BALANCE SHEET AFTER APPROPRIATION | | .. | .. | .. | .. | .. | .. | .. | .. |
ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
20 : FORMATION EXPENSES | | 683 454 | 85 859 | 28 322 | 797 635 | 674 | 3 508 | 6 966 | 11 148 |
21/28 : FIXED ASSETS | | 1 164 834 941 | 181 625 141 | 64 541 053 | 1 411 001 135 | 17 167 | 130 412 | 252 404 | 399 983 |
21 : Intangible fixed assets | | 27 944 829 | 4 304 924 | 1 568 938 | 33 818 691 | 6 942 | 23 967 | 29 662 | 60 571 |
22/27 : Tangible fixed assets | | 232 465 990 | 89 875 237 | 46 740 475 | 369 081 702 | 14 724 | 118 444 | 237 529 | 370 697 |
22 : Land and buildings | | 81 335 935 | 67 586 126 | 37 966 732 | 186 888 793 | 8 255 | 66 983 | 105 007 | 180 245 |
23 : Plant, machinery and equipment | | 87 626 531 | 6 970 662 | 2 486 343 | 97 083 535 | 10 952 | 75 620 | 130 537 | 217 109 |
24 : Furniture and vehicles | | 11 893 887 | 4 259 985 | 3 006 004 | 19 159 875 | 12 282 | 90 767 | 180 746 | 283 795 |
25 : Leasing and similar rights | | 7 953 479 | 3 818 118 | 861 365 | 12 632 962 | 3 039 | 12 224 | 13 639 | 28 902 |
26 : Other tangible fixed assets | | 23 055 464 | 4 847 995 | 1 976 390 | 29 879 849 | 5 538 | 30 531 | 51 251 | 87 320 |
27 : Assets under construction and advance payments | | 20 600 696 | 2 392 352 | 443 643 | 23 436 690 | 2 780 | 2 522 | 2 190 | 7 492 |
28 : Financial fixed assets | | 904 424 123 | 87 444 981 | 16 231 641 | 1 008 100 745 | 14 059 | 79 542 | 105 948 | 199 549 |
280/1 : Affiliated enterprises | | 849 766 003 | .. | .. | .. | 7 729 | .. | .. | .. |
280 : Participating interests | | 721 160 718 | .. | .. | .. | 7 322 | .. | .. | .. |
281 : Amounts receivable | | 128 605 285 | .. | .. | .. | 1 890 | .. | .. | .. |
282/3 : Enterprises linked by participating interests | | 36 762 592 | .. | .. | .. | 1 450 | .. | .. | .. |
282 : Participating interests | | 33 607 314 | .. | .. | .. | 1 418 | .. | .. | .. |
283 : Amounts receivable | | 3 155 278 | .. | .. | .. | 318 | .. | .. | .. |
284/8 : Other financial assets | | 17 895 527 | .. | .. | .. | 10 351 | .. | .. | .. |
284 : Shares | | 13 764 462 | .. | .. | .. | 2 260 | .. | .. | .. |
285/8 : Amounts receivable and cash guarantees | | 4 131 065 | .. | .. | .. | 9 725 | .. | .. | .. |
29/58 : CURRENT ASSETS | | 833 937 296 | 151 394 269 | 54 483 470 | 1 039 815 035 | 18 302 | 141 368 | 284 148 | 443 818 |
29 : Amounts receivable after more than one year | | 160 878 519 | 11 169 677 | 3 282 483 | 175 330 679 | 2 881 | 12 454 | 20 381 | 35 716 |
290 : Trade debtors | | 25 228 876 | 2 004 293 | 402 165 | 27 635 335 | 507 | 1 856 | 2 750 | 5 113 |
291 : Other amounts receivable | | 135 649 643 | 9 165 384 | 2 880 318 | 147 695 345 | 2 471 | 10 798 | 17 905 | 31 174 |
3 : Stocks and contracts in progress | | 91 641 039 | 25 926 483 | 6 533 346 | 124 100 868 | 9 551 | 59 069 | 79 820 | 148 440 |
30/36 : Stocks | | 84 203 671 | 23 257 761 | 6 148 008 | 113 609 440 | 9 103 | 57 287 | 77 446 | 143 836 |
30/31 : Raw materials and consumables | | 25 943 282 | .. | .. | .. | 3 933 | .. | .. | .. |
32 : Work in progress | | 6 864 947 | .. | .. | .. | 1 326 | .. | .. | .. |
33 : Finished goods | | 9 188 150 | .. | .. | .. | 1 829 | .. | .. | .. |
34 : Goods purchased for resale | | 34 386 914 | .. | .. | .. | 5 866 | .. | .. | .. |
