BALANCE SHEET AFTER APPROPRIATION | | .. | .. | .. | .. | .. | .. | .. | .. |
ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
20 : FORMATION EXPENSES | | 704 418 | 50 057 | 16 172 | 770 647 | 647 | 2 336 | 6 016 | 8 999 |
21/28 : FIXED ASSETS | | 1 206 325 258 | 170 020 807 | 57 853 471 | 1 434 199 536 | 16 604 | 106 930 | 224 506 | 348 040 |
21 : Intangible fixed assets | | 27 788 961 | 3 436 551 | 2 354 835 | 33 580 348 | 6 862 | 19 537 | 25 037 | 51 436 |
22/27 : Tangible fixed assets | | 237 311 973 | 77 496 503 | 41 942 874 | 356 751 349 | 14 298 | 96 615 | 211 107 | 322 020 |
22 : Land and buildings | | 82 667 517 | 57 328 547 | 34 059 122 | 174 055 186 | 8 022 | 54 757 | 91 655 | 154 434 |
23 : Plant, machinery and equipment | | 88 497 169 | 6 469 452 | 2 232 272 | 97 198 892 | 10 685 | 61 729 | 115 024 | 187 438 |
24 : Furniture and vehicles | | 11 852 767 | 3 710 727 | 2 754 106 | 18 317 600 | 11 965 | 73 912 | 160 799 | 246 676 |
25 : Leasing and similar rights | | 7 983 037 | 3 395 207 | 728 985 | 12 107 228 | 2 960 | 10 063 | 11 592 | 24 615 |
26 : Other tangible fixed assets | | 23 868 894 | 4 344 716 | 1 717 027 | 29 930 638 | 5 450 | 25 725 | 45 538 | 76 713 |
27 : Assets under construction and advance payments | | 22 442 588 | 2 247 854 | 451 363 | 25 141 805 | 2 911 | 2 306 | 2 071 | 7 288 |
28 : Financial fixed assets | | 941 224 324 | 89 087 753 | 13 555 762 | 1 043 867 839 | 13 637 | 64 926 | 89 709 | 168 272 |
280/1 : Affiliated enterprises | | 884 023 585 | .. | .. | .. | 7 539 | .. | .. | .. |
280 : Participating interests | | 753 712 085 | .. | .. | .. | 7 134 | .. | .. | .. |
281 : Amounts receivable | | 130 311 500 | .. | .. | .. | 1 869 | .. | .. | .. |
282/3 : Enterprises linked by participating interests | | 39 594 675 | .. | .. | .. | 1 465 | .. | .. | .. |
282 : Participating interests | | 36 274 447 | .. | .. | .. | 1 429 | .. | .. | .. |
283 : Amounts receivable | | 3 320 228 | .. | .. | .. | 316 | .. | .. | .. |
284/8 : Other financial assets | | 17 606 063 | .. | .. | .. | 10 030 | .. | .. | .. |
284 : Shares | | 13 392 868 | .. | .. | .. | 2 180 | .. | .. | .. |
285/8 : Amounts receivable and cash guarantees | | 4 213 196 | .. | .. | .. | 9 403 | .. | .. | .. |
29/58 : CURRENT ASSETS | | 878 710 820 | 138 009 832 | 53 119 503 | 1 069 840 155 | 17 655 | 116 306 | 255 607 | 389 568 |
29 : Amounts receivable after more than one year | | 173 662 355 | 9 851 673 | 3 336 944 | 186 850 971 | 2 885 | 11 255 | 19 946 | 34 086 |
290 : Trade debtors | | 25 542 418 | 2 009 924 | 452 797 | 28 005 139 | 514 | 1 533 | 2 579 | 4 626 |
291 : Other amounts receivable | | 148 119 937 | 7 841 749 | 2 884 146 | 158 845 832 | 2 467 | 9 873 | 17 584 | 29 924 |
3 : Stocks and contracts in progress | | 96 281 711 | 23 489 957 | 5 934 279 | 125 705 947 | 9 264 | 48 405 | 68 241 | 125 910 |
30/36 : Stocks | | 87 843 863 | 21 389 835 | 5 598 859 | 114 832 557 | 8 828 | 46 901 | 66 246 | 121 975 |
30/31 : Raw materials and consumables | | 23 615 420 | .. | .. | .. | 3 833 | .. | .. | .. |
32 : Work in progress | | 7 721 164 | .. | .. | .. | 1 325 | .. | .. | .. |
33 : Finished goods | | 12 543 753 | .. | .. | .. | 1 776 | .. | .. | .. |
34 : Goods purchased for resale | | 36 358 994 | .. | .. | .. | 5 731 | .. | .. | .. |
