BALANCE SHEET AFTER APPROPRIATION | | .. | .. | .. | .. | .. | .. | .. | .. |
ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
20 : FORMATION EXPENSES | | 731 300 | 80 224 | 22 310 | 833 834 | 690 | 3 546 | 5 335 | 9 571 |
21/28 : FIXED ASSETS | | 1 174 913 588 | 168 683 365 | 54 325 473 | 1 397 922 425 | 17 138 | 129 423 | 222 577 | 369 138 |
21 : Intangible fixed assets | | 28 947 861 | 4 819 207 | 1 282 536 | 35 049 604 | 6 935 | 23 924 | 27 040 | 57 899 |
22/27 : Tangible fixed assets | | 231 141 739 | 84 254 643 | 41 825 576 | 357 221 958 | 14 758 | 118 233 | 210 064 | 343 055 |
22 : Land and buildings | | 79 666 544 | 62 805 328 | 34 067 734 | 176 539 606 | 8 321 | 66 575 | 96 938 | 171 834 |
23 : Plant, machinery and equipment | | 88 133 192 | 6 671 511 | 2 199 768 | 97 004 471 | 10 927 | 75 847 | 117 836 | 204 610 |
24 : Furniture and vehicles | | 12 170 773 | 4 123 261 | 2 630 392 | 18 924 426 | 12 264 | 91 043 | 159 375 | 262 682 |
25 : Leasing and similar rights | | 8 497 320 | 3 550 113 | 757 189 | 12 804 623 | 3 016 | 12 015 | 12 333 | 27 364 |
26 : Other tangible fixed assets | | 21 914 547 | 4 634 454 | 1 779 801 | 28 328 803 | 5 475 | 30 162 | 45 830 | 81 467 |
27 : Assets under construction and advance payments | | 20 759 363 | 2 469 975 | 390 693 | 23 620 031 | 2 731 | 2 242 | 1 824 | 6 797 |
28 : Financial fixed assets | | 914 823 988 | 79 609 517 | 11 217 362 | 1 005 650 866 | 13 989 | 79 006 | 94 922 | 187 917 |
280/1 : Affiliated enterprises | | 866 813 356 | .. | .. | .. | 7 620 | .. | .. | .. |
280 : Participating interests | | 713 527 384 | .. | .. | .. | 7 235 | .. | .. | .. |
281 : Amounts receivable | | 153 285 972 | .. | .. | .. | 1 802 | .. | .. | .. |
282/3 : Enterprises linked by participating interests | | 31 437 562 | .. | .. | .. | 1 459 | .. | .. | .. |
282 : Participating interests | | 28 476 519 | .. | .. | .. | 1 432 | .. | .. | .. |
283 : Amounts receivable | | 2 961 043 | .. | .. | .. | 307 | .. | .. | .. |
284/8 : Other financial assets | | 16 573 069 | .. | .. | .. | 10 372 | .. | .. | .. |
284 : Shares | | 12 305 186 | .. | .. | .. | 2 239 | .. | .. | .. |
285/8 : Amounts receivable and cash guarantees | | 4 267 883 | .. | .. | .. | 9 755 | .. | .. | .. |
29/58 : CURRENT ASSETS | | 895 615 707 | 141 960 928 | 46 447 479 | 1 084 024 114 | 18 243 | 139 927 | 247 996 | 406 166 |
29 : Amounts receivable after more than one year | | 169 821 526 | 9 785 038 | 2 517 928 | 182 124 491 | 2 792 | 11 121 | 16 003 | 29 916 |
290 : Trade debtors | | 25 687 075 | 1 621 750 | 301 444 | 27 610 268 | 511 | 1 733 | 2 039 | 4 283 |
291 : Other amounts receivable | | 144 134 451 | 8 163 288 | 2 216 484 | 154 514 223 | 2 362 | 9 598 | 14 179 | 26 139 |
3 : Stocks and contracts in progress | | 97 983 775 | 24 572 786 | 5 769 184 | 128 325 745 | 9 466 | 59 435 | 72 501 | 141 402 |
30/36 : Stocks | | 91 209 105 | 22 205 515 | 5 428 903 | 118 843 523 | 9 019 | 57 617 | 70 242 | 136 878 |
30/31 : Raw materials and consumables | | 30 785 531 | .. | .. | .. | 3 880 | .. | .. | .. |
32 : Work in progress | | 7 215 673 | .. | .. | .. | 1 310 | .. | .. | .. |
33 : Finished goods | | 9 987 692 | .. | .. | .. | 1 798 | .. | .. | .. |
34 : Goods purchased for resale | | 35 937 694 | .. | .. | .. | 5 819 | .. | .. | .. |