35 : Immovable property intended for sale | | 7 210 092 | .. | .. | .. | 783 | .. | .. | .. |
36 : Advance payments | | 610 286 | .. | .. | .. | 428 | .. | .. | .. |
37 : Contracts in progress | | 7 437 367 | 2 668 722 | 385 338 | 10 491 428 | 1 730 | 6 506 | 6 574 | 14 810 |
40/41 : Amounts receivable within one year | | 387 269 647 | 53 625 220 | 15 838 291 | 456 733 159 | 17 752 | 132 519 | 259 236 | 409 507 |
40 : Trade debtors | | 144 127 146 | 25 233 553 | 7 587 266 | 176 947 965 | 16 226 | 112 281 | 208 256 | 336 763 |
41 : Other amounts receivable | | 243 142 502 | 28 391 668 | 8 251 027 | 279 785 197 | 16 753 | 116 830 | 214 953 | 348 536 |
50/53 : Current investments | | 81 114 935 | 16 250 656 | 5 558 496 | 102 924 086 | 2 658 | 19 005 | 32 227 | 53 890 |
50 : Own shares | | 4 746 335 | .. | .. | .. | 265 | .. | .. | .. |
51/53 : Other investments | | 76 368 600 | .. | .. | .. | 2 463 | .. | .. | .. |
54/58 : Cash at bank and in hand | | 96 604 268 | 42 032 892 | 21 905 337 | 160 542 497 | 17 436 | 137 703 | 273 859 | 428 998 |
490/1 : Deferred charges and accrued income | | 16 428 888 | 2 389 344 | 1 365 587 | 20 183 819 | 14 602 | 95 330 | 174 763 | 284 695 |
20/58 : TOTAL ASSETS | | 1 999 455 691 | 333 105 269 | 119 052 844 | 2 451 613 803 | 18 329 | 141 580 | 284 706 | 444 615 |
EQUITY AND LIABILITIES | | .. | .. | .. | .. | .. | .. | .. | .. |
EQUITY | | .. | .. | .. | .. | .. | .. | .. | .. |
10/15 : Equity positive balance | | 958 291 948 | 163 814 622 | 59 203 606 | 1 181 310 176 | 17 110 | 125 218 | 240 926 | 383 254 |
10/15 : Equity negative balance | | -9 145 350 | -8 345 624 | -4 714 067 | -22 205 040 | 1 202 | 16 309 | 43 691 | 61 202 |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
10/11 : Contributions | | 537 092 779 | 81 826 057 | 22 339 578 | 641 258 413 | 18 301 | 140 911 | 283 434 | 442 646 |
Detail of the contributions exclusively for companies with share capital | | .. | .. | .. | .. | .. | .. | .. | .. |
10 : Capital | | 328 446 440 | 47 008 779 | 11 844 722 | 387 299 942 | 14 085 | 61 802 | 83 799 | 159 686 |
100 : Issued capital | | 332 530 171 | 49 290 294 | 12 446 140 | 394 266 606 | 14 085 | 61 811 | 83 839 | 159 735 |
101 : Uncalled capital | | 4 083 731 | 2 281 515 | 601 418 | 6 966 664 | 531 | 8 841 | 24 066 | 33 438 |
11 : Beyond capital | | 97 610 304 | 8 437 639 | 2 109 350 | 108 157 293 | 1 965 | 17 473 | 39 517 | 58 955 |
1100/10 : Share premium account | | 97 391 148 | 7 333 218 | 1 320 383 | 106 044 749 | 1 890 | 11 173 | 20 531 | 33 594 |
1109/19 : Other | | 219 157 | 1 104 421 | 788 967 | 2 112 544 | 82 | 6 344 | 19 049 | 25 475 |
Detail of the contributions exclusively for companies without share capital | | .. | .. | .. | .. | .. | .. | .. | .. |
110 : Available | | 53 186 246 | 5 739 527 | 966 050 | 59 891 822 | 869 | 6 586 | 15 897 | 23 352 |
111 : Not available | | 57 849 788 | 20 640 112 | 7 419 457 | 85 909 356 | 3 096 | 57 196 | 145 704 | 205 996 |
12 : Revaluation surpluses | | 12 773 909 | 4 344 486 | 1 772 457 | 18 890 851 | 1 117 | 4 729 | 4 383 | 10 229 |
13 : Reserves | | 187 794 701 | 64 008 587 | 30 621 478 | 282 424 766 | 16 606 | 122 832 | 232 547 | 371 985 |
130/1 : Reserves not available | | 34 853 429 | 3 873 054 | 1 529 210 | 40 255 692 | 16 055 | 114 221 | 209 997 | 340 273 |