35 : Immovable property intended for sale | | 6 636 076 | .. | .. | .. | 715 | .. | .. | .. |
36 : Advance payments | | 968 455 | .. | .. | .. | 444 | .. | .. | .. |
37 : Contracts in progress | | 8 437 849 | 2 100 122 | 335 420 | 10 873 391 | 1 689 | 5 453 | 5 601 | 12 743 |
40/41 : Amounts receivable within one year | | 415 397 224 | 49 036 531 | 16 429 937 | 480 863 692 | 17 118 | 108 941 | 232 309 | 358 368 |
40 : Trade debtors | | 171 040 192 | 22 413 357 | 8 476 981 | 201 930 531 | 15 724 | 92 227 | 187 423 | 295 374 |
41 : Other amounts receivable | | 244 357 032 | 26 623 175 | 7 952 956 | 278 933 162 | 16 197 | 95 796 | 190 328 | 302 321 |
50/53 : Current investments | | 81 865 361 | 14 759 016 | 5 482 700 | 102 107 077 | 2 636 | 16 004 | 29 108 | 47 748 |
50 : Own shares | | 4 590 741 | .. | .. | .. | 283 | .. | .. | .. |
51/53 : Other investments | | 77 274 620 | .. | .. | .. | 2 419 | .. | .. | .. |
54/58 : Cash at bank and in hand | | 94 589 380 | 38 610 944 | 20 800 053 | 154 000 377 | 16 796 | 113 560 | 246 933 | 377 289 |
490/1 : Deferred charges and accrued income | | 16 914 789 | 2 261 713 | 1 135 591 | 20 312 092 | 14 231 | 80 304 | 159 535 | 254 070 |
20/58 : TOTAL ASSETS | | 2 085 740 495 | 308 080 697 | 110 989 146 | 2 504 810 338 | 17 683 | 116 480 | 256 092 | 390 255 |
EQUITY AND LIABILITIES | | .. | .. | .. | .. | .. | .. | .. | .. |
EQUITY | | .. | .. | .. | .. | .. | .. | .. | .. |
10/15 : Equity positive balance | | 985 130 011 | 157 156 972 | 55 184 710 | 1 197 471 692 | 16 576 | 103 775 | 218 020 | 338 371 |
10/15 : Equity negative balance | | -9 774 993 | -7 504 090 | -4 021 286 | -21 300 370 | 1 090 | 12 649 | 37 934 | 51 673 |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
10/11 : Contributions | | 541 067 593 | 77 872 102 | 19 202 708 | 638 142 403 | 17 650 | 115 945 | 254 435 | 388 030 |
Detail of the contributions exclusively for companies with share capital | | .. | .. | .. | .. | .. | .. | .. | .. |
10 : Capital | | 323 583 837 | 39 935 097 | 8 377 581 | 371 896 515 | 13 151 | 39 423 | 44 792 | 97 366 |
100 : Issued capital | | 327 037 720 | 41 695 361 | 8 544 091 | 377 277 173 | 13 152 | 39 429 | 44 823 | 97 404 |
101 : Uncalled capital | | 3 453 884 | 1 760 264 | 166 516 | 5 380 664 | 453 | 3 604 | 9 142 | 13 199 |
11 : Beyond capital | | 98 931 625 | 5 409 775 | 966 076 | 105 307 476 | 1 552 | 5 376 | 13 650 | 20 578 |
1100/10 : Share premium account | | 96 783 434 | 4 778 234 | 342 404 | 101 904 073 | 1 463 | 1 768 | 2 199 | 5 430 |
1109/19 : Other | | 2 148 191 | 631 541 | 623 671 | 3 403 403 | 95 | 3 643 | 11 495 | 15 233 |
Detail of the contributions exclusively for companies without share capital | | .. | .. | .. | .. | .. | .. | .. | .. |
110 : Available | | 72 199 067 | 12 342 006 | 1 798 296 | 86 339 369 | 1 415 | 12 080 | 32 495 | 45 990 |
111 : Not available | | 46 353 065 | 20 185 223 | 8 060 755 | 74 599 044 | 3 243 | 60 969 | 164 959 | 229 171 |
12 : Revaluation surpluses | | 12 698 596 | 3 514 324 | 1 344 582 | 17 557 502 | 1 124 | 3 354 | 3 328 | 7 806 |
13 : Reserves | | 196 127 684 | 59 241 757 | 29 193 814 | 284 563 255 | 16 047 | 99 587 | 200 674 | 316 308 |
130/1 : Reserves not available | | 34 257 270 | 3 302 176 | 1 231 728 | 38 791 173 | 15 198 | 88 367 | 168 934 | 272 499 |
