BALANCE SHEET AFTER APPROPRIATION | | .. | .. | .. | .. | .. | .. | .. | .. |
ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
20 : FORMATION EXPENSES | | 767 402 | 87 888 | 23 245 | 878 535 | 743 | 4 004 | 5 702 | 10 449 |
21/28 : FIXED ASSETS | | 1 159 793 234 | 161 126 501 | 54 082 475 | 1 375 002 210 | 17 997 | 136 111 | 221 367 | 375 475 |
21 : Intangible fixed assets | | 30 697 730 | 3 190 488 | 1 313 874 | 35 202 091 | 7 074 | 24 726 | 28 327 | 60 127 |
22/27 : Tangible fixed assets | | 226 301 650 | 80 728 820 | 41 191 437 | 348 221 908 | 15 481 | 124 550 | 208 933 | 348 964 |
22 : Land and buildings | | 79 688 896 | 60 927 592 | 33 585 360 | 174 201 848 | 8 684 | 69 498 | 97 277 | 175 459 |
23 : Plant, machinery and equipment | | 84 313 878 | 6 415 337 | 2 134 287 | 92 863 502 | 11 384 | 79 768 | 118 859 | 210 011 |
24 : Furniture and vehicles | | 12 381 715 | 3 998 023 | 2 601 005 | 18 980 743 | 12 749 | 95 669 | 158 525 | 266 943 |
25 : Leasing and similar rights | | 8 229 728 | 3 257 526 | 723 991 | 12 211 244 | 3 057 | 12 215 | 11 996 | 27 268 |
26 : Other tangible fixed assets | | 21 536 480 | 4 384 984 | 1 741 514 | 27 662 978 | 5 630 | 31 000 | 45 515 | 82 145 |
27 : Assets under construction and advance payments | | 20 150 954 | 1 745 360 | 405 282 | 22 301 595 | 2 785 | 2 249 | 1 823 | 6 857 |
28 : Financial fixed assets | | 902 793 853 | 77 207 194 | 11 577 166 | 991 578 214 | 14 665 | 82 415 | 95 245 | 192 325 |
280/1 : Affiliated enterprises | | 857 969 534 | .. | .. | .. | 7 941 | .. | .. | .. |
280 : Participating interests | | 695 920 066 | .. | .. | .. | 7 533 | .. | .. | .. |
281 : Amounts receivable | | 162 049 468 | .. | .. | .. | 1 846 | .. | .. | .. |
282/3 : Enterprises linked by participating interests | | 29 852 777 | .. | .. | .. | 1 530 | .. | .. | .. |
282 : Participating interests | | 27 050 833 | .. | .. | .. | 1 496 | .. | .. | .. |
283 : Amounts receivable | | 2 801 944 | .. | .. | .. | 305 | .. | .. | .. |
284/8 : Other financial assets | | 14 971 542 | .. | .. | .. | 10 874 | .. | .. | .. |
284 : Shares | | 11 347 780 | .. | .. | .. | 2 348 | .. | .. | .. |
285/8 : Amounts receivable and cash guarantees | | 3 623 762 | .. | .. | .. | 10 185 | .. | .. | .. |
29/58 : CURRENT ASSETS | | 898 620 949 | 137 408 138 | 45 053 744 | 1 081 082 831 | 19 280 | 147 091 | 246 316 | 412 687 |
29 : Amounts receivable after more than one year | | 179 326 876 | 9 618 106 | 2 297 533 | 191 242 515 | 2 832 | 10 487 | 14 048 | 27 367 |
290 : Trade debtors | | 24 399 149 | 1 535 687 | 265 638 | 26 200 474 | 529 | 1 652 | 1 836 | 4 017 |
291 : Other amounts receivable | | 154 927 727 | 8 082 419 | 2 031 895 | 165 042 041 | 2 402 | 9 055 | 12 426 | 23 883 |
3 : Stocks and contracts in progress | | 94 794 790 | 24 137 845 | 5 699 355 | 124 631 990 | 9 836 | 62 027 | 73 491 | 145 354 |
30/36 : Stocks | | 88 248 902 | 21 956 906 | 5 348 626 | 115 554 434 | 9 370 | 60 222 | 71 185 | 140 777 |
30/31 : Raw materials and consumables | | 30 049 263 | .. | .. | .. | 4 040 | .. | .. | .. |
32 : Work in progress | | 7 239 911 | .. | .. | .. | 1 347 | .. | .. | .. |
33 : Finished goods | | 9 793 668 | .. | .. | .. | 1 853 | .. | .. | .. |
34 : Goods purchased for resale | | 34 075 341 | .. | .. | .. | 6 068 | .. | .. | .. |
35 : Immovable property intended for sale | | 6 583 625 | .. | .. | .. | 765 | .. | .. | .. |
36 : Advance payments | | 507 094 | .. | .. | .. | 409 | .. | .. | .. |
37 : Contracts in progress | | 6 545 889 | 2 180 939 | 350 729 | 9 077 556 | 1 740 | 6 584 | 6 634 | 14 958 |
40/41 : Amounts receivable within one year | | 439 013 613 | 52 628 820 | 14 413 523 | 506 055 956 | 18 652 | 137 899 | 226 392 | 382 943 |
40 : Trade debtors | | 154 909 457 | 25 278 812 | 6 798 079 | 186 986 348 | 16 926 | 116 923 | 183 652 | 317 501 |
41 : Other amounts receivable | | 284 104 156 | 27 350 009 | 7 615 446 | 319 069 611 | 17 687 | 121 762 | 190 539 | 329 988 |
50/53 : Current investments | | 87 065 398 | 14 311 718 | 4 944 118 | 106 321 234 | 2 862 | 20 355 | 30 076 | 53 293 |
50 : Own shares | | 6 108 156 | .. | .. | .. | 243 | .. | .. | .. |
51/53 : Other investments | | 80 957 242 | .. | .. | .. | 2 691 | .. | .. | .. |
54/58 : Cash at bank and in hand | | 82 117 900 | 34 468 520 | 16 509 815 | 133 096 235 | 18 400 | 142 305 | 235 101 | 395 806 |
490/1 : Deferred charges and accrued income | | 16 302 373 | 2 243 130 | 1 189 404 | 19 734 906 | 15 047 | 91 260 | 139 761 | 246 068 |
20/58 : TOTAL ASSETS | | 2 059 181 584 | 298 622 526 | 99 159 463 | 2 456 963 573 | 19 322 | 147 341 | 246 878 | 413 541 |
EQUITY AND LIABILITIES | | .. | .. | .. | .. | .. | .. | .. | .. |
EQUITY | | .. | .. | .. | .. | .. | .. | .. | .. |
10/15 : Equity positive balance | | 967 020 893 | 142 658 608 | 47 014 320 | 1 156 693 820 | 17 955 | 129 610 | 207 123 | 354 688 |
10/15 : Equity negative balance | | -9 678 004 | -6 001 931 | -4 250 315 | -19 930 251 | 1 349 | 17 670 | 39 682 | 58 701 |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
10 : Capital | | 459 987 980 | 67 800 235 | 21 495 572 | 549 283 786 | 19 297 | 147 152 | 246 573 | 413 022 |
100 : Issued capital | | 466 362 368 | 69 004 880 | 22 668 005 | 558 035 253 | 19 297 | 147 162 | 246 610 | 413 069 |
101 : Uncalled capital | | 6 374 387 | 1 204 646 | 1 172 433 | 8 751 467 | 1 117 | 34 556 | 100 001 | 135 674 |
11 : Share premium account | | 107 377 138 | 1 678 512 | 316 360 | 109 372 010 | 1 879 | 2 173 | 1 189 | 5 241 |
12 : Revaluation surpluses | | 12 430 719 | 3 833 705 | 1 456 439 | 17 720 864 | 1 206 | 4 653 | 4 028 | 9 887 |
13 : Reserves | | 180 368 140 | 52 189 754 | 23 153 107 | 255 711 001 | 17 551 | 129 465 | 211 589 | 358 605 |
130 : Legal reserve | | 16 821 505 | 2 488 785 | 1 115 432 | 20 425 723 | 17 426 | 127 754 | 208 016 | 353 196 |
131 : Reserves not available | | 19 257 164 | 1 067 888 | 334 745 | 20 659 797 | 2 166 | 4 765 | 4 383 | 11 314 |
1310 : In respect of own shares held | | 6 154 022 | 136 882 | 19 954 | 6 310 857 | 355 | 358 | 175 | 888 |
1311 : Other | | 13 103 142 | 931 007 | 314 792 | 14 348 940 | 1 876 | 4 430 | 4 219 | 10 525 |
132 : Untaxed reserves | | 14 124 297 | 5 609 531 | 2 596 911 | 22 330 739 | 6 949 | 40 777 | 47 983 | 95 709 |
133 : Available reserves | | 130 165 174 | 43 023 548 | 19 106 016 | 192 294 739 | 9 954 | 82 016 | 132 568 | 224 538 |
14 : Accumulated profits (+) | | 211 073 126 | 28 291 600 | 7 538 823 | 246 903 549 | 9 981 | 62 578 | 92 603 | 165 162 |
14 : Accumulated losses (-) | | -51 268 754 | -18 299 964 | -10 965 427 | -80 534 146 | 4 780 | 46 109 | 93 905 | 144 794 |
15 : Investment grants | | 37 603 817 | 1 578 231 | 148 987 | 39 331 036 | 2 239 | 5 504 | 2 817 | 10 560 |
19 : Advance to associates on the sharing out of the assets | | 229 277 | 415 398 | 379 860 | 1 024 535 | 19 | 137 | 353 | 509 |
16 : PROVISIONS AND DEFERRED TAXES | | 33 139 782 | 3 389 983 | 1 511 478 | 38 041 243 | 7 466 | 19 735 | 18 210 | 45 411 |
160/5 : Provisions for liabilities and charges | | 32 202 713 | 2 089 404 | 838 703 | 35 130 820 | 6 289 | 10 918 | 9 485 | 26 692 |
160 : Pensions and similar obligations | | 4 409 234 | 327 234 | 240 023 | 4 976 491 | 2 371 | 2 694 | 3 111 | 8 176 |
161 : Taxation | | 186 484 | 26 969 | 32 560 | 246 013 | 90 | 184 | 173 | 447 |
162 : Major repairs and maintenance | | 2 121 696 | 228 999 | 56 445 | 2 407 141 | 848 | 2 296 | 1 689 | 4 833 |
163 : Environmental obligations | | 13 173 079 | 258 402 | 173 933 | 13 605 414 | 460 | 1 549 | 1 370 | 3 379 |
164/5 : Other liabilities and charges | | 12 312 219 | 1 247 553 | 335 742 | 13 895 514 | 4 520 | 4 958 | 3 508 | 12 986 |
168 : Deferred taxes | | 937 069 | 1 300 579 | 672 775 | 2 910 423 | 2 462 | 10 345 | 9 599 | 22 406 |
17/49 : AMOUNTS PAYABLE | | 1 068 698 913 | 158 575 869 | 54 883 981 | 1 282 158 763 | 19 254 | 146 339 | 244 682 | 410 275 |
17 : Amounts payable after more than one year | | 507 239 863 | 60 334 587 | 22 942 692 | 590 517 142 | 9 977 | 86 490 | 121 291 | 217 758 |
170/4 : Financial debts | | 492 249 692 | 52 209 923 | 20 317 094 | 564 776 709 | 9 135 | 81 471 | 114 588 | 205 194 |
172/3 : Credit institutions, leasing and other similar obligations | | 154 109 220 | 36 117 563 | 15 396 686 | 205 623 470 | 7 344 | 69 596 | 96 650 | 173 590 |
172 : Leasing and other similar obligations | | 7 583 655 | .. | .. | .. | 2 635 | .. | .. | .. |
173 : Credit institutions | | 146 525 566 | .. | .. | .. | 6 220 | .. | .. | .. |
170 : Subordinated loans | | 45 539 700 | .. | .. | .. | 1 153 | .. | .. | .. |
174/0 : Other loans | | 338 140 472 | 16 092 359 | 4 920 407 | 359 153 239 | 3 721 | 22 106 | 26 863 | 52 690 |
171 : Unsubordinated debentures | | 120 231 049 | .. | .. | .. | 177 | .. | .. | .. |
174 : Other loans | | 172 369 723 | .. | .. | .. | 2 704 | .. | .. | .. |
175 : Trade debts | | 1 304 489 | 199 080 | 76 918 | 1 580 486 | 116 | 622 | 428 | 1 166 |
1750 : Suppliers | | 1 302 589 | .. | .. | .. | 111 | .. | .. | .. |
1751 : Bills of exchange payable | | 1 899 | .. | .. | .. | 5 | .. | .. | .. |
176 : Advances received on contracts in progress | | 661 886 | 33 006 | 12 196 | 707 087 | 38 | 156 | 147 | 341 |
178/9 : Other amounts payable | | 13 023 796 | 7 892 580 | 2 536 485 | 23 452 861 | 2 137 | 12 936 | 14 730 | 29 803 |
42/48 : Amounts payable within one year | | 539 989 190 | 95 291 687 | 31 144 459 | 666 425 336 | 19 183 | 145 913 | 244 031 | 409 127 |
42 : Current portion of amounts payable after more than one year falling due within one year | | 47 665 429 | 8 233 350 | 3 461 429 | 59 360 209 | 8 309 | 81 294 | 118 189 | 207 792 |
43 : Financial debts | | 146 857 450 | 12 907 814 | 2 825 409 | 162 590 673 | 6 716 | 38 701 | 44 920 | 90 337 |
430/8 : Credit institutions | | 60 123 585 | 11 390 715 | 2 457 035 | 73 971 334 | 5 570 | 35 859 | 41 942 | 83 371 |
439 : Other loans | | 86 733 864 | 1 517 100 | 368 375 | 88 619 339 | 1 602 | 4 187 | 3 846 | 9 635 |
44 : Trade debts | | 151 090 042 | 24 168 245 | 5 296 382 | 180 554 669 | 18 740 | 136 476 | 223 485 | 378 701 |
440/4 : Suppliers | | 150 872 592 | 24 057 334 | 5 271 825 | 180 201 751 | 18 737 | 136 382 | 223 346 | 378 465 |
441 : Bills of exchange payable | | 217 450 | 110 911 | 24 557 | 352 919 | 118 | 1 048 | 1 225 | 2 391 |
46 : Advances received on contracts in progress | | 10 311 159 | 2 302 076 | 505 805 | 13 119 040 | 3 437 | 12 865 | 14 091 | 30 393 |
45 : Taxes, remuneration and social security | | 26 193 925 | 6 776 795 | 3 190 945 | 36 161 665 | 17 025 | 124 695 | 204 401 | 346 121 |
450/3 : Taxes | | 9 822 527 | 3 539 527 | 2 442 665 | 15 804 718 | 16 186 | 118 548 | 197 558 | 332 292 |
454/9 : Remuneration and social security | | 16 371 398 | 3 237 269 | 748 280 | 20 356 947 | 14 188 | 76 484 | 80 644 | 171 316 |
47/48 : Other amounts payable | | 157 871 185 | 40 903 408 | 15 864 491 | 214 639 084 | 13 624 | 112 289 | 186 343 | 312 256 |
492/3 : Accruals and deferred income | | 21 469 860 | 2 949 595 | 796 832 | 25 216 287 | 13 681 | 63 847 | 76 522 | 154 050 |
10/49 : TOTAL LIABILITIES | | 2 059 181 584 | 298 622 526 | 99 159 463 | 2 456 963 573 | 19 322 | 147 341 | 246 878 | 413 541 |
INCOME STATEMENT | | .. | .. | .. | .. | .. | .. | .. | .. |
9800 : VALUE ADDED (EXCL. VAT) POSITIVE BALANCE | | 169 633 312 | 47 198 805 | 16 288 474 | 233 120 591 | 16 641 | 127 890 | 206 920 | 351 451 |
9800 : VALUE ADDED (EXCL. VAT) NEGATIVE BALANCE | | -1 314 743 | -829 226 | -525 663 | -2 669 632 | 2 653 | 18 762 | 38 315 | 59 730 |
70/76A : OPERATING INCOME POSITIVE BALANCE | | 898 316 739 | .. | .. | .. | 18 021 | .. | .. | .. |
70/76A : OPERATING INCOME NEGATIVE BALANCE | | -1 557 | .. | .. | .. | 6 | .. | .. | .. |
70 : Turnover | | 843 532 718 | 13 326 792 | 2 829 248 | 859 688 758 | 16 883 | 13 205 | 12 982 | 43 070 |
71 : Stocks of finished goods and work and contracts in progress: increase (+) | | 4 886 436 | .. | .. | .. | 2 136 | .. | .. | .. |
71 : Stocks of finished goods and work and contracts in progress: decrease (-) | | -2 466 527 | .. | .. | .. | 1 711 | .. | .. | .. |
72 : Own work capitalised | | 8 415 595 | .. | .. | .. | 1 191 | .. | .. | .. |
74 : Other operating income | | 39 157 767 | .. | .. | .. | 16 214 | .. | .. | .. |
76A : Non-recurring operating income | | 4 789 191 | 1 944 731 | 803 891 | 7 537 814 | 6 205 | 23 597 | 25 580 | 55 382 |
60/66A : OPERATING CHARGES | | 869 759 538 | .. | .. | .. | 19 306 | .. | .. | .. |
60/61 : Goods, raw and auxiliary materials, services and miscellaneous (optional entry for abridged layouts) | | 725 207 422 | 10 370 920 | 2 350 342 | 737 928 684 | 19 278 | 15 079 | 14 977 | 49 334 |
60 : Raw materials, consumables | | 577 803 501 | .. | .. | .. | 12 188 | .. | .. | .. |
600/8 : Purchases | | 586 941 769 | .. | .. | .. | 12 184 | .. | .. | .. |
609 : Stocks: decrease (+) | | 3 269 324 | .. | .. | .. | 3 890 | .. | .. | .. |
609 : Stocks: increase (-) | | -12 407 648 | .. | .. | .. | 5 163 | .. | .. | .. |
61 : Services and other goods | | 147 403 977 | .. | .. | .. | 19 273 | .. | .. | .. |
62 : Remuneration, social security costs and pensions | | 93 692 977 | 25 071 518 | 4 564 909 | 123 329 403 | 14 337 | 76 200 | 71 201 | 161 738 |
630 : Depreciation of and other amounts written off formation expenses, intangible and tangible fixed assets | | 34 456 148 | 8 760 671 | 4 279 825 | 47 496 643 | 15 695 | 126 156 | 213 575 | 355 426 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: appropriations (+) | | 1 356 328 | 347 323 | 120 049 | 1 823 700 | 4 904 | 10 980 | 8 025 | 23 909 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: reversing (-) | | -838 316 | -135 045 | -34 679 | -1 008 041 | 2 979 | 4 920 | 2 705 | 10 604 |
635/8 : Provisions for liabilities and charges: appropriations (+) | | 2 464 171 | 151 693 | 66 318 | 2 682 181 | 2 175 | 2 632 | 1 692 | 6 499 |
635/8 : Provisions for liabilities and charges: uses and reversing (-) | | -2 043 731 | -219 281 | -68 393 | -2 331 405 | 3 407 | 3 787 | 2 573 | 9 767 |
640/8 : Other operating charges | | 10 603 006 | 1 816 621 | 855 335 | 13 274 962 | 18 643 | 141 744 | 234 119 | 394 506 |
649 : Operating charges carried to assets as restructuring costs (-) | | -6 696 | -6 291 | -968 | -13 955 | 30 | 111 | 51 | 192 |
66A : Non-recurring operating charges | | 4 868 230 | 930 725 | 244 616 | 6 043 571 | 5 872 | 20 012 | 21 781 | 47 665 |
9901 : OPERATING PROFIT (+) | | 39 157 177 | 14 905 919 | 8 117 533 | 62 180 629 | 13 864 | 107 505 | 172 731 | 294 100 |
9901 : OPERATING LOSS (-) | | -10 588 909 | -3 309 536 | -1 577 832 | -15 476 277 | 5 442 | 39 469 | 73 099 | 118 010 |
75/76B : FINANCIAL INCOME | | 105 780 365 | 7 297 676 | 1 469 574 | 114 547 615 | 16 585 | 108 825 | 161 629 | 287 039 |
75 : Recurring financial income | | 80 623 410 | 5 920 057 | 1 054 788 | 87 598 254 | 16 483 | 106 885 | 158 840 | 282 208 |
750 : Income from financial fixed assets | | 52 483 875 | .. | .. | .. | 4 820 | .. | .. | .. |
751 : Income from current assets | | 11 109 291 | .. | .. | .. | 9 845 | .. | .. | .. |
753 : Capital and interest subsidies | | .. | 118 499 | 17 948 | .. | .. | 4 368 | 2 883 | .. |
752/9 : Other financial income | | 17 030 244 | .. | .. | .. | 13 153 | .. | .. | .. |
76B : Non-recurring financial income | | 25 156 955 | 1 377 620 | 414 786 | 26 949 361 | 1 735 | 8 307 | 8 906 | 18 948 |
65/66B : FINANCIAL CHARGES | | 53 839 294 | 5 013 217 | 1 610 265 | 60 462 776 | 19 179 | 144 904 | 240 965 | 405 048 |
65 : Recurring financial charges | | 38 288 415 | 3 852 688 | 1 336 205 | 43 477 308 | 19 171 | 144 314 | 240 418 | 403 903 |
650 : Debt charges | | 16 810 662 | .. | .. | .. | 15 985 | .. | .. | .. |
651 : Amounts written off current assets except stocks, contracts in progress and trade debtors: appropriations (write-backs) | | 3 342 276 | .. | .. | .. | 919 | .. | .. | .. |
652/9 : Other financial charges | | 18 135 478 | .. | .. | .. | 18 238 | .. | .. | .. |
66B : Non-recurring financial charges | | 15 550 878 | 1 160 530 | 274 060 | 16 985 468 | 2 028 | 7 591 | 7 998 | 17 617 |
76AB : Extraordinary income (financial year 2016 - old forms) | | 1 | 16 | .. | 17 | 71 | 85 | .. | 156 |
66AB : Extraordinary charges (financial year 2016 - old forms) | | 0 | 0 | .. | 0 | 96 | 132 | .. | 228 |
9903 : GAIN FOR THE PERIOD BEFORE TAXES (+) | | 95 348 555 | 18 133 307 | 8 308 022 | 121 789 884 | 14 496 | 106 437 | 168 461 | 289 394 |
9903 : LOSS FOR THE PERIOD BEFORE TAXES (-) | | -14 839 216 | -4 252 449 | -1 909 012 | -21 000 676 | 4 774 | 40 538 | 77 579 | 122 891 |
780 : TRANSFER FROM DEFERRED TAXES | | 145 897 | 133 160 | 69 545 | 348 602 | 2 357 | 9 603 | 8 797 | 20 757 |
680 : TRANSFER TO DEFERRED TAXES | | 114 464 | 181 287 | 95 601 | 391 353 | 401 | 1 746 | 1 504 | 3 651 |
67/77 : INCOME TAXES - POSITIF (+) | | 9 141 111 | 3 552 859 | 2 119 027 | 14 812 997 | 15 263 | 107 149 | 175 114 | 297 526 |
67/77 : INCOME TAXES - NEGATIF (-) | | -112 049 | -17 052 | -8 178 | -137 280 | 654 | 3 210 | 4 361 | 8 225 |
670/3 : Taxes | | 9 415 506 | .. | .. | .. | 15 579 | .. | .. | .. |
77 : Adjustment of income taxes and write-back of tax provisions | | 386 443 | .. | .. | .. | 4 180 | .. | .. | .. |
9904 : GAIN OF THE PERIOD (+) | | 86 510 338 | 14 579 954 | 6 194 453 | 107 284 744 | 14 246 | 104 634 | 165 161 | 284 041 |
9904 : LOSS OF THE PERIOD (-) | | -14 998 628 | -4 283 029 | -1 932 346 | -21 214 004 | 4 985 | 42 283 | 80 861 | 128 129 |
789 : TRANSFER FROM UNTAXED RESERVES | | 363 749 | 332 922 | 166 968 | 863 639 | 2 151 | 9 574 | 9 725 | 21 450 |
689 : TRANSFER TO UNTAXED RESERVES | | 1 197 584 | 832 718 | 330 956 | 2 361 257 | 1 871 | 7 763 | 8 179 | 17 813 |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 85 686 070 | 14 061 780 | 6 009 570 | 105 757 420 | 14 217 | 105 083 | 165 783 | 285 083 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -15 008 196 | -4 264 651 | -1 911 451 | -21 184 298 | 4 968 | 41 759 | 80 197 | 126 924 |
APPROPRIATION ACCOUNT | | .. | .. | .. | .. | .. | .. | .. | .. |
9906 : PROFIT TO BE APPROPRIATED (+) | | 291 221 402 | 38 467 637 | 11 940 152 | 341 629 190 | 13 902 | 97 227 | 147 237 | 258 366 |
9906 : LOSS TO BE APPROPRIATED (-) | | -58 117 074 | -18 924 117 | -11 158 463 | -88 199 654 | 5 331 | 49 922 | 99 432 | 154 685 |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 85 686 070 | 14 061 780 | 6 009 570 | 105 757 420 | 14 217 | 105 083 | 165 783 | 285 083 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -15 008 196 | -4 264 651 | -1 911 451 | -21 184 298 | 4 968 | 41 759 | 80 197 | 126 924 |
14P : Profit brought forward (+) | | 211 765 224 | 26 471 197 | 7 038 478 | 245 274 899 | 9 945 | 60 991 | 87 749 | 158 685 |
14P : Loss brought forward (-) | | -49 338 771 | -16 724 806 | -10 354 908 | -76 418 484 | 4 623 | 44 678 | 89 421 | 138 722 |
791/2 : WITHDRAWALS FROM CAPITAL AND RESERVES | | 27 308 778 | 2 063 549 | 536 905 | 29 909 233 | 1 755 | 9 935 | 14 102 | 25 792 |
791 : from capital and share premium account | | 6 304 173 | .. | .. | .. | 177 | .. | .. | .. |
792 : from reserves | | 21 004 605 | .. | .. | .. | 1 605 | .. | .. | .. |
691/2 : TRANSFER TO CAPITAL AND RESERVES | | 18 569 491 | 6 335 444 | 3 583 203 | 28 488 138 | 6 802 | 58 395 | 97 562 | 162 759 |
691 : to capital and share premium account | | 65 480 | 50 238 | 12 401 | 128 119 | 34 | 248 | 399 | 681 |
6920 : to legal reserve | | 849 605 | 190 138 | 90 422 | 1 130 165 | 3 145 | 16 313 | 27 994 | 47 452 |
6921 : to other reserves | | 17 654 406 | 6 095 068 | 3 480 380 | 27 229 854 | 4 556 | 49 700 | 83 098 | 137 354 |
14 : PROFIT TO BE CARRIED FORWARD (+) | | 211 073 126 | 28 291 600 | 7 538 823 | 246 903 549 | 9 981 | 62 578 | 92 603 | 165 162 |
14 : LOSS TO BE CARRIED FORWARD (-) | | -51 268 754 | -18 299 964 | -10 965 427 | -80 534 146 | 4 780 | 46 109 | 93 905 | 144 794 |
794 : OWNERS' CONTRIBUTION IN RESPECT OF LOSSES | | 155 748 | 34 096 | 10 873 | 200 718 | 20 | 204 | 318 | 542 |
694/7 : PROFIT TO BE DISTRIBUTED | | 82 194 992 | 5 314 086 | 1 172 868 | 88 681 946 | 5 125 | 24 277 | 32 458 | 61 860 |
694 : Dividends | | 81 627 571 | 4 351 915 | 937 484 | 86 916 971 | 4 350 | 15 895 | 23 391 | 43 636 |
695 : Directors' or managers' entitlements | | 441 809 | 937 788 | 230 276 | 1 609 873 | 997 | 9 393 | 10 153 | 20 543 |
696 : Employees | | 77 942 | 10 041 | 2 357 | 90 340 | 201 | 566 | 274 | 1 041 |
697 : Other beneficiaries | | 47 670 | 14 342 | 2 751 | 64 763 | 52 | 149 | 114 | 315 |
EXPLANATORY DISCLOSURES | | .. | .. | .. | .. | .. | .. | .. | .. |
STATEMENT OF FORMATION EXPENSES | | .. | .. | .. | .. | .. | .. | .. | .. |
20P : Net book value at the end of the preceding period | | 745 525 | .. | .. | .. | 782 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8002 : New expenses incurred | | 165 965 | .. | .. | .. | 319 | .. | .. | .. |
8003 : Amortization | | 139 319 | .. | .. | .. | 922 | .. | .. | .. |
8004 : Other | | -4 667 | .. | .. | .. | 46 | .. | .. | .. |
20 : Net book value at the end of the period | | 767 402 | .. | .. | .. | 743 | .. | .. | .. |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
200/2 : Formation or capital increase expenses, loan issue expenses and other formation expenses | | 137 875 | .. | .. | .. | 338 | .. | .. | .. |
204 : Restructuring costs | | 75 854 | .. | .. | .. | 153 | .. | .. | .. |
STATEMENT OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
TOTAL OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8059P : Acquisition value at the end of the preceding period | | 114 511 006 | 9 145 533 | 5 181 220 | 128 837 758 | 9 451 | 47 684 | 63 455 | 120 590 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8029 : Acquisitions, including produced fixed assets | | 9 200 987 | 1 364 559 | 490 537 | 11 056 084 | 4 232 | 9 635 | 9 078 | 22 945 |
8039 : Sales and disposals | | 4 626 363 | 305 395 | 145 736 | 5 077 495 | 1 344 | 2 604 | 2 748 | 6 696 |
8049 : Transfers from one heading to another | | 464 174 | 6 805 | -1 222 | 469 757 | 508 | 249 | 219 | 976 |
8059 : Acquisition value at the end of the period | | 124 233 147 | 10 211 501 | 5 524 799 | 139 969 448 | 9 638 | 49 395 | 66 856 | 125 889 |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8129P : Amortizations and amounts written off at the end of the preceding period | | 82 419 287 | 6 360 037 | 3 993 967 | 92 773 291 | 9 353 | 46 934 | 62 407 | 118 694 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8079 : Written | | 9 822 719 | 864 780 | 334 674 | 11 022 174 | 7 405 | 27 168 | 31 818 | 66 391 |
8089 : Reversed | | 4 531 | 3 946 | 1 358 | 9 835 | 28 | 49 | 44 | 121 |
8099 : Acquisitions from third parties | | 388 726 | 23 781 | 4 570 | 417 076 | 178 | 138 | 50 | 366 |
8109 : Cancelled owing to sales and disposals | | 3 753 556 | 225 761 | 119 757 | 4 099 074 | 1 224 | 2 422 | 2 573 | 6 219 |
8119 : Transferred from one heading to another | | -20 571 | 2 123 | -1 170 | -19 618 | 150 | 250 | 239 | 639 |
8129 : Amortizations and amounts written off at the end of the period | | 93 535 417 | 7 021 014 | 4 210 926 | 104 767 357 | 9 542 | 48 721 | 65 854 | 124 117 |
21 : Net book value at the end of the period | | 30 697 730 | 3 190 488 | 1 313 874 | 35 202 091 | 7 074 | 24 726 | 28 327 | 60 127 |
BREAKDOWN OF INTANGIBLE FIXED ASSETS FOR COMPLETE FORMS | | .. | .. | .. | .. | .. | .. | .. | .. |
DEVELOPMENT COSTS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8051P : Acquisition value at the end of the preceding period | | 37 499 606 | .. | .. | .. | 2 413 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8021 : Acquisitions, including produced fixed assets | | 4 327 511 | .. | .. | .. | 1 001 | .. | .. | .. |
8031 : Sales and disposals | | 1 344 376 | .. | .. | .. | 254 | .. | .. | .. |
8041 : Transfers from one heading to another | | 89 754 | .. | .. | .. | 115 | .. | .. | .. |
8051 : Acquisition value at the end of the period | | 40 572 494 | .. | .. | .. | 2 494 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8121P : Amortizations and amounts written down at the end of the preceding period | | 31 658 187 | .. | .. | .. | 2 360 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8071 : Recorded | | 4 386 386 | .. | .. | .. | 1 641 | .. | .. | .. |
8081 : Written back | | 2 325 | .. | .. | .. | 7 | .. | .. | .. |
8091 : Acquisitions from third parties | | 44 627 | .. | .. | .. | 31 | .. | .. | .. |
8101 : Cancelled owing to sales and disposals | | 1 318 488 | .. | .. | .. | 230 | .. | .. | .. |
8111 : Transferred from one heading to another | | -30 160 | .. | .. | .. | 51 | .. | .. | .. |
8121 : Amortizations and amounts written down at the end of the period | | 34 738 228 | .. | .. | .. | 2 442 | .. | .. | .. |
81311 : Net book value at the end of the period | | 5 834 266 | .. | .. | .. | 1 562 | .. | .. | .. |
RESEARCH COSTS INCURRED IN A FINANCIAL YEAR BEGINNING BEFORE 1 JANUARY 2016 | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8055P : Acquisition value at the end of the preceding period | | 9 456 726 | .. | .. | .. | 103 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8025 : Acquisitions, including produced fixed assets | | 62 474 | .. | .. | .. | 17 | .. | .. | .. |
8035 : Sales and disposals | | 487 526 | .. | .. | .. | 10 | .. | .. | .. |
8045 : Transfers from one heading to another | | 1 | .. | .. | .. | 1 | .. | .. | .. |
8055 : Acquisition value at the end of the period | | 9 031 674 | .. | .. | .. | 109 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8125P : Amortizations and amounts written down at the end of the preceding period | | 9 136 158 | .. | .. | .. | 100 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8075 : Recorded | | 263 018 | .. | .. | .. | 71 | .. | .. | .. |
8085 : Written back | | 0 | .. | .. | .. | 0 | .. | .. | .. |
8095 : Acquisitions from third parties | | 40 998 | .. | .. | .. | 3 | .. | .. | .. |
8105 : Cancelled owing to sales and disposals | | 467 271 | .. | .. | .. | 10 | .. | .. | .. |
8115 : Transferred from one heading to another | | 0 | .. | .. | .. | 0 | .. | .. | .. |
8125 : Amortizations and amounts written down at the end of the period | | 8 972 902 | .. | .. | .. | 104 | .. | .. | .. |
81312 : Net book value at the end of the period | | 58 772 | .. | .. | .. | 53 | .. | .. | .. |