130 : Legal reserve (only for companies with share capital) | | 13 496 184 | 1 838 398 | 562 319 | 15 896 901 | 12 898 | 53 223 | 66 978 | 133 099 |
1311 : Reserves statutorily not available | | 3 893 358 | 1 205 186 | 734 680 | 5 833 224 | 3 456 | 60 149 | 140 669 | 204 274 |
1312 : Purchase of own shares | | 6 261 837 | 129 800 | 27 302 | 6 418 939 | 357 | 407 | 236 | 1 000 |
1313 : Financial support | | 28 005 | 17 102 | 2 224 | 47 331 | 16 | 43 | 47 | 106 |
1319 : Other | | 11 174 045 | 682 568 | 202 685 | 12 059 298 | 1 303 | 3 796 | 5 538 | 10 637 |
132 : Untaxed reserves | | 14 031 009 | 6 537 522 | 2 865 066 | 23 433 597 | 6 763 | 37 537 | 45 762 | 90 062 |
133 : Available reserves | | 138 910 264 | 53 598 011 | 26 227 198 | 218 735 473 | 9 829 | 84 293 | 156 700 | 250 822 |
14 : Accumulated profits (+) | | 222 338 345 | 31 492 408 | 12 139 180 | 265 969 934 | 9 422 | 59 360 | 111 274 | 180 056 |
14 : Accumulated losses (-) | | -50 495 387 | -27 447 632 | -12 278 752 | -90 221 771 | 4 424 | 41 823 | 100 069 | 146 316 |
15 : Investment grants | | 39 789 733 | 1 924 694 | 198 471 | 41 912 898 | 2 106 | 5 465 | 3 035 | 10 606 |
19 : Advance to associates on the sharing out of the assets | | 147 481 | 679 602 | 302 863 | 1 129 947 | 14 | 103 | 278 | 395 |
16 : PROVISIONS AND DEFERRED TAXES | | 35 340 891 | 3 654 147 | 1 540 256 | 40 535 294 | 6 898 | 18 170 | 17 787 | 42 855 |
160/5 : Provisions for liabilities and charges | | 34 458 102 | 2 285 332 | 836 191 | 37 579 626 | 5 720 | 9 246 | 8 421 | 23 387 |
160 : Pensions and similar obligations | | 4 798 473 | 275 922 | 209 956 | 5 284 352 | 1 926 | 2 322 | 2 858 | 7 106 |
161 : Taxes | | 104 153 | 45 152 | 39 943 | 189 248 | 75 | 210 | 239 | 524 |
162 : Major repairs and maintenance | | 1 889 263 | 203 395 | 54 511 | 2 147 170 | 707 | 1 670 | 1 318 | 3 695 |
163 : Environmental obligations | | 16 267 962 | 262 432 | 182 591 | 16 712 985 | 457 | 1 422 | 1 261 | 3 140 |
164/5 : Other liabilities and charges | | 11 398 251 | 1 498 431 | 349 189 | 13 245 871 | 4 214 | 4 174 | 3 039 | 11 427 |
168 : Deferred taxes | | 882 788 | 1 368 814 | 704 065 | 2 955 668 | 2 293 | 10 201 | 10 156 | 22 650 |
17/49 : AMOUNTS PAYABLE | | 1 014 968 202 | 173 982 124 | 63 023 083 | 1 251 973 409 | 18 274 | 140 716 | 282 470 | 441 460 |
17 : Amounts payable after more than one year | | 489 160 142 | 70 278 565 | 26 721 494 | 586 160 201 | 9 900 | 83 766 | 131 893 | 225 559 |
170/4 : Financial debts | | 473 174 928 | 61 131 981 | 23 548 350 | 557 855 258 | 9 053 | 78 851 | 123 967 | 211 871 |
172/3 : Credit institutions, leasing and other similar obligations | | 149 561 195 | 41 386 217 | 17 768 750 | 208 716 162 | 7 170 | 67 311 | 104 497 | 178 978 |
172 : Leasing and other similar obligations | | 7 102 691 | .. | .. | .. | 2 639 | .. | .. | .. |
173 : Credit institutions | | 142 458 504 | .. | .. | .. | 6 114 | .. | .. | .. |
174/0 : Other loans | | 323 613 733 | 19 745 764 | 5 779 600 | 349 139 097 | 3 772 | 22 034 | 29 533 | 55 339 |
170 : Subordinated loans | | 39 476 850 | .. | .. | .. | 1 112 | .. | .. | .. |
171 : Unsubordinated debentures | | 112 072 620 | .. | .. | .. | 166 | .. | .. | .. |
174 : Other loans | | 172 064 263 | .. | .. | .. | 2 817 | .. | .. | .. |