130 : Legal reserve (only for companies with share capital) | | 13 752 396 | 1 512 888 | 387 772 | 15 653 056 | 12 079 | 33 776 | 34 671 | 80 526 |
1311 : Reserves statutorily not available | | 3 927 973 | 1 048 280 | 581 010 | 5 557 262 | 3 409 | 53 828 | 131 741 | 188 978 |
1312 : Purchase of own shares | | 4 824 652 | 163 565 | 29 706 | 5 017 923 | 355 | 387 | 249 | 991 |
1313 : Financial support | | 44 910 | 30 961 | 1 019 | 76 890 | 30 | 51 | 54 | 135 |
1319 : Other | | 11 707 339 | 546 482 | 232 221 | 12 486 042 | 1 258 | 2 788 | 4 675 | 8 721 |
132 : Untaxed reserves | | 13 812 870 | 5 337 593 | 2 347 991 | 21 498 454 | 6 430 | 26 906 | 32 193 | 65 529 |
133 : Available reserves | | 148 057 545 | 50 601 988 | 25 614 095 | 224 273 628 | 9 739 | 72 062 | 144 219 | 226 020 |
14 : Accumulated profits (+) | | 235 895 712 | 31 860 751 | 11 679 251 | 279 435 715 | 9 278 | 48 407 | 101 426 | 159 111 |
14 : Accumulated losses (-) | | -51 384 367 | -23 635 721 | -10 198 769 | -85 218 856 | 3 939 | 31 622 | 84 606 | 120 167 |
15 : Investment grants | | 41 081 790 | 1 383 452 | 158 584 | 42 623 826 | 2 048 | 4 144 | 2 327 | 8 519 |
19 : Advance to associates on the sharing out of the assets | | 131 991 | 583 785 | 216 744 | 932 520 | 8 | 74 | 225 | 307 |
16 : PROVISIONS AND DEFERRED TAXES | | 35 764 105 | 2 926 369 | 1 297 241 | 39 987 714 | 6 504 | 13 924 | 14 384 | 34 812 |
160/5 : Provisions for liabilities and charges | | 34 890 925 | 1 880 230 | 686 244 | 37 457 398 | 5 339 | 6 784 | 6 556 | 18 679 |
160 : Pensions and similar obligations | | 4 348 536 | 204 963 | 161 315 | 4 714 815 | 1 695 | 1 664 | 2 235 | 5 594 |
161 : Taxes | | 63 501 | 52 701 | 36 415 | 152 617 | 65 | 161 | 181 | 407 |
162 : Major repairs and maintenance | | 1 895 170 | 142 453 | 42 567 | 2 080 190 | 648 | 1 137 | 963 | 2 748 |
163 : Environmental obligations | | 17 295 634 | 214 532 | 161 773 | 17 671 940 | 478 | 1 024 | 955 | 2 457 |
164/5 : Other liabilities and charges | | 11 288 084 | 1 265 580 | 284 172 | 12 837 837 | 3 961 | 3 181 | 2 446 | 9 588 |
168 : Deferred taxes | | 873 180 | 1 046 139 | 610 997 | 2 530 316 | 2 178 | 8 034 | 8 421 | 18 633 |
17/49 : AMOUNTS PAYABLE | | 1 074 621 373 | 155 501 446 | 58 528 479 | 1 288 651 298 | 17 609 | 115 749 | 253 826 | 387 184 |
17 : Amounts payable after more than one year | | 501 901 255 | 61 419 939 | 24 116 943 | 587 438 137 | 9 570 | 68 711 | 113 398 | 191 679 |
170/4 : Financial debts | | 483 891 961 | 53 309 232 | 21 228 534 | 558 429 727 | 8 803 | 64 554 | 106 328 | 179 685 |
172/3 : Credit institutions, leasing and other similar obligations | | 149 920 307 | 35 477 730 | 15 794 875 | 201 192 913 | 6 993 | 55 107 | 89 684 | 151 784 |
172 : Leasing and other similar obligations | | 6 539 056 | .. | .. | .. | 2 597 | .. | .. | .. |
173 : Credit institutions | | 143 381 252 | .. | .. | .. | 5 946 | .. | .. | .. |
174/0 : Other loans | | 333 971 654 | 17 831 502 | 5 433 659 | 357 236 814 | 3 710 | 18 357 | 25 567 | 47 634 |
170 : Subordinated loans | | 38 323 478 | .. | .. | .. | 1 079 | .. | .. | .. |
171 : Unsubordinated debentures | | 110 374 672 | .. | .. | .. | 169 | .. | .. | .. |
174 : Other loans | | 185 273 504 | .. | .. | .. | 2 781 | .. | .. | .. |
175 : Trade debts | | 1 180 085 | 217 391 | 64 584 | 1 462 059 | 106 | 487 | 378 | 971 |
1750 : Suppliers | | 1 177 882 | .. | .. | .. | 104 | .. | .. | .. |
1751 : Bills of exchange payable | | 2 203 | .. | .. | .. | 2 | .. | .. | .. |
176 : Advances on contracts in progress | | 772 928 | 25 025 | 12 408 | 810 361 | 43 | 107 | 143 | 293 |
178/9 : Other amounts payable | | 16 056 281 | 7 868 291 | 2 811 418 | 26 735 990 | 2 090 | 11 016 | 15 010 | 28 116 |
42/48 : Amounts payable within one year | | 548 213 409 | 90 980 660 | 33 632 564 | 672 826 633 | 17 580 | 115 397 | 253 119 | 386 096 |
42 : Current portion of amounts payable after more than one year falling due within one year | | 51 172 395 | 8 507 257 | 3 362 550 | 63 042 202 | 7 859 | 63 848 | 109 553 | 181 260 |
43 : Financial debts | | 116 943 284 | 11 230 982 | 2 364 142 | 130 538 408 | 5 747 | 28 015 | 37 069 | 70 831 |
430/8 : Credit institutions | | 40 301 518 | 9 506 384 | 2 007 469 | 51 815 372 | 4 830 | 25 840 | 34 268 | 64 938 |
439 : Other loans | | 76 641 766 | 1 724 598 | 356 673 | 78 723 036 | 1 298 | 3 138 | 3 473 | 7 909 |
44 : Trade debts | | 174 512 850 | 22 970 316 | 6 635 635 | 204 118 801 | 17 257 | 108 671 | 231 523 | 357 451 |
440/4 : Suppliers | | 174 284 485 | 22 866 334 | 6 608 500 | 203 759 319 | 17 254 | 108 621 | 231 397 | 357 272 |
441 : Bills of exchange payable | | 228 365 | 103 982 | 27 135 | 359 482 | 111 | 696 | 1 279 | 2 086 |
46 : Advances on contracts in progress | | 12 395 629 | 2 659 041 | 566 026 | 15 620 696 | 3 516 | 11 176 | 14 488 | 29 180 |
45 : Taxes, remuneration and social security | | 28 344 216 | 6 485 590 | 3 758 617 | 38 588 423 | 15 676 | 98 717 | 212 531 | 326 924 |
450/3 : Taxes | | 9 946 449 | 3 503 109 | 3 084 161 | 16 533 718 | 15 100 | 95 001 | 207 041 | 317 142 |
454/9 : Remuneration and social security | | 18 397 767 | 2 982 481 | 674 456 | 22 054 704 | 13 175 | 59 403 | 73 060 | 145 638 |
47/48 : Other amounts payable | | 164 845 036 | 39 127 475 | 16 945 597 | 220 918 108 | 12 793 | 90 775 | 197 185 | 300 753 |
492/3 : Accruals and deferred income | | 24 506 709 | 3 100 847 | 778 973 | 28 386 529 | 12 582 | 54 221 | 76 475 | 143 278 |
10/49 : TOTAL LIABILITIES | | 2 085 740 495 | 308 080 697 | 110 989 146 | 2 504 810 338 | 17 683 | 116 480 | 256 092 | 390 255 |
INCOME STATEMENT | | .. | .. | .. | .. | .. | .. | .. | .. |
9800 : VALUE ADDED (EXCL. VAT) POSITIVE BALANCE | | 183 071 934 | 44 393 941 | 18 708 459 | 246 174 333 | 15 341 | 99 853 | 212 473 | 327 667 |
9800 : VALUE ADDED (EXCL. VAT) NEGATIVE BALANCE | | -1 728 300 | -865 506 | -562 445 | -3 156 251 | 2 323 | 16 120 | 41 716 | 60 159 |
70/76A : OPERATING INCOME POSITIVE BALANCE | | 927 593 896 | .. | .. | .. | 16 617 | .. | .. | .. |
70/76A : OPERATING INCOME NEGATIVE BALANCE | | -386 | .. | .. | .. | 6 | .. | .. | .. |
Detail of the operating income | | .. | .. | .. | .. | .. | .. | .. | .. |
70 : Turnover | | 862 493 127 | 8 266 579 | 2 779 636 | 873 539 342 | 15 604 | 5 699 | 8 131 | 29 434 |
71 : Stocks of finished goods and work and contracts in progress: increase (+) | | 8 052 764 | .. | .. | .. | 2 232 | .. | .. | .. |
71 : Stocks of finished goods and work and contracts in progress: decrease (-) | | -2 501 786 | .. | .. | .. | 1 413 | .. | .. | .. |
72 : Own work capitalised | | 10 136 172 | .. | .. | .. | 1 138 | .. | .. | .. |
74 : Other operating income | | 44 090 488 | .. | .. | .. | 15 049 | .. | .. | .. |
76A : Non-recurring operating income | | 5 315 733 | 2 525 138 | 989 587 | 8 830 458 | 6 037 | 19 743 | 25 681 | 51 461 |
60/66A : OPERATING CHARGES | | 892 848 582 | .. | .. | .. | 17 669 | .. | .. | .. |
60/61 : Goods, raw and auxiliary materials, services and miscellaneous (optional entry for abridged layouts) | | 740 934 143 | 6 163 394 | 1 323 363 | 748 420 900 | 17 656 | 6 482 | 9 433 | 33 571 |
60 : Raw materials, consumables | | 577 260 047 | .. | .. | .. | 11 392 | .. | .. | .. |
600/8 : Purchases | | 577 904 056 | .. | .. | .. | 11 343 | .. | .. | .. |
609 : Stocks: decrease (+) | | 9 200 943 | .. | .. | .. | 3 230 | .. | .. | .. |
609 : Stocks: increase (-) | | -9 844 951 | .. | .. | .. | 5 252 | .. | .. | .. |
61 : Services and other goods | | 163 667 084 | .. | .. | .. | 17 648 | .. | .. | .. |
62 : Remuneration, social security costs and pensions | | 98 039 647 | 21 430 080 | 3 711 454 | 123 181 181 | 13 273 | 58 009 | 58 977 | 130 259 |
630 : Depreciation of and other amounts written off formation expenses, intangible and tangible fixed assets | | 36 209 843 | 7 453 866 | 3 761 618 | 47 425 327 | 14 530 | 97 611 | 215 911 | 328 052 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: appropriations (+) | | 2 577 861 | 300 401 | 97 631 | 2 975 893 | 4 132 | 7 653 | 6 102 | 17 887 |
631/4 : Amounts written off stocks, contracts in progress and trade debtors: reversing (-) | | -622 060 | -135 648 | -31 509 | -789 217 | 3 137 | 4 405 | 2 288 | 9 830 |
635/8 : Provisions for liabilities and charges: appropriations (+) | | 2 584 170 | 164 067 | 31 834 | 2 780 070 | 2 081 | 1 591 | 1 043 | 4 715 |
635/8 : Provisions for liabilities and charges: uses and reversing (-) | | -1 747 665 | -123 974 | -39 480 | -1 911 119 | 2 635 | 1 888 | 1 307 | 5 830 |
640/8 : Other operating charges | | 10 987 900 | 1 580 751 | 833 230 | 13 401 881 | 17 042 | 111 870 | 238 499 | 367 411 |
649 : Operating charges carried to assets as restructuring costs (-) | | -4 474 | -3 678 | -576 | -8 729 | 17 | 40 | 33 | 90 |
66A : Non-recurring operating charges | | 3 889 218 | 550 296 | 218 144 | 4 657 659 | 5 370 | 14 926 | 19 373 | 39 669 |
9901 : OPERATING PROFIT (+) | | 47 096 462 | 17 753 628 | 12 012 779 | 76 862 869 | 12 956 | 86 979 | 186 247 | 286 182 |
9901 : OPERATING LOSS (-) | | -12 351 534 | -2 916 215 | -1 459 527 | -16 727 276 | 4 710 | 29 266 | 68 613 | 102 589 |
75/76B : FINANCIAL INCOME | | 92 781 689 | 8 527 113 | 1 710 505 | 103 019 307 | 15 468 | 86 795 | 162 204 | 264 467 |
75 : Recurring financial income | | 70 061 951 | 6 430 820 | 1 214 860 | 77 707 631 | 15 373 | 85 676 | 159 468 | 260 517 |
750 : Income from financial fixed assets | | 48 311 010 | .. | .. | .. | 4 694 | .. | .. | .. |
751 : Income from current assets | | 6 456 504 | .. | .. | .. | 8 380 | .. | .. | .. |
753 : Capital and interest subsidies | | .. | 131 423 | 20 095 | .. | .. | 3 943 | 3 106 | .. |
752/9 : Other financial income | | 15 294 437 | .. | .. | .. | 12 683 | .. | .. | .. |
76B : Non-recurring financial income | | 22 719 738 | 2 096 293 | 495 645 | 25 311 676 | 1 670 | 5 328 | 7 650 | 14 648 |
65/66B : FINANCIAL CHARGES | | 43 434 642 | 4 037 230 | 1 242 752 | 48 714 624 | 17 593 | 114 838 | 249 683 | 382 114 |
65 : Recurring financial charges | | 25 252 949 | 3 062 253 | 1 047 925 | 29 363 127 | 17 587 | 114 644 | 249 129 | 381 360 |
650 : Debt charges | | 12 971 227 | .. | .. | .. | 15 056 | .. | .. | .. |
651 : Amounts written off current assets except stocks, contracts in progress and trade debtors: appropriations (write-backs) | | -35 319 | .. | .. | .. | 815 | .. | .. | .. |
652/9 : Other financial charges | | 12 317 041 | .. | .. | .. | 16 833 | .. | .. | .. |
66B : Non-recurring financial charges | | 18 181 693 | 974 977 | 194 827 | 19 351 497 | 1 772 | 4 605 | 6 547 | 12 924 |
9903 : GAIN FOR THE PERIOD BEFORE TAXES (+) | | 100 955 165 | 23 009 095 | 12 661 895 | 136 626 154 | 13 663 | 87 537 | 184 402 | 285 602 |
9903 : LOSS FOR THE PERIOD BEFORE TAXES (-) | | -16 863 190 | -3 681 799 | -1 640 889 | -22 185 878 | 3 972 | 28 704 | 70 692 | 103 368 |
780 : TRANSFER FROM DEFERRED TAXES | | 107 195 | 101 764 | 57 181 | 266 140 | 2 109 | 7 667 | 7 929 | 17 705 |
680 : TRANSFER TO DEFERRED TAXES | | 58 081 | 142 467 | 83 869 | 284 417 | 326 | 1 289 | 1 254 | 2 869 |
67/77 : INCOME TAXES - POSITIF (+) | | 9 248 259 | 3 793 666 | 2 640 268 | 15 682 192 | 14 231 | 87 021 | 184 663 | 285 915 |
67/77 : INCOME TAXES - NEGATIF (-) | | -186 781 | -23 655 | -8 833 | -219 270 | 626 | 2 343 | 3 767 | 6 736 |
670/3 : Taxes | | 9 562 832 | .. | .. | .. | 14 579 | .. | .. | .. |
77 : Adjustment of income taxes and write-back of tax provisions | | 501 355 | .. | .. | .. | 4 163 | .. | .. | .. |
9904 : GAIN OF THE PERIOD (+) | | 91 978 171 | 19 226 321 | 10 031 777 | 121 236 270 | 13 465 | 86 651 | 182 016 | 282 132 |
9904 : LOSS OF THE PERIOD (-) | | -16 898 559 | -3 709 739 | -1 668 894 | -22 277 192 | 4 129 | 29 562 | 73 068 | 106 759 |
789 : TRANSFER FROM UNTAXED RESERVES | | 686 397 | 568 586 | 313 098 | 1 568 081 | 2 514 | 12 330 | 14 915 | 29 759 |
689 : TRANSFER TO UNTAXED RESERVES | | 857 471 | 789 914 | 311 332 | 1 958 717 | 1 254 | 2 973 | 2 131 | 6 358 |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 91 773 945 | 18 997 256 | 10 002 773 | 120 773 974 | 13 505 | 87 343 | 183 545 | 284 393 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -16 865 406 | -3 702 002 | -1 638 124 | -22 205 532 | 4 081 | 28 841 | 71 530 | 104 452 |
APPROPRIATION ACCOUNT | | .. | .. | .. | .. | .. | .. | .. | .. |
9906 : PROFIT TO BE APPROPRIATED (+) | | 303 440 016 | 46 047 058 | 18 222 942 | 367 710 016 | 13 197 | 81 868 | 166 873 | 261 938 |
9906 : LOSS TO BE APPROPRIATED (-) | | -56 892 498 | -23 996 110 | -10 332 197 | -91 220 805 | 4 416 | 34 487 | 89 034 | 127 937 |
Detail of the profit or los to be appropriated | | .. | .. | .. | .. | .. | .. | .. | .. |
9905 : GAIN OF THE PERIOD AVAILABLE FOR APPROPRIATION (+) | | 91 773 945 | 18 997 256 | 10 002 773 | 120 773 974 | 13 505 | 87 343 | 183 545 | 284 393 |
9905 : LOSS OF THE PERIOD AVAILABLE FOR APPROPRIATION (-) | | -16 865 406 | -3 702 002 | -1 638 124 | -22 205 532 | 4 081 | 28 841 | 71 530 | 104 452 |
14P : Profit of previous accounting year brought forward (+) | | 220 322 741 | 28 998 280 | 9 365 384 | 258 686 405 | 9 085 | 46 634 | 90 267 | 145 986 |
14P : Loss of previous accounting year brought forward (-) | | -48 683 760 | -22 242 586 | -9 839 289 | -80 765 635 | 4 001 | 31 727 | 82 599 | 118 327 |
791/2 : WITHDRAWAL FROM EQUITY | | 13 940 449 | 2 296 410 | 1 584 925 | 17 821 784 | 1 627 | 13 735 | 26 997 | 42 359 |
791 : from contributions | | 7 012 459 | .. | .. | .. | 158 | .. | .. | .. |
792 : from reserves | | 6 927 990 | .. | .. | .. | 1 487 | .. | .. | .. |
691/2 : TRANSFER TO EQUITY | | 16 781 235 | 9 281 657 | 5 375 849 | 31 438 740 | 6 179 | 48 995 | 99 363 | 154 537 |
691 : to contributions | | 66 942 | 28 578 | 6 370 | 101 891 | 48 | 119 | 205 | 372 |
6920 : to legal reserve | | 868 131 | 118 363 | 46 402 | 1 032 897 | 1 998 | 3 576 | 3 421 | 8 995 |
6921 : to other reserves | | 15 846 161 | 9 134 715 | 5 323 076 | 30 303 952 | 4 678 | 46 749 | 96 996 | 148 423 |
14 : PROFIT TO BE CARRIED FORWARD (+) | | 235 895 712 | 31 860 751 | 11 679 251 | 279 435 715 | 9 278 | 48 407 | 101 426 | 159 111 |
14 : LOSS TO BE CARRIED FORWARD (-) | | -51 384 367 | -23 635 721 | -10 198 769 | -85 218 856 | 3 939 | 31 622 | 84 606 | 120 167 |
794 : OWNERS' CONTRIBUTION IN RESPECT OF LOSSES | | 198 910 | 44 707 | 16 262 | 259 880 | 23 | 70 | 203 | 296 |
694/7 : PROFIT TO BE DISTRIBUTED | | 59 394 298 | 6 885 378 | 2 635 604 | 68 915 280 | 5 168 | 25 637 | 45 571 | 76 376 |
694 : Remuneration of the contribution | | 58 692 003 | 5 857 603 | 2 429 740 | 66 979 346 | 4 395 | 19 609 | 39 506 | 63 510 |
695 : Directors' or managers' entitlements | | 531 132 | 1 000 801 | 195 752 | 1 727 685 | 908 | 7 053 | 7 356 | 15 317 |
696 : Employees | | 93 254 | 19 085 | 3 088 | 115 426 | 387 | 1 041 | 342 | 1 770 |
697 : Other beneficiaries | | 77 909 | 7 889 | 7 025 | 92 823 | 65 | 128 | 113 | 306 |
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 | | 680 172 | .. | .. | .. | 669 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8002 : New expenses incurred | | 150 727 | .. | .. | .. | 237 | .. | .. | .. |
8003 : Amortization | | 125 186 | .. | .. | .. | 748 | .. | .. | .. |
8004 : Other | | -1 288 | .. | .. | .. | 49 | .. | .. | .. |
20 : Net book value at the end of the period | | 704 418 | .. | .. | .. | 647 | .. | .. | .. |
Of which | | .. | .. | .. | .. | .. | .. | .. | .. |
200/2 : Formation, capital increase or increase of contributions expenses, loan issue expenses and other formation expenses | | 142 438 | .. | .. | .. | 232 | .. | .. | .. |
204 : Restructuring costs | | 37 634 | .. | .. | .. | 110 | .. | .. | .. |
STATEMENT OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
TOTAL OF INTANGIBLE FIXED ASSETS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8059P : Acquisition value at the end of the preceding period | | 117 994 250 | 9 250 726 | 4 667 872 | 131 912 848 | 9 249 | 37 759 | 54 934 | 101 942 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8029 : Acquisitions, including produced fixed assets | | 9 653 087 | 1 379 442 | 385 566 | 11 418 094 | 4 080 | 7 878 | 8 763 | 20 721 |
8039 : Sales and disposals | | 3 730 004 | 317 908 | 133 535 | 4 181 448 | 1 347 | 2 171 | 2 183 | 5 701 |
8049 : Transfers from one heading to another | | 775 433 | 7 634 | 1 099 936 | 1 883 003 | 580 | 209 | 189 | 978 |
8059 : Acquisition value at the end of the period | | 141 845 573 | 10 319 893 | 6 019 839 | 158 185 305 | 9 413 | 38 934 | 58 935 | 107 282 |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8129P : Amortizations and amounts written off at the end of the preceding period | | 90 105 342 | 6 231 420 | 3 499 385 | 99 836 147 | 9 161 | 37 269 | 53 969 | 100 399 |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8079 : Written | | 9 039 517 | 861 452 | 272 102 | 10 173 070 | 7 145 | 21 260 | 28 376 | 56 781 |
8089 : Reversed | | 2 263 | 1 354 | 639 | 4 256 | 22 | 37 | 32 | 91 |
8099 : Acquisitions from third parties | | 270 047 | 20 468 | 3 371 | 293 886 | 149 | 103 | 31 | 283 |
8109 : Cancelled owing to sales and disposals | | 2 541 353 | 235 138 | 109 211 | 2 885 703 | 1 207 | 2 003 | 2 041 | 5 251 |
8119 : Transferred from one heading to another | | 32 935 | 6 493 | -3 | 39 425 | 173 | 234 | 222 | 629 |
8129 : Amortizations and amounts written off at the end of the period | | 114 056 612 | 6 883 342 | 3 665 003 | 124 604 957 | 9 320 | 38 422 | 57 964 | 105 706 |
21 : Net book value at the end of the period | | 27 788 961 | 3 436 551 | 2 354 835 | 33 580 348 | 6 862 | 19 537 | 25 037 | 51 436 |
BREAKDOWN OF INTANGIBLE FIXED ASSETS FOR COMPLETE FORMS | | .. | .. | .. | .. | .. | .. | .. | .. |
DEVELOPMENT COSTS | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8051P : Acquisition value at the end of the preceding period | | 41 635 216 | .. | .. | .. | 2 458 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8021 : Acquisitions, including produced fixed assets | | 4 259 244 | .. | .. | .. | 1 033 | .. | .. | .. |
8031 : Sales and disposals | | 685 899 | .. | .. | .. | 273 | .. | .. | .. |
8041 : Transfers from one heading to another | | 163 108 | .. | .. | .. | 141 | .. | .. | .. |
8051 : Acquisition value at the end of the period | | 45 371 669 | .. | .. | .. | 2 492 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |
8121P : Amortizations and amounts written down at the end of the preceding period | | 35 202 078 | .. | .. | .. | 2 415 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8071 : Recorded | | 4 090 393 | .. | .. | .. | 1 627 | .. | .. | .. |
8081 : Written back | | 754 | .. | .. | .. | 4 | .. | .. | .. |
8091 : Acquisitions from third parties | | 32 297 | .. | .. | .. | 33 | .. | .. | .. |
8101 : Cancelled owing to sales and disposals | | 544 078 | .. | .. | .. | 249 | .. | .. | .. |
8111 : Transferred from one heading to another | | -1 039 | .. | .. | .. | 61 | .. | .. | .. |
8121 : Amortizations and amounts written down at the end of the period | | 38 778 896 | .. | .. | .. | 2 446 | .. | .. | .. |
81311 : Net book value at the end of the period | | 6 592 773 | .. | .. | .. | 1 552 | .. | .. | .. |
RESEARCH COSTS INCURRED IN A FINANCIAL YEAR BEGINNING BEFORE 1 JANUARY 2016 | | .. | .. | .. | .. | .. | .. | .. | .. |
Acquisition value | | .. | .. | .. | .. | .. | .. | .. | .. |
8055P : Acquisition value at the end of the preceding period | | 8 762 803 | .. | .. | .. | 94 | .. | .. | .. |
Movements during the period | | .. | .. | .. | .. | .. | .. | .. | .. |
8025 : Acquisitions, including produced fixed assets | | 2 295 | .. | .. | .. | 11 | .. | .. | .. |
8035 : Sales and disposals | | 391 162 | .. | .. | .. | 5 | .. | .. | .. |
8045 : Transfers from one heading to another | | -837 | .. | .. | .. | 6 | .. | .. | .. |
8055 : Acquisition value at the end of the period | | 8 373 098 | .. | .. | .. | 93 | .. | .. | .. |
Amortizations and amounts written off | | .. | .. | .. | .. | .. | .. | .. | .. |