35 : Immovable property intended for sale | | 6 729 254 | .. | .. | .. | 754 | .. | .. | .. |
36 : Advance payments | | 553 262 | .. | .. | .. | 421 | .. | .. | .. |
37 : Contracts in progress | | 6 774 670 | 2 367 271 | 340 281 | 9 482 221 | 1 698 | 6 566 | 6 497 | 14 761 |
40/41 : Amounts receivable within one year | | 414 193 054 | 52 419 295 | 14 421 722 | 481 034 071 | 17 739 | 131 791 | 228 679 | 378 209 |
40 : Trade debtors | | 156 989 500 | 25 531 346 | 6 955 231 | 189 476 077 | 16 145 | 112 370 | 185 580 | 314 095 |
41 : Other amounts receivable | | 257 203 554 | 26 887 950 | 7 466 493 | 291 557 998 | 16 904 | 117 617 | 194 553 | 329 074 |
50/53 : Current investments | | 101 663 668 | 15 184 257 | 4 796 094 | 121 644 019 | 2 684 | 18 881 | 29 453 | 51 018 |
50 : Own shares | | 6 757 859 | .. | .. | .. | 244 | .. | .. | .. |
51/53 : Other investments | | 94 905 809 | .. | .. | .. | 2 503 | .. | .. | .. |
54/58 : Cash at bank and in hand | | 95 879 575 | 37 679 818 | 17 732 834 | 151 292 227 | 17 417 | 135 887 | 237 591 | 390 895 |
490/1 : Deferred charges and accrued income | | 16 074 110 | 2 319 736 | 1 209 720 | 19 603 566 | 14 575 | 92 421 | 151 024 | 258 020 |
20/58 : TOTAL ASSETS | | 2 071 260 594 | 310 724 516 | 100 795 260 | 2 482 780 370 | 18 272 | 140 142 | 248 537 | 406 951 |
EQUITY AND LIABILITIES | | .. | .. | .. | .. | .. | .. | .. | .. |
EQUITY | | .. | .. | .. | .. | .. | .. | .. | .. |
10/15 : Equity positive balance | | 973 924 548 | 150 576 786 | 48 112 539 | 1 172 613 874 | 17 086 | 123 832 | 209 712 | 350 630 |
10/15 : Equity negative balance | | -7 515 001 | -7 568 204 | -4 266 381 | -19 349 586 | 1 168 | 16 255 | 38 772 | 56 195 |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
10/11 : Contributions | | 541 317 726 | 71 949 817 | 20 275 581 | 633 543 124 | 18 245 | 139 927 | 248 161 | 406 333 |
Detail of the contributions exclusively for companies with share capital | | .. | .. | .. | .. | .. | .. | .. | .. |
10 : Capital | | 429 945 488 | 67 703 814 | 19 614 352 | 517 263 655 | 18 096 | 138 297 | 245 875 | 402 268 |
100 : Issued capital | | 436 413 185 | 69 670 120 | 20 802 910 | 526 886 214 | 18 096 | 138 308 | 245 918 | 402 322 |
101 : Uncalled capital | | 6 467 696 | 1 966 305 | 1 188 558 | 9 622 560 | 1 010 | 31 349 | 99 640 | 131 999 |
11 : Beyond capital | | 111 035 207 | 4 127 700 | 568 825 | 115 731 733 | 1 919 | 3 605 | 3 170 | 8 694 |
1100/10 : Share premium account | | 111 035 207 | 4 127 580 | 568 807 | 115 731 594 | 1 919 | 3 603 | 3 167 | 8 689 |
1109/19 : Other | | 0 | 120 | 19 | 139 | 0 | 2 | 3 | 5 |
Detail of the contributions exclusively for companies without share capital | | .. | .. | .. | .. | .. | .. | .. | .. |
110 : Available | | 310 894 | 86 024 | 19 022 | 415 940 | 5 | 56 | 57 | 118 |
111 : Not available | | 26 136 | 32 280 | 73 381 | 131 797 | 10 | 116 | 256 | 382 |
12 : Revaluation surpluses | | 12 389 192 | 3 882 411 | 1 331 642 | 17 603 245 | 1 131 | 4 527 | 3 825 | 9 483 |
13 : Reserves | | 191 360 109 | 57 759 228 | 25 795 512 | 274 914 850 | 16 703 | 123 643 | 212 462 | 352 808 |
130/1 : Reserves not available | | 36 832 082 | 3 745 615 | 1 482 459 | 42 060 157 | 16 538 | 121 070 | 206 518 | 344 126 |
130 : Legal reserve (only for companies with share capital) | | 16 482 105 | 2 644 358 | 1 086 602 | 20 213 065 | 16 451 | 120 307 | 205 416 | 342 174 |
1311 : Reserves statutorily not available | | 13 454 275 | 932 524 | 363 281 | 14 750 080 | 1 806 | 4 381 | 5 006 | 11 193 |
1312 : Purchase of own shares | | 6 894 265 | 135 317 | 23 313 | 7 052 895 | 374 | 360 | 163 | 897 |
1313 : Financial support | | 0 | 2 164 | 0 | 2 164 | 0 | 2 | 0 | 2 |
1319 : Other | | 1 437 | 31 253 | 9 263 | 41 954 | 5 | 287 | 211 | 503 |
132 : Untaxed reserves | | 14 009 595 | 6 008 112 | 2 570 645 | 22 588 352 | 6 792 | 39 375 | 46 975 | 93 142 |
133 : Available reserves | | 140 518 432 | 48 005 500 | 21 742 406 | 210 266 338 | 9 705 | 81 227 | 137 453 | 228 385 |
14 : Accumulated profits (+) | | 227 148 042 | 29 867 523 | 7 626 514 | 264 642 079 | 9 523 | 59 335 | 94 034 | 162 892 |
14 : Accumulated losses (-) | | -44 102 190 | -21 777 968 | -10 970 832 | -76 850 989 | 4 301 | 41 916 | 91 241 | 137 458 |
15 : Investment grants | | 38 530 159 | 1 663 131 | 149 754 | 40 343 044 | 2 104 | 5 368 | 2 767 | 10 239 |
19 : Advance to associates on the sharing out of the assets | | 233 491 | 335 563 | 362 016 | 931 069 | 13 | 119 | 308 | 440 |
16 : PROVISIONS AND DEFERRED TAXES | | 34 689 994 | 3 277 503 | 1 469 688 | 39 437 185 | 6 928 | 18 250 | 16 957 | 42 135 |
160/5 : Provisions for liabilities and charges | | 33 806 701 | 2 006 899 | 827 115 | 36 640 714 | 5 777 | 9 611 | 8 260 | 23 648 |
160 : Pensions and similar obligations | | 4 728 908 | 304 003 | 223 508 | 5 256 419 | 2 109 | 2 404 | 2 882 | 7 395 |
161 : Taxes | | 129 998 | 42 412 | 29 819 | 202 229 | 76 | 180 | 161 | 417 |
162 : Major repairs and maintenance | | 2 015 711 | 226 126 | 48 637 | 2 290 474 | 755 | 1 884 | 1 363 | 4 002 |
163 : Environmental obligations | | 15 502 048 | 296 385 | 163 857 | 15 962 290 | 468 | 1 502 | 1 252 | 3 222 |
164/5 : Other liabilities and charges | | 11 430 037 | 1 137 920 | 361 294 | 12 929 251 | 4 142 | 4 259 | 2 917 | 11 318 |
168 : Deferred taxes | | 883 293 | 1 270 604 | 642 574 | 2 796 470 | 2 318 | 10 000 | 9 476 | 21 794 |
17/49 : AMOUNTS PAYABLE | | 1 070 161 053 | 164 438 432 | 55 479 414 | 1 290 078 900 | 18 213 | 139 275 | 246 516 | 404 004 |
17 : Amounts payable after more than one year | | 497 058 306 | 64 466 347 | 23 429 289 | 584 953 943 | 9 670 | 83 139 | 120 346 | 213 155 |
170/4 : Financial debts | | 481 703 346 | 56 663 073 | 20 631 464 | 558 997 883 | 8 881 | 78 382 | 113 508 | 200 771 |
172/3 : Credit institutions, leasing and other similar obligations | | 146 593 419 | 38 354 394 | 15 634 237 | 200 582 050 | 7 117 | 66 950 | 95 876 | 169 943 |
172 : Leasing and other similar obligations | | 7 644 159 | .. | .. | .. | 2 634 | .. | .. | .. |
173 : Credit institutions | | 138 949 260 | .. | .. | .. | 6 000 | .. | .. | .. |
174/0 : Other loans | | 335 109 927 | 18 308 679 | 4 997 228 | 358 415 834 | 3 639 | 21 528 | 26 683 | 51 850 |
170 : Subordinated loans | | 42 949 627 | .. | .. | .. | 1 101 | .. | .. | .. |
171 : Unsubordinated debentures | | 120 114 463 | .. | .. | .. | 167 | .. | .. | .. |
174 : Other loans | | 172 045 836 | .. | .. | .. | 2 680 | .. | .. | .. |
175 : Trade debts | | 1 281 064 | 273 563 | 71 252 | 1 625 880 | 104 | 593 | 446 | 1 143 |
1750 : Suppliers | | 1 280 434 | .. | .. | .. | 102 | .. | .. | .. |