175 : Trade debts | | 1 174 515 | 281 937 | 78 319 | 1 534 772 | 103 | 610 | 460 | 1 173 |
1750 : Suppliers | | 1 173 315 | .. | .. | .. | 102 | .. | .. | .. |
1751 : Bills of exchange payable | | 1 200 | .. | .. | .. | 1 | .. | .. | .. |
176 : Advances on contracts in progress | | 739 341 | 35 899 | 13 706 | 788 947 | 42 | 147 | 187 | 376 |
178/9 : Other amounts payable | | 14 071 358 | 8 828 748 | 3 081 119 | 25 981 225 | 2 145 | 13 091 | 17 018 | 32 254 |
42/48 : Amounts payable within one year | | 501 580 955 | 100 241 363 | 35 398 158 | 637 220 476 | 18 237 | 140 319 | 281 716 | 440 272 |
42 : Current portion of amounts payable after more than one year falling due within one year | | 47 347 012 | 9 263 826 | 3 899 283 | 60 510 121 | 8 079 | 78 180 | 127 900 | 214 159 |
43 : Financial debts | | 122 000 315 | 13 661 486 | 2 840 708 | 138 502 508 | 6 032 | 34 825 | 43 162 | 84 019 |
430/8 : Credit institutions | | 43 893 149 | 11 652 143 | 2 442 281 | 57 987 573 | 5 053 | 32 167 | 40 010 | 77 230 |
439 : Other loans | | 78 107 166 | 2 009 343 | 398 427 | 80 514 935 | 1 422 | 3 842 | 3 989 | 9 253 |
44 : Trade debts | | 140 696 337 | 24 195 258 | 5 829 404 | 170 720 998 | 17 893 | 131 961 | 258 367 | 408 221 |
440/4 : Suppliers | | 140 505 072 | 24 071 585 | 5 793 344 | 170 370 000 | 17 890 | 131 883 | 258 212 | 407 985 |
441 : Bills of exchange payable | | 191 265 | 123 673 | 36 060 | 350 998 | 101 | 916 | 1 498 | 2 515 |
46 : Advances on contracts in progress | | 11 284 399 | 2 774 182 | 602 479 | 14 661 060 | 3 504 | 13 265 | 16 367 | 33 136 |
45 : Taxes, remuneration and social security | | 26 328 290 | 7 197 241 | 3 900 425 | 37 425 956 | 16 180 | 120 497 | 236 844 | 373 521 |
450/3 : Taxes | | 9 356 968 | 3 875 295 | 3 113 131 | 16 345 393 | 15 565 | 115 166 | 229 138 | 359 869 |
454/9 : Remuneration and social security | | 16 971 322 | 3 321 947 | 787 289 | 21 080 558 | 13 544 | 73 125 | 87 480 | 174 149 |
47/48 : Other amounts payable | | 153 924 604 | 43 149 372 | 18 325 842 | 215 399 818 | 13 030 | 108 845 | 217 410 | 339 285 |
492/3 : Accruals and deferred income | | 24 227 105 | 3 462 197 | 903 434 | 28 592 735 | 12 979 | 63 752 | 84 992 | 161 723 |
10/49 : TOTAL LIABILITIES | | 1 999 455 691 | 333 105 269 | 119 052 844 | 2 451 613 803 | 18 329 | 141 580 | 284 706 | 444 615 |
INCOME STATEMENT | | .. | .. | .. | .. | .. | .. | .. | .. |
9800 : VALUE ADDED (EXCL. VAT) POSITIVE BALANCE | | 166 654 648 | 48 260 950 | 18 688 836 | 233 604 434 | 15 786 | 121 193 | 236 555 | 373 534 |
9800 : VALUE ADDED (EXCL. VAT) NEGATIVE BALANCE | | -2 606 887 | -1 022 951 | -679 724 | -4 309 562 | 2 521 | 19 733 | 46 144 | 68 398 |
70/76A : OPERATING INCOME POSITIVE BALANCE | | 809 297 758 | .. | .. | .. | 17 177 | .. | .. | .. |
70/76A : OPERATING INCOME NEGATIVE BALANCE | | -285 | .. | .. | .. | 9 | .. | .. | .. |
Detail of the operating income | | .. | .. | .. | .. | .. | .. | .. | .. |
70 : Turnover | | 756 035 294 | 11 517 395 | 3 583 315 | 771 136 004 | 16 105 | 10 034 | 15 603 | 41 742 |
71 : Stocks of finished goods and work and contracts in progress: increase (+) | | 3 444 722 | .. | .. | .. | 1 809 | .. | .. | .. |
71 : Stocks of finished goods and work and contracts in progress: decrease (-) | | -3 245 319 | .. | .. | .. | 1 971 | .. | .. | .. |
