T3EX — Annual Report 2018

Mar 27, 2019

公開資訊觀測站

合併權益變動表

本資料由台驊控股公司提供

「投資人若需了解更詳細資訊可至XBRL資訊平台或電子書查詢」
本公司採 月制會計年度(空白表曆年制)

本期

| 民國107年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 單位：新台幣仟元 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 會計項目 | 普通股股本 | 股本合計 | 資本公積 | 法定盈餘公積 | 特別盈餘公積 | 未分配盈餘（或待彌補虧損） | 保留盈餘合計 | 國外營運機構財務報表換算之兌換差額 | 透過其他綜合損益按公允價值衡量之金融資產未實現利益（損失） | 備供出售金融資產未實現利益（損失） | 其他權益項目合計 | 庫藏股票 | 歸屬於母公司業主之權益總計 | 非控制權益 | 權益總額 |
| 期初餘額 | 1,185,655 | 1,185,655 | 872,754 | 151,624 | 25,556 | 247,752 | 424,932 | -118,509 | 0 | -19,010 | -137,519 | -66,349 | 2,279,473 | 113,134 | 2,392,607 |
| 追溯適用及追溯重編之影響數 | 0 | 0 | 0 | 0 | 0 | 490 | 490 | 0 | 23,606 | 19,010 | 42,616 | 0 | 43,106 | 0 | 43,106 |
| 期初重編後餘額 | 1,185,655 | 1,185,655 | 872,754 | 151,624 | 25,556 | 248,242 | 425,422 | -118,509 | 23,606 | 0 | -94,903 | -66,349 | 2,322,579 | 113,134 | 2,435,713 |
| 提列法定盈餘公積 | 0 | 0 | 0 | 24,011 | 0 | -24,011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 提列特別盈餘公積 | 0 | 0 | 0 | 0 | 111,961 | -111,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 普通股現金股利 | 0 | 0 | 0 | 0 | 0 | -104,217 | -104,217 | 0 | 0 | 0 | 0 | 0 | -104,217 | 0 | -104,217 |
| 資本公積配發現金股利 | 0 | 0 | -46,318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46,318 | 0 | -46,318 |
| 本期淨利（淨損） | 0 | 0 | 0 | 0 | 0 | 354,930 | 354,930 | 0 | 0 | 0 | 0 | 0 | 354,930 | 11,668 | 366,598 |
| 本期其他綜合損益 | 0 | 0 | 0 | 0 | 0 | 675 | 675 | -1,868 | -28,590 | 0 | -30,458 | 0 | -29,783 | -920 | -30,703 |
| 本期綜合損益總額 | 0 | 0 | 0 | 0 | 0 | 355,605 | 355,605 | -1,868 | -28,590 | 0 | -30,458 | 0 | 325,147 | 10,748 | 335,895 |
| 庫藏股註銷 | -2,200 | -2,200 | -3,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,706 | 0 | 0 | 0 |
| 非控制權益增減 | 0 | 0 | -13,972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13,972 | 41,761 | 27,789 |
| 處分透過其他綜合損益按公允價值衡量之權益工具 | 0 | 0 | 0 | 0 | 0 | 69 | 69 | 0 | -69 | 0 | -69 | 0 | 0 | 0 | 0 |
| 其他 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 權益增加(減少)總額 | -2,200 | -2,200 | -63,796 | 24,011 | 111,961 | 115,485 | 251,457 | -1,868 | -28,659 | 0 | -30,527 | 5,706 | 160,640 | 52,509 | 213,149 |
| 期末餘額 | 1,183,455 | 1,183,455 | 808,958 | 175,635 | 137,517 | 363,727 | 676,879 | -120,377 | -5,053 | 0 | -125,430 | -60,643 | 2,483,219 | 165,643 | 2,648,862 |

去年同期

| 民國106年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 單位：新台幣仟元 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 會計項目 | 普通股股本 | 股本合計 | 資本公積 | 法定盈餘公積 | 特別盈餘公積 | 未分配盈餘（或待彌補虧損） | 保留盈餘合計 | 國外營運機構財務報表換算之兌換差額 | 透過其他綜合損益按公允價值衡量之金融資產未實現利益（損失） | 備供出售金融資產未實現利益（損失） | 其他權益項目合計 | 庫藏股票 | 歸屬於母公司業主之權益總計 | 非控制權益 | 權益總額 |
| 期初餘額 | 1,195,264 | 1,195,264 | 865,337 | 138,575 | 7,116 | 140,264 | 285,955 | -29,591 | 0 | 4,035 | -25,556 | -61,801 | 2,259,199 | 126,295 | 2,385,494 |
| 提列法定盈餘公積 | 0 | 0 | 0 | 13,049 | 0 | -13,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 提列特別盈餘公積 | 0 | 0 | 0 | 0 | 18,440 | -18,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 普通股現金股利 | 0 | 0 | 0 | 0 | 0 | -92,637 | -92,637 | 0 | 0 | 0 | 0 | 0 | -92,637 | 0 | -92,637 |
| 本期淨利（淨損） | 0 | 0 | 0 | 0 | 0 | 240,110 | 240,110 | 0 | 0 | 0 | 0 | 0 | 240,110 | 12,627 | 252,737 |
| 本期其他綜合損益 | 0 | 0 | 0 | 0 | 0 | -2,462 | -2,462 | -88,918 | 0 | -23,045 | -111,963 | 0 | -114,425 | -3,968 | -118,393 |
| 本期綜合損益總額 | 0 | 0 | 0 | 0 | 0 | 237,648 | 237,648 | -88,918 | 0 | -23,045 | -111,963 | 0 | 125,685 | 8,659 | 134,344 |
| 可轉換公司債轉換 | 13,756 | 13,756 | 15,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,300 | 0 | 29,300 |
| 普通股發行－其他 | 275 | 275 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 352 | 0 | 352 |
| 庫藏股買回 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56,159 | -56,159 | 0 | -56,159 |
| 庫藏股註銷 | -23,640 | -23,640 | -27,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,611 | 0 | 0 | 0 |
| 子公司購入母公司之股票視為庫藏股票 | 0 | 0 | 19,767 | 0 | 0 | -6,034 | -6,034 | 0 | 0 | 0 | 0 | 0 | 13,733 | -17,231 | -3,498 |
| 其他 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,589 | -4,589 |
| 權益增加(減少)總額 | -9,609 | -9,609 | 7,417 | 13,049 | 18,440 | 107,488 | 138,977 | -88,918 | 0 | -23,045 | -111,963 | -4,548 | 20,274 | -13,161 | 7,113 |
| 期末餘額 | 1,185,655 | 1,185,655 | 872,754 | 151,624 | 25,556 | 247,752 | 424,932 | -118,509 | 0 | -19,010 | -137,519 | -66,349 | 2,279,473 | 113,134 | 2,392,607 |