1751 : Bills of exchange payable | | 630 | .. | .. | .. | 2 | .. | .. | .. |
176 : Advances on contracts in progress | | 500 985 | 24 650 | 15 427 | 541 063 | 43 | 137 | 149 | 329 |
178/9 : Other amounts payable | | 13 572 911 | 7 505 061 | 2 711 145 | 23 789 117 | 2 040 | 12 701 | 14 958 | 29 699 |
42/48 : Amounts payable within one year | | 549 375 420 | 96 847 237 | 31 256 915 | 677 479 572 | 18 169 | 138 855 | 245 906 | 402 930 |
42 : Current portion of amounts payable after more than one year falling due within one year | | 45 836 925 | 8 605 522 | 3 506 663 | 57 949 110 | 7 981 | 78 062 | 117 797 | 203 840 |
43 : Financial debts | | 146 596 485 | 13 002 928 | 2 689 043 | 162 288 456 | 6 241 | 36 744 | 43 480 | 86 465 |
430/8 : Credit institutions | | 59 829 161 | 11 413 084 | 2 309 113 | 73 551 358 | 5 234 | 34 030 | 40 494 | 79 758 |
439 : Other loans | | 86 767 324 | 1 589 844 | 379 931 | 88 737 099 | 1 465 | 3 975 | 3 828 | 9 268 |
44 : Trade debts | | 146 442 417 | 24 531 667 | 5 310 397 | 176 284 481 | 17 799 | 130 372 | 225 762 | 373 933 |
440/4 : Suppliers | | 146 250 278 | 24 435 557 | 5 279 913 | 175 965 748 | 17 798 | 130 303 | 225 621 | 373 722 |
441 : Bills of exchange payable | | 192 139 | 96 109 | 30 484 | 318 733 | 94 | 932 | 1 228 | 2 254 |
46 : Advances on contracts in progress | | 10 769 184 | 2 643 940 | 515 061 | 13 928 185 | 3 407 | 12 746 | 14 006 | 30 159 |
45 : Taxes, remuneration and social security | | 26 063 513 | 6 721 818 | 3 055 530 | 35 840 862 | 16 046 | 119 010 | 205 907 | 340 963 |
450/3 : Taxes | | 9 285 703 | 3 249 298 | 2 305 451 | 14 840 452 | 15 241 | 112 925 | 198 796 | 326 962 |
454/9 : Remuneration and social security | | 16 777 810 | 3 472 521 | 750 080 | 21 000 411 | 13 576 | 73 712 | 79 797 | 167 085 |
47/48 : Other amounts payable | | 173 666 895 | 41 341 364 | 16 180 223 | 231 188 482 | 12 991 | 107 228 | 189 170 | 309 389 |
492/3 : Accruals and deferred income | | 23 727 328 | 3 124 848 | 793 213 | 27 645 388 | 12 910 | 62 312 | 76 145 | 151 367 |
10/49 : TOTAL LIABILITIES | | 2 071 260 594 | 310 724 516 | 100 795 260 | 2 482 780 370 | 18 272 | 140 142 | 248 537 | 406 951 |
INCOME STATEMENT | | .. | .. | .. | .. | .. | .. | .. | .. |
9800 : VALUE ADDED (EXCL. VAT) POSITIVE BALANCE | | 174 796 553 | 48 798 410 | 17 080 856 | 240 675 819 | 15 853 | 121 787 | 209 418 | 347 058 |
9800 : VALUE ADDED (EXCL. VAT) NEGATIVE BALANCE | | -1 306 045 | -881 108 | -542 407 | -2 729 561 | 2 404 | 17 746 | 37 702 | 57 852 |
70/76A : OPERATING INCOME POSITIVE BALANCE | | 912 694 355 | .. | .. | .. | 17 165 | .. | .. | .. |
70/76A : OPERATING INCOME NEGATIVE BALANCE | | -2 547 | .. | .. | .. | 2 | .. | .. | .. |
Detail of the operating income | | .. | .. | .. | .. | .. | .. | .. | .. |
70 : Turnover | | 856 341 972 | 12 535 749 | 3 260 498 | 872 138 220 | 16 108 | 10 948 | 12 903 | 39 959 |
71 : Stocks of finished goods and work and contracts in progress: increase (+) | | 4 000 284 | .. | .. | .. | 1 975 | .. | .. | .. |
71 : Stocks of finished goods and work and contracts in progress: decrease (-) | | -3 996 264 | .. | .. | .. | 1 750 | .. | .. | .. |
72 : Own work capitalised | | 8 838 311 | .. | .. | .. | 1 172 | .. | .. | .. |
74 : Other operating income | | 41 913 332 | .. | .. | .. | 15 556 | .. | .. | .. |
76A : Non-recurring operating income | | 5 588 194 | 2 038 085 | 800 707 | 8 426 987 | 5 965 | 22 927 | 25 202 | 54 094 |
60/66A : OPERATING CHARGES | | 883 597 574 | .. | .. | .. | 18 266 | .. | .. | .. |
60/61 : Goods, raw and auxiliary materials, services and miscellaneous (optional entry for abridged layouts) | | 733 607 128 | 9 525 581 | 2 632 963 | 745 765 672 | 18 245 | 12 424 | 14 999 | 45 668 |
60 : Raw materials, consumables | | 577 684 690 | .. | .. | .. | 11 649 | .. | .. | .. |
600/8 : Purchases | | 580 747 734 | .. | .. | .. | 11 648 | .. | .. | .. |
609 : Stocks: decrease (+) | | 12 879 293 | .. | .. | .. | 4 018 | .. | .. | .. |
609 : Stocks: increase (-) | | -15 942 337 | .. | .. | .. | 4 669 | .. | .. | .. |
61 : Services and other goods | | 155 922 439 | .. | .. | .. | 18 241 | .. | .. | .. |
62 : Remuneration, social security costs and pensions | | 95 475 046 | 25 989 582 | 4 724 883 | 126 189 511 | 13 723 | 73 566 | 70 127 | 157 416 |
630 : Depreciation of and other amounts written off formation expenses, intangible and tangible fixed assets | | 35 596 150 | 9 018 127 | 4 339 269 | 48 953 545 | 14 979 | 119 836 | 214 564 | 349 379 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: appropriations (+) | | 1 713 063 | 348 066 | 112 080 | 2 173 209 | 4 723 | 10 689 | 7 859 | 23 271 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: reversing (-) | | -1 093 595 | -143 572 | -33 472 | -1 270 639 | 2 824 | 4 866 | 2 583 | 10 273 |
635/8 : Provisions for liabilities and charges: appropriations (+) | | 1 985 536 | 122 206 | 34 310 | 2 142 053 | 2 156 | 2 162 | 1 286 | 5 604 |
635/8 : Provisions for liabilities and charges: uses and reversing (-) | | -1 998 994 | -158 918 | -58 468 | -2 216 381 | 2 996 | 2 967 | 2 022 | 7 985 |
640/8 : Other operating charges | | 11 714 275 | 1 791 464 | 931 873 | 14 437 612 | 17 693 | 135 152 | 236 201 | 389 046 |
649 : Operating charges carried to assets as restructuring costs (-) | | -21 065 | -4 436 | -1 267 | -26 767 | 48 | 77 | 58 | 183 |
66A : Non-recurring operating charges | | 6 620 030 | 721 081 | 280 266 | 7 621 377 | 5 579 | 19 221 | 21 008 | 45 808 |
9901 : OPERATING PROFIT (+) | | 40 101 847 | 15 488 949 | 8 686 205 | 64 277 001 | 13 238 | 103 059 | 176 813 | 293 110 |
9901 : OPERATING LOSS (-) | | -11 004 955 | -3 217 156 | -1 676 514 | -15 898 625 | 5 026 | 36 760 | 70 844 | 112 630 |
75/76B : FINANCIAL INCOME | | 104 231 491 | 9 082 935 | 1 457 866 | 114 772 292 | 15 808 | 102 596 | 156 970 | 275 374 |
75 : Recurring financial income | | 81 457 624 | 6 572 201 | 1 105 570 | 89 135 395 | 15 706 | 100 915 | 154 299 | 270 920 |
750 : Income from financial fixed assets | | 58 080 096 | .. | .. | .. | 4 755 | .. | .. | .. |
751 : Income from current assets | | 9 374 444 | .. | .. | .. | 9 132 | .. | .. | .. |
753 : Capital and interest subsidies | | .. | 141 065 | 19 381 | .. | .. | 4 470 | 2 863 | .. |
752/9 : Other financial income | | 14 003 085 | .. | .. | .. | 12 540 | .. | .. | .. |
76B : Non-recurring financial income | | 22 773 867 | 2 510 734 | 352 296 | 25 636 897 | 1 650 | 7 462 | 8 112 | 17 224 |
65/66B : FINANCIAL CHARGES | | 47 733 151 | 4 863 794 | 1 450 506 | 54 047 451 | 18 175 | 138 103 | 243 103 | 399 381 |
65 : Recurring financial charges | | 27 220 201 | 3 430 676 | 1 219 201 | 31 870 078 | 18 171 | 137 788 | 242 639 | 398 598 |
650 : Debt charges | | 15 267 174 | .. | .. | .. | 15 297 | .. | .. | .. |
651 : Amounts written off current assets except stocks, contracts in progress and trade debtors: appropriations (write-backs) | | -1 006 375 | .. | .. | .. | 863 | .. | .. | .. |
652/9 : Other financial charges | | 12 959 402 | .. | .. | .. | 17 374 | .. | .. | .. |
66B : Non-recurring financial charges | | 20 512 950 | 1 433 118 | 231 305 | 22 177 373 | 1 878 | 6 966 | 7 421 | 16 265 |
9903 : GAIN FOR THE PERIOD BEFORE TAXES (+) | | 98 256 580 | 20 743 823 | 9 015 694 | 128 016 096 | 13 885 | 102 693 | 173 210 | 289 788 |
9903 : LOSS FOR THE PERIOD BEFORE TAXES (-) | | -12 661 348 | -4 252 889 | -1 998 641 | -18 912 878 | 4 338 | 37 139 | 74 620 | 116 097 |
780 : TRANSFER FROM DEFERRED TAXES | | 111 577 | 124 643 | 69 750 | 305 970 | 2 217 | 9 416 | 8 740 | 20 373 |
680 : TRANSFER TO DEFERRED TAXES | | 101 157 | 174 942 | 85 944 | 362 043 | 383 | 1 604 | 1 385 | 3 372 |
67/77 : INCOME TAXES - POSITIF (+) | | 9 382 819 | 3 653 708 | 2 222 769 | 15 259 295 | 14 584 | 103 668 | 179 473 | 297 725 |
67/77 : INCOME TAXES - NEGATIF (-) | | -124 860 | -27 171 | -7 910 | -159 941 | 712 | 3 439 | 4 564 | 8 715 |
670/3 : Taxes | | 9 649 503 | .. | .. | .. | 14 960 | .. | .. | .. |
77 : Adjustment of income taxes and write-back of tax provisions | | 391 544 | .. | .. | .. | 4 645 | .. | .. | .. |
9904 : GAIN OF THE PERIOD (+) | | 89 126 148 | 17 101 914 | 6 809 265 | 113 037 327 | 13 661 | 101 209 | 170 332 | 285 202 |
9904 : LOSS OF THE PERIOD (-) | | -12 778 456 | -4 287 814 | -2 023 264 | -19 089 534 | 4 528 | 38 564 | 77 480 | 120 572 |
789 : TRANSFER FROM UNTAXED RESERVES | | 456 682 | 411 795 | 192 521 | 1 060 998 | 2 248 | 9 962 | 10 067 | 22 277 |
689 : TRANSFER TO UNTAXED RESERVES | | 789 860 | 762 384 | 297 248 | 1 849 492 | 1 845 | 6 828 | 6 947 | 15 620 |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 88 768 805 | 16 724 551 | 6 680 059 | 112 173 415 | 13 683 | 101 710 | 171 151 | 286 544 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -12 754 291 | -4 261 040 | -1 998 785 | -19 014 116 | 4 499 | 38 014 | 76 613 | 119 126 |
APPROPRIATION ACCOUNT | | .. | .. | .. | .. | .. | .. | .. | .. |
9906 : PROFIT TO BE APPROPRIATED (+) | | 283 386 501 | 41 965 558 | 12 663 557 | 338 015 615 | 13 383 | 94 425 | 151 968 | 259 776 |
9906 : LOSS TO BE APPROPRIATED (-) | | -47 678 486 | -22 510 119 | -11 061 016 | -81 249 621 | 4 826 | 45 560 | 96 382 | 146 768 |
Detail of the profit or los to be appropriated | | .. | .. | .. | .. | .. | .. | .. | .. |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 88 768 805 | 16 724 551 | 6 680 059 | 112 173 415 | 13 683 | 101 710 | 171 151 | 286 544 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -12 754 291 | -4 261 040 | -1 998 785 | -19 014 116 | 4 499 | 38 014 | 76 613 | 119 126 |
14P : Profit of previous accounting year brought forward (+) | | 202 907 934 | 27 144 251 | 7 078 884 | 237 131 069 | 9 401 | 57 820 | 88 705 | 155 926 |
14P : Loss of previous accounting year brought forward (-) | | -43 214 433 | -20 152 324 | -10 157 618 | -73 524 374 | 4 183 | 40 939 | 87 892 | 133 014 |
791/2 : WITHDRAWAL FROM EQUITY | | 10 795 239 | 2 064 321 | 688 143 | 13 547 703 | 1 633 | 10 733 | 17 400 | 29 766 |
791 : from contributions | | 5 276 276 | .. | .. | .. | 156 | .. | .. | .. |
792 : from reserves | | 5 518 963 | .. | .. | .. | 1 505 | .. | .. | .. |
691/2 : TRANSFER TO EQUITY | | 16 577 828 | 8 491 829 | 4 193 195 | 29 262 853 | 6 538 | 56 615 | 98 267 | 161 420 |
691 : to contributions | | 345 489 | 12 346 | 63 557 | 421 391 | 39 | 194 | 272 | 505 |
6920 : to legal reserve | | 1 026 928 | 224 800 | 64 959 | 1 316 687 | 2 700 | 11 663 | 19 449 | 33 812 |
6921 : to other reserves | | 15 205 412 | 8 254 684 | 4 064 679 | 27 524 775 | 4 628 | 50 210 | 88 274 | 143 112 |
14 : PROFIT TO BE CARRIED FORWARD (+) | | 227 148 042 | 29 867 523 | 7 626 514 | 264 642 079 | 9 523 | 59 335 | 94 034 | 162 892 |
14 : LOSS TO BE CARRIED FORWARD (-) | | -44 102 190 | -21 777 968 | -10 970 832 | -76 850 989 | 4 301 | 41 916 | 91 241 | 137 458 |
794 : OWNERS' CONTRIBUTION IN RESPECT OF LOSSES | | 128 951 | 29 214 | 10 593 | 168 758 | 19 | 162 | 324 | 505 |
694/7 : PROFIT TO BE DISTRIBUTED | | 47 008 525 | 4 967 589 | 1 452 400 | 53 428 513 | 4 628 | 24 817 | 37 182 | 66 627 |
694 : Remuneration of the contribution | | 46 414 692 | 3 924 978 | 1 195 358 | 51 535 028 | 3 864 | 16 917 | 28 939 | 49 720 |
695 : Directors' or managers' entitlements | | 440 962 | 996 097 | 214 195 | 1 651 254 | 967 | 8 918 | 9 566 | 19 451 |
696 : Employees | | 68 985 | 13 551 | 3 048 | 85 584 | 250 | 824 | 364 | 1 438 |
697 : Other beneficiaries | | 83 886 | 32 963 | 39 799 | 156 647 | 57 | 163 | 117 | 337 |
EXPLANATORY DISCLOSURES | | .. | .. | .. | .. | .. | .. | .. | .. |
STATEMENT OF FORMATION, CAPITAL INCREASE OR INCREASE OF CONTRIBUTIONS EXPENSES, LOAN ISSUE EXPENSES AND RESTRUCTURING COSTS | | .. | .. | .. | .. | .. | .. | .. | .. |
20P : Net book value at the end of the preceding period | | 787 443 | .. | .. | .. | 707 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8002 : New expenses incurred | | 135 552 | .. | .. | .. | 289 | .. | .. | .. |
8003 : Amortization | | 166 783 | .. | .. | .. | 814 | .. | .. | .. |
8004 : Other | | -799 | .. | .. | .. | 50 | .. | .. | .. |
20 : Net book value at the end of the period | | 731 300 | .. | .. | .. | 690 | .. | .. | .. |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
200/2 : Formation, capital increase or increase of contributions expenses, loan issue expenses and other formation expenses | | 329 456 | .. | .. | .. | 284 | .. | .. | .. |
204 : Restructuring costs | | 86 005 | .. | .. | .. | 139 | .. | .. | .. |
STATEMENT OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
TOTAL OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8059P : Acquisition value at the end of the preceding period | | 118 006 025 | 9 980 424 | 5 193 722 | 133 180 170 | 9 200 | 46 243 | 63 099 | 118 542 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8029 : Acquisitions, including produced fixed assets | | 9 084 425 | 2 741 713 | 431 248 | 12 257 385 | 4 128 | 9 447 | 8 550 | 22 125 |
8039 : Sales and disposals | | 3 685 747 | 344 965 | 127 440 | 4 158 152 | 1 314 | 2 606 | 2 632 | 6 552 |
8049 : Transfers from one heading to another | | 731 073 | -10 470 | -1 222 | 719 380 | 512 | 265 | 234 | 1 011 |