72 : Own work capitalised | | 9 207 587 | .. | .. | .. | 1 143 | .. | .. | .. |
74 : Other operating income | | 39 571 008 | .. | .. | .. | 15 573 | .. | .. | .. |
76A : Non-recurring operating income | | 4 284 180 | 2 455 179 | 1 093 511 | 7 832 871 | 6 142 | 24 508 | 31 487 | 62 137 |
60/66A : OPERATING CHARGES | | 786 000 776 | .. | .. | .. | 18 317 | .. | .. | .. |
60/61 : Goods, raw and auxiliary materials, services and miscellaneous (optional entry for abridged layouts) | | 640 899 952 | 8 602 616 | 3 065 736 | 652 568 304 | 18 294 | 11 483 | 18 445 | 48 222 |
60 : Raw materials, consumables | | 491 331 059 | .. | .. | .. | 11 730 | .. | .. | .. |
600/8 : Purchases | | 490 570 851 | .. | .. | .. | 11 720 | .. | .. | .. |
609 : Stocks: decrease (+) | | 5 836 687 | .. | .. | .. | 4 560 | .. | .. | .. |
609 : Stocks: increase (-) | | -5 076 479 | .. | .. | .. | 4 221 | .. | .. | .. |
61 : Services and other goods | | 149 611 071 | .. | .. | .. | 18 297 | .. | .. | .. |
62 : Remuneration, social security costs and pensions | | 92 654 377 | 24 629 081 | 4 501 799 | 121 785 257 | 13 652 | 73 461 | 77 722 | 164 835 |
630 : Depreciation of and other amounts written off formation expenses, intangible and tangible fixed assets | | 35 141 382 | 8 872 545 | 4 431 901 | 48 445 828 | 14 969 | 119 905 | 243 113 | 377 987 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: appropriations (+) | | 1 521 799 | 390 397 | 196 144 | 2 108 339 | 4 875 | 10 578 | 8 229 | 23 682 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: reversing (-) | | -782 533 | -143 353 | -37 220 | -963 106 | 2 794 | 4 981 | 2 712 | 10 487 |
635/8 : Provisions for liabilities and charges: appropriations (+) | | 2 253 292 | 159 886 | 39 702 | 2 452 880 | 2 263 | 2 248 | 1 378 | 5 889 |
635/8 : Provisions for liabilities and charges: uses and reversing (-) | | -1 451 034 | -155 597 | -52 359 | -1 658 990 | 2 729 | 2 670 | 1 669 | 7 068 |
640/8 : Other operating charges | | 10 726 273 | 1 863 747 | 933 250 | 13 523 269 | 17 608 | 135 278 | 265 574 | 418 460 |
649 : Operating charges carried to assets as restructuring costs (-) | | -7 932 | -5 665 | -1 392 | -14 988 | 30 | 88 | 58 | 176 |
66A : Non-recurring operating charges | | 5 003 024 | 686 216 | 254 019 | 5 943 260 | 5 617 | 18 995 | 23 211 | 47 823 |
9901 : OPERATING PROFIT (+) | | 37 493 870 | 17 234 440 | 10 764 793 | 65 493 103 | 12 850 | 101 774 | 201 985 | 316 609 |
9901 : OPERATING LOSS (-) | | -14 194 650 | -3 837 721 | -1 927 658 | -19 960 029 | 5 461 | 39 470 | 81 398 | 126 329 |
75/76B : FINANCIAL INCOME | | 68 122 746 | 7 486 902 | 1 598 637 | 77 208 285 | 15 766 | 102 145 | 170 351 | 288 262 |
75 : Recurring financial income | | 54 718 984 | 5 968 712 | 1 173 398 | 61 861 093 | 15 658 | 100 271 | 166 325 | 282 254 |
750 : Income from financial fixed assets | | 32 830 092 | .. | .. | .. | 4 582 | .. | .. | .. |
751 : Income from current assets | | 6 971 107 | .. | .. | .. | 8 852 | .. | .. | .. |
753 : Capital and interest subsidies | | .. | 157 624 | 30 436 | .. | .. | 4 882 | 4 013 | .. |
752/9 : Other financial income | | 14 917 785 | .. | .. | .. | 12 548 | .. | .. | .. |
76B : Non-recurring financial income | | 13 403 762 | 1 518 190 | 425 238 | 15 347 190 | 1 573 | 7 604 | 10 481 | 19 658 |
65/66B : FINANCIAL CHARGES | | 52 053 905 | 6 958 859 | 1 591 256 | 60 604 019 | 18 227 | 139 166 | 276 510 | 433 903 |
65 : Recurring financial charges | | 30 522 884 | 4 199 968 | 1 275 068 | 35 997 920 | 18 221 | 138 852 | 275 894 | 432 967 |
650 : Debt charges | | 13 975 858 | .. | .. | .. | 15 385 | .. | .. | .. |
651 : Amounts written off current assets except stocks, contracts in progress and trade debtors: appropriations (write-backs) | | 1 294 301 | .. | .. | .. | 860 | .. | .. | .. |
652/9 : Other financial charges | | 15 252 725 | .. | .. | .. | 17 339 | .. | .. | .. |
66B : Non-recurring financial charges | | 21 531 020 | 2 758 891 | 316 188 | 24 606 100 | 1 910 | 6 447 | 8 014 | 16 371 |
9903 : GAIN FOR THE PERIOD BEFORE TAXES (+) | | 65 383 729 | 20 553 950 | 11 099 685 | 97 037 364 | 13 242 | 101 611 | 199 253 | 314 106 |
9903 : LOSS FOR THE PERIOD BEFORE TAXES (-) | | -26 015 668 | -6 629 188 | -2 255 150 | -34 900 006 | 5 030 | 39 643 | 84 392 | 129 065 |
780 : TRANSFER FROM DEFERRED TAXES | | 100 969 | 134 892 | 79 745 | 315 607 | 2 189 | 9 717 | 9 496 | 21 402 |
680 : TRANSFER TO DEFERRED TAXES | | 73 360 | 207 614 | 97 798 | 378 773 | 354 | 1 567 | 1 331 | 3 252 |
67/77 : INCOME TAXES - POSITIF (+) | | 7 558 954 | 3 695 242 | 2 576 483 | 13 830 679 | 14 287 | 102 665 | 200 127 | 317 079 |
67/77 : INCOME TAXES - NEGATIF (-) | | -172 136 | -39 514 | -13 402 | -225 052 | 834 | 3 673 | 5 164 | 9 671 |
670/3 : Taxes | | 7 805 188 | .. | .. | .. | 14 748 | .. | .. | .. |
77 : Adjustment of income taxes and write-back of tax provisions | | 418 370 | .. | .. | .. | 4 354 | .. | .. | .. |
9904 : GAIN OF THE PERIOD (+) | | 58 127 498 | 16 855 870 | 8 543 417 | 83 526 785 | 13 033 | 100 483 | 196 906 | 310 422 |
9904 : LOSS OF THE PERIOD (-) | | -26 118 645 | -6 659 558 | -2 280 002 | -35 058 206 | 5 206 | 40 738 | 86 716 | 132 660 |
789 : TRANSFER FROM UNTAXED RESERVES | | 652 570 | 515 291 | 276 165 | 1 444 027 | 2 384 | 12 762 | 14 271 | 29 417 |
689 : TRANSFER TO UNTAXED RESERVES | | 749 486 | 893 605 | 349 564 | 1 992 654 | 1 448 | 4 612 | 3 887 | 9 947 |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 57 993 869 | 16 447 548 | 8 434 378 | 82 875 796 | 13 056 | 101 156 | 198 137 | 312 349 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -26 081 932 | -6 629 549 | -2 244 418 | -34 955 900 | 5 170 | 40 019 | 85 451 | 130 640 |
APPROPRIATION ACCOUNT | | .. | .. | .. | .. | .. | .. | .. | .. |
9906 : PROFIT TO BE APPROPRIATED (+) | | 266 463 362 | 43 559 920 | 18 347 971 | 328 371 252 | 13 148 | 95 519 | 178 846 | 287 513 |
9906 : LOSS TO BE APPROPRIATED (-) | | -54 027 816 | -28 505 541 | -12 498 820 | -95 032 177 | 5 108 | 45 908 | 105 639 | 156 655 |
Detail of the profit or los to be appropriated | | .. | .. | .. | .. | .. | .. | .. | .. |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 57 993 869 | 16 447 548 | 8 434 378 | 82 875 796 | 13 056 | 101 156 | 198 137 | 312 349 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -26 081 932 | -6 629 549 | -2 244 418 | -34 955 900 | 5 170 | 40 019 | 85 451 | 130 640 |
14P : Profit of previous accounting year brought forward (+) | | 222 015 033 | 29 455 742 | 11 220 010 | 262 690 784 | 9 407 | 58 124 | 101 046 | 168 577 |
14P : Loss of previous accounting year brought forward (-) | | -41 491 424 | -24 219 361 | -11 560 819 | -77 271 605 | 4 150 | 40 011 | 96 615 | 140 776 |
791/2 : WITHDRAWAL FROM EQUITY | | 12 169 085 | 2 762 010 | 1 202 602 | 16 133 697 | 1 793 | 14 407 | 24 547 | 40 747 |
791 : from contributions | | 2 738 485 | .. | .. | .. | 177 | .. | .. | .. |
792 : from reserves | | 9 430 600 | .. | .. | .. | 1 640 | .. | .. | .. |
691/2 : TRANSFER TO EQUITY | | 15 161 013 | 7 953 143 | 5 112 327 | 28 226 483 | 5 985 | 55 463 | 106 794 | 168 242 |
691 : to contributions | | 342 396 | 11 936 | 10 555 | 364 886 | 46 | 243 | 336 | 625 |
6920 : to legal reserve | | 606 002 | 134 898 | 91 223 | 832 123 | 2 054 | 5 725 | 7 674 | 15 453 |
6921 : to other reserves | | 14 212 616 | 7 806 309 | 5 010 551 | 27 029 476 | 4 438 | 51 813 | 101 466 | 157 717 |
14 : PROFIT TO BE CARRIED FORWARD (+) | | 222 338 345 | 31 492 408 | 12 139 180 | 265 969 934 | 9 422 | 59 360 | 111 274 | 180 056 |
14 : LOSS TO BE CARRIED FORWARD (-) | | -50 495 387 | -27 447 632 | -12 278 752 | -90 221 771 | 4 424 | 41 823 | 100 069 | 146 316 |
794 : OWNERS' CONTRIBUTION IN RESPECT OF LOSSES | | 122 475 | 106 619 | 10 967 | 240 061 | 20 | 136 | 300 | 456 |
694/7 : PROFIT TO BE DISTRIBUTED | | 37 723 134 | 5 925 089 | 2 089 993 | 45 738 216 | 4 642 | 26 409 | 43 599 | 74 650 |
694 : Remuneration of the contribution | | 37 077 564 | 4 852 186 | 1 851 080 | 43 780 830 | 3 888 | 19 016 | 35 815 | 58 719 |
695 : Directors' or managers' entitlements | | 529 205 | 1 024 791 | 228 469 | 1 782 466 | 917 | 8 429 | 9 042 | 18 388 |
696 : Employees | | 45 269 | 17 466 | 3 686 | 66 422 | 295 | 1 011 | 408 | 1 714 |
697 : Other beneficiaries | | 71 096 | 30 646 | 6 784 | 108 525 | 63 | 161 | 163 | 387 |
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 | | 730 718 | .. | .. | .. | 715 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8002 : New expenses incurred | | 115 943 | .. | .. | .. | 259 | .. | .. | .. |
8003 : Amortization | | 161 326 | .. | .. | .. | 810 | .. | .. | .. |
8004 : Other | | -2 032 | .. | .. | .. | 38 | .. | .. | .. |
20 : Net book value at the end of the period | | 683 454 | .. | .. | .. | 674 | .. | .. | .. |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
200/2 : Formation, capital increase or increase of contributions expenses, loan issue expenses and other formation expenses | | 287 443 | .. | .. | .. | 269 | .. | .. | .. |
204 : Restructuring costs | | 51 219 | .. | .. | .. | 142 | .. | .. | .. |
STATEMENT OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
TOTAL OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8059P : Acquisition value at the end of the preceding period | | 116 486 544 | 11 409 787 | 5 790 372 | 133 686 704 | 9 406 | 46 692 | 68 826 | 124 924 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8029 : Acquisitions, including produced fixed assets | | 11 403 449 | 1 481 262 | 536 241 | 13 420 952 | 4 059 | 9 398 | 9 998 | 23 455 |
8039 : Sales and disposals | | 4 305 978 | 436 316 | 171 622 | 4 913 917 | 1 370 | 2 805 | 2 896 | 7 071 |
8049 : Transfers from one heading to another | | 799 189 | 2 654 | -1 983 | 799 860 | 558 | 296 | 294 | 1 148 |
8059 : Acquisition value at the end of the period | | 132 710 229 | 12 457 387 | 6 153 007 | 151 320 623 | 9 538 | 48 013 | 72 785 | 130 336 |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8129P : Amortizations and amounts written off at the end of the preceding period | | 89 087 777 | 7 447 886 | 4 361 682 | 100 897 345 | 9 306 | 45 980 | 67 513 | 122 799 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8079 : Written | | 10 298 762 | 1 011 605 | 364 557 | 11 674 924 | 7 299 | 26 162 | 33 390 | 66 851 |
8089 : Reversed | | 20 804 | 5 367 | 1 222 | 27 393 | 26 | 51 | 42 | 119 |
8099 : Acquisitions from third parties | | 130 147 | 22 031 | 4 403 | 156 581 | 139 | 137 | 41 | 317 |
8109 : Cancelled owing to sales and disposals | | 3 116 592 | 325 612 | 145 751 | 3 587 954 | 1 233 | 2 589 | 2 686 | 6 508 |
8119 : Transferred from one heading to another | | 56 425 | 1 919 | 401 | 58 745 | 150 | 286 | 319 | 755 |
8129 : Amortizations and amounts written off at the end of the period | | 104 766 121 | 8 152 463 | 4 584 069 | 117 502 653 | 9 463 | 47 387 | 71 566 | 128 416 |
21 : Net book value at the end of the period | | 27 944 829 | 4 304 924 | 1 568 938 | 33 818 691 | 6 942 | 23 967 | 29 662 | 60 571 |
BREAKDOWN OF INTANGIBLE FIXED ASSETS FOR COMPLETE FORMS | | .. | .. | .. | .. | .. | .. | .. | .. |
DEVELOPMENT COSTS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8051P : Acquisition value at the end of the preceding period | | 43 964 165 | .. | .. | .. | 2 489 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8021 : Acquisitions, including produced fixed assets | | 5 535 064 | .. | .. | .. | 976 | .. | .. | .. |
8031 : Sales and disposals | | 1 735 301 | .. | .. | .. | 252 | .. | .. | .. |
8041 : Transfers from one heading to another | | 250 012 | .. | .. | .. | 147 | .. | .. | .. |
8051 : Acquisition value at the end of the period | | 48 013 941 | .. | .. | .. | 2 536 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8121P : Amortizations and amounts written down at the end of the preceding period | | 38 089 651 | .. | .. | .. | 2 444 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8071 : Recorded | | 4 902 304 | .. | .. | .. | 1 646 | .. | .. | .. |
8081 : Written back | | 835 | .. | .. | .. | 9 | .. | .. | .. |
8091 : Acquisitions from third parties | | 13 229 | .. | .. | .. | 26 | .. | .. | .. |
8101 : Cancelled owing to sales and disposals | | 1 513 209 | .. | .. | .. | 214 | .. | .. | .. |
8111 : Transferred from one heading to another | | 31 323 | .. | .. | .. | 57 | .. | .. | .. |
8121 : Amortizations and amounts written down at the end of the period | | 41 522 463 | .. | .. | .. | 2 494 | .. | .. | .. |
81311 : Net book value at the end of the period | | 6 491 478 | .. | .. | .. | 1 559 | .. | .. | .. |
RESEARCH COSTS INCURRED IN A FINANCIAL YEAR BEGINNING BEFORE 1 JANUARY 2016 | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8055P : Acquisition value at the end of the preceding period | | 8 551 958 | .. | .. | .. | 97 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8025 : Acquisitions, including produced fixed assets | | 5 962 | .. | .. | .. | 15 | .. | .. | .. |
8035 : Sales and disposals | | 6 907 | .. | .. | .. | 7 | .. | .. | .. |
8045 : Transfers from one heading to another | | 208 | .. | .. | .. | 1 | .. | .. | .. |
8055 : Acquisition value at the end of the period | | 8 551 220 | .. | .. | .. | 99 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |