)",{"$f":"B34","v":1556895055},1608853066,1576218810,1657518298,1726525636]
["預付設備款",0,0,0,0,0,null,null,"　短期借款(千)",18683595,5592600,33564120,39474000,34690040]
["其他非流動資產─其他",1615664,1726565,1777019,1859478,1843273,null,null,"　應付帳款及票據",20204923,21100895,19185871,19725274,19629025]
["非流動資產",866401363,877484276,882557314,910774307,914034529,null,null,"　應付帳款(千)",246036,246037,246038,246039,246040]
["資產總額",1556895055,1608853066,1576218810,1657518298,1726525636,null,null,"　應付帳款及票據─關係人",{"$f":"B37","v":1609613},1327345,1128121,1149988,1115073]
["短期借款",18683595,5592600,33564120,39474000,34690040,null,null,"　其他應付款(千)",58841946,198246048,60871628,58673127,67928434]
["應付帳款及票據",20204923,21100895,19185871,19725274,19629025,null,null,"　預收款項(千)",{"$f":"B99","v":0},{"$f":"C99","v":0},{"$f":"D99","v":0},{"$f":"E99","v":0},{"$f":"F99","v":0}]
["應付帳款及票據─關係人",1609613,1327345,1128121,1149988,1115073,null,null,"　一年或一營業週期內到期長期負債(千)",{"$f":"B41","v":0},{"$f":"C41","v":10868322},{"$f":"D41","v":23515931},{"$f":"E41","v":23517612},{"$f":"F41","v":33272901}]
["其他應付款",58841946,198246048,60871628,58673127,67928434,null,null,"　其他流動負債(千)",1241,1242,1243,1244,1245]
["當期所得稅負債",38954401,30335340,24464158,32901106,41474426,null,null,"流動負債(千)",{"$f":"B43","v":187565145},{"$f":"C43","v":309379741},{"$f":"D43","v":201689370},{"$f":"E43","v":212228594},{"$f":"F43","v":235893223}]
["負債準備─流動",8130817,8593075,9898270,10163536,10090163,null,null,"　應付公司債(千)",213208771,201856784,191970754,191965082,181151058]
["一年內到期長期負債",0,10868322,23515931,23517612,33272901,null,null,"　長期借款(千)",839612,37500,35000,32500,30000]
["其他流動負債",31056696,31236977,30010029,27701329,28807760,null,null,"　應計退休金負債(千)",6553652,6585747,6611531,7448026,7437455]
["流動負債",187565145,309379741,201689370,212228594,235893223,null,null,"　其他非流動負債",24637731,23349807,24716474,23132042,21011185]
["應付公司債─非流動",213208771,201856784,191970754,191965082,181151058,null,null,"非流動負債(千)",245414157,232845770,223534496,222655225,209686337]
["銀行借款─非流動",839612,37500,35000,32500,30000,null,null,"負債總計(千)",432979302,542225511,425223866,434883819,445579560]
["應計退休金負債",6553652,6585747,6611531,7448026,7437455,null,null,"　普通股股本(千)",259303020,259303805,259303805,259303805,259303805]
["其他非流動負債",24637731,23349807,24716474,23132042,21011185,null,null,"　特別股股本(千)",0,0,0,0,0]
["非流動負債",245414157,232845770,223534496,222655225,209686337,null,null,"股本(千)",259303020,259303805,259303805,259303805,259303805]
["負債總額",432979302,542225511,425223866,434883819,445579560,null,null,"　資本公積–發行溢價(千)",32970605,33077786,33077786,33077786,33077786]
["普通股股本",259303020,259303805,259303805,259303805,259303805,null,null,"　資本公積–庫藏股票交易(千)",{"$f":"B58","v":0},{"$f":"C58","v":0},{"$f":"D58","v":0},{"$f":"E58","v":0},{"$f":"F58","v":0}]
["特別股股本",0,0,0,0,0,null,null,"　資本公積–取得或處分子公司股權價格與帳面價值差額(千)",{"$f":"B56","v":0},{"$f":"C56","v":0},{"$f":"D56","v":0},{"$f":"E56","v":0},{"$f":"F56","v":0}]
["股本",259303020,259303805,259303805,259303805,259303805,null,null,"　資本公積–處分資產增益(千)",{"$f":"B54","v":0},{"$f":"C54","v":0},{"$f":"D54","v":0},{"$f":"E54","v":0},{"$f":"F54","v":0}]
["資本公積─發行溢價",32970605,33077786,33077786,33077786,33077786,null,null,"　資本公積–受贈資產(千)",{"$f":"B57","v":55},{"$f":"C57","v":55},{"$f":"D57","v":55},{"$f":"E57","v":55},{"$f":"F57","v":55}]
["資本公積─處分資產增益",0,0,0,0,0,null,null,"　資本公積–採用權益法認列關聯企業及合資股權淨值之變動數(千)",{"$f":"B55","v":499266},{"$f":"C55","v":650608},{"$f":"D55","v":337895},{"$f":"E55","v":417864},{"$f":"F55","v":435024}]
["資本公積─採權益法認列關聯企業及合資企業股權淨值之變動數",499266,650608,337895,417864,435024,null,null,"　資本公積–合併溢額(千)",{"$f":"B59","v":22804510},22804510,22804510,22804510,22804510]
["資本公積─處分子公司股權價格與帳面價值差額",0,0,0,0,0,null,null,"　資本公積–員工認股權(千)",0,0,0,0,0]
["資本公積─受贈資產",55,55,55,55,55,null,null,"　資本公積–認股權(千)",0,0,0,0,0]
["資本公積─庫藏股票交易",0,0,0,0,0,null,null,"　資本公積–其他(千)",{"$f":"B63","v":0},0,78482,0,0]
["資本公積─合併溢額",22804510,22804510,22804510,22804510,22804510,null,null,"資本公積(千)",56274436,56532959,56298728,56300215,56317375]
["資本公積─員工認股權",0,0,0,0,0,null,null,"　法定盈餘公積(千)",151250682,177640561,177640561,177640561,177640561]
["資本公積─認股權",0,0,0,0,0,null,null,"　特別盈餘公積(千)",0,0,0,0,0]
["資本公積─限制員工權利股票",0,0,0,0,0,null,null,"　未分配盈餘(千)",632904503,569248657,644577881,716653025,781434518]
["資本公積─其他",0,0,78482,0,0,null,null,"保留盈餘(千)",784155185,746889218,822218442,894293586,959075079]
["資本公積合計",56274436,56532959,56298728,56300215,56317375,null,null,"　國外營運機構財務報表換算之兌換差額(千)",2244001,-1097406,12009650,11039949,4452655]
["法定盈餘公積",151250682,177640561,177640561,177640561,177640561,null,null,"　備供出售金融資產未實現損益(千)",-13,-12,-11,-10,-9]
["特別盈餘公積",0,0,0,0,0,null,null,"庫藏股票(千)",{"$f":"B71","v":0},0,0,0,0]
["未分配盈餘",632904503,569248657,644577881,716653025,781434518,null,null,"母公司業主權益(千)",1123843499,1066580381,1150959166,1221671719,1279973107]
["保留盈餘",784155185,746889218,822218442,894293586,959075079,null,null,"非控制權益(千)",72254,47174,35778,962760,972969]
["國外營運機構財務報表換算之兌換差額",2244001,-1097406,12009650,11039949,4452655,null,null,"權益總計(千)",1123915753,1066627555,1150994944,1222634479,1280946076]
["備供出售金融資產未實現損益",21867362,4952274,1129182,734771,824709,null,null,"每股淨值(元)",43.34,41.13,44.39,47.11,49.36]
["庫藏股票帳面值",0,0,0,0,0]
["母公司股東權益合計",1123843499,1066580381,1150959166,1221671719,1279973107,null,null,"年季",{"$f":"J2","v":"201503"},{"$f":"K2","v":"201506"},{"$f":"L2","v":"201509"},{"$f":"M2","v":"201512"},{"$f":"N2","v":"201603"}]
["非控制權益",72254,47174,35778,962760,972969,null,null,"營業活動現金流量(千)",{"$f":"-B78","v":-156000661},-111067152,-118139439,-144672186,-121528853]
["股東權益總額",1123915753,1066627555,1150994944,1222634479,1280946076,null,null,"投資活動現金流量(千)",57168005,4110126,54787521,101180185,55347367]
["每股淨值 (B)",43.34,41.13,44.39,47.11,49.36,null,null,"籌資活動現金流量(千)",18171589,13402541,90475814,-5315915,4806832]
["每股現金流量",6.02,4.28,4.5599999999999996,5.58,4.6900000000000004,null,null,"匯率變動對現金及約當現金之影響(千)",1779163,2071789,-13960187,1850384,6079266]
["本期產生現金流量",78881904,91482696,-13163709,46957532,55295388,null,null,"本期現金及約當現金增減數(千)",{"$f":"-B77","v":-78881904},{"$f":"-C77","v":-91482696},{"$f":"-D77","v":13163709},{"$f":"-E77","v":-46957532},{"$f":"-F77","v":-55295388}]
["來自營運之現金流量",156000661,111067152,118139439,144672186,121528853,null,null,"自由現金流量(千)",{"$f":"-B82","v":-8209685},{"$f":"-C82","v":-161161535},{"$f":"-D82","v":8820823},{"$f":"-E82","v":-2031117},{"$f":"-F82","v":-40415798}]
["投資活動之現金流量",-57168005,-4110126,-54787521,-101180185,-55347367,null,null,"原始每股營業現金流量(元)",{"$f":"-B76","v":-6.02},{"$f":"-C76","v":-4.28},{"$f":"-D76","v":-4.5599999999999996},{"$f":"-E76","v":-5.58},{"$f":"-F76","v":-4.6900000000000004}]
["籌資活動之現金流量",-18171589,-13402541,-90475814,5315915,-4806832]
["匯率影響數",-1779163,-2071789,13960187,-1850384,-6079266]
["自由現金流量 (D)",8209685,161161535,-8820823,2031117,40415798]
["土地淨額",0,0,0,0,0]
["土地改良物淨額",3566829,3556005,3568828,3561206,3546278]
["房屋及建築淨額",127509875,124918273,139911444,138891709,136856096]
["機器及儀器設備淨額",538655669,544108280,538835607,507631949,474859211]
["模具設備淨額",0,0,0,0,0]
["水電設備淨額",0,0,0,0,0]
["電腦通訊設備淨額",0,0,0,0,0]
["試驗設備淨額",0,0,0,0,0]
["運輸設備淨額",0,0,0,0,0]
["租賃資產及改良淨額",379263,364463,0,0,0]
["辦公設備淨額",11249357,10922553,10782079,11273980,11113927]
["出租資產淨額",0,0,0,0,0]
["其他設備淨額",0,0,0,0,0]
["未完工程淨額",131858891,145833602,137727151,192111548,217929938]
["投資性不動產淨額",0,0,0,0,0]
["預付投資款",0,0,0,0,0]
["預收款項",0,0,0,0,0]