8059 : Acquisition value at the end of the period | | 130 570 542 | 12 366 701 | 5 496 307 | 148 433 550 | 9 400 | 47 769 | 66 110 | 123 279 |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8129P : Amortizations and amounts written off at the end of the preceding period | | 87 816 469 | 6 861 296 | 3 986 282 | 98 664 047 | 9 096 | 45 524 | 62 061 | 116 681 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8079 : Written | | 9 651 498 | 949 532 | 324 829 | 10 925 858 | 7 255 | 26 159 | 30 370 | 63 784 |
8089 : Reversed | | 3 794 | 8 310 | 694 | 12 797 | 23 | 55 | 48 | 126 |
8099 : Acquisitions from third parties | | 318 838 | 17 598 | 5 380 | 341 816 | 150 | 125 | 42 | 317 |
8109 : Cancelled owing to sales and disposals | | 2 669 880 | 272 180 | 103 805 | 3 045 864 | 1 195 | 2 382 | 2 449 | 6 026 |
8119 : Transferred from one heading to another | | 74 783 | -441 | 1 779 | 76 121 | 123 | 262 | 244 | 629 |
8129 : Amortizations and amounts written off at the end of the period | | 101 622 680 | 7 547 494 | 4 213 772 | 113 383 946 | 9 316 | 47 106 | 65 108 | 121 530 |
21 : Net book value at the end of the period | | 28 947 861 | 4 819 207 | 1 282 536 | 35 049 604 | 6 935 | 23 924 | 27 040 | 57 899 |
BREAKDOWN OF INTANGIBLE FIXED ASSETS FOR COMPLETE FORMS | | .. | .. | .. | .. | .. | .. | .. | .. |
DEVELOPMENT COSTS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8051P : Acquisition value at the end of the preceding period | | 40 177 096 | .. | .. | .. | 2 384 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8021 : Acquisitions, including produced fixed assets | | 4 527 114 | .. | .. | .. | 987 | .. | .. | .. |
8031 : Sales and disposals | | 1 051 761 | .. | .. | .. | 253 | .. | .. | .. |
8041 : Transfers from one heading to another | | 165 983 | .. | .. | .. | 136 | .. | .. | .. |
8051 : Acquisition value at the end of the period | | 43 818 431 | .. | .. | .. | 2 417 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8121P : Amortizations and amounts written down at the end of the preceding period | | 34 473 684 | .. | .. | .. | 2 336 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8071 : Recorded | | 4 423 640 | .. | .. | .. | 1 603 | .. | .. | .. |
8081 : Written back | | 47 | .. | .. | .. | 7 | .. | .. | .. |
8091 : Acquisitions from third parties | | 48 388 | .. | .. | .. | 20 | .. | .. | .. |
8101 : Cancelled owing to sales and disposals | | 943 980 | .. | .. | .. | 227 | .. | .. | .. |
8111 : Transferred from one heading to another | | -7 268 | .. | .. | .. | 57 | .. | .. | .. |
8121 : Amortizations and amounts written down at the end of the period | | 37 994 418 | .. | .. | .. | 2 384 | .. | .. | .. |
81311 : Net book value at the end of the period | | 5 824 013 | .. | .. | .. | 1 520 | .. | .. | .. |
RESEARCH COSTS INCURRED IN A FINANCIAL YEAR BEGINNING BEFORE 1 JANUARY 2016 | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8055P : Acquisition value at the end of the preceding period | | 9 022 695 | .. | .. | .. | 97 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8025 : Acquisitions, including produced fixed assets | | 30 978 | .. | .. | .. | 21 | .. | .. | .. |
8035 : Sales and disposals | | 82 510 | .. | .. | .. | 9 | .. | .. | .. |
8045 : Transfers from one heading to another | | 548 | .. | .. | .. | 2 | .. | .. | .. |
8055 : Acquisition value at the end of the period | | 8 971 711 | .. | .. | .. | 101 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |