| ACTIVE |
|
|
|
|
|
| A) NON-CURRENT ASSETS |
127,127,445 |
42,088,464 |
28,989,804 |
19,827,528 |
36,221,649 |
| I. Intangible fixed assets |
7,776,247 |
1,625,707 |
3,807,457 |
1,575,307 |
767,776 |
| II. Stock |
43,576,775 |
13,248,185 |
11,642,829 |
9,953,679 |
8,732,082 |
| III. Property investments |
5,963,127 |
4,088,065 |
826,859 |
457,561 |
590,642 |
| IV. Long-term investments in group and subsidiary companies |
55,365,322 |
15,383,681 |
10,228,491 |
5,994,782 |
23,758,368 |
| V. Long-term financial investments |
9,526,422 |
6,621,945 |
1,515,431 |
877,542 |
511,504 |
| VI. Deferred tax assets |
4,038,354 |
1,059,063 |
882,723 |
899,987 |
1,196,581 |
| VII. Non-current trade receivables |
881,198 |
61,818 |
86,014 |
68,670 |
664,696 |
| B) CURRENT ASSETS |
99,659,104 |
35,580,394 |
25,860,226 |
20,943,384 |
17,275,100 |
| I. Non-current assets held for sale |
208,083 |
83,169 |
58,768 |
59,971 |
6,175 |
| II. Stock |
22,183,368 |
7,507,250 |
5,467,574 |
5,241,285 |
3,967,259 |
| III. Trade debtors and other accounts receivable |
34,492,178 |
9,799,392 |
9,340,406 |
7,877,796 |
7,474,584 |
| IV. Short-term investments in group and subsidiary companies |
13,448,571 |
3,360,757 |
3,378,939 |
3,613,852 |
3,095,023 |
| V. Short-term financial investments |
8,357,946 |
4,830,088 |
1,809,147 |
1,088,779 |
629,932 |
| VI. Short-term accruals |
455,050 |
96,250 |
113,052 |
106,736 |
139,012 |
| VII. Cash and other equivalent cash assets |
20,513,908 |
9,903,488 |
5,692,340 |
2,954,965 |
1,963,115 |
| TOTAL ASSETS (A + B) |
226,786,549 |
77,668,858 |
54,850,030 |
40,770,912 |
53,496,749 |
| |
| A) NET EQUITY |
120,787,502 |
46,069,593 |
27,739,762 |
19,943,030 |
27,035,117 |
| A1) Own Funds |
114,037,685 |
44,773,124 |
25,560,525 |
17,600,446 |
26,103,590 |
| I. Capital |
26,247,267 |
11,043,999 |
5,778,358 |
4,219,971 |
5,204,939 |
| II. Issue Premium |
20,592,875 |
8,105,262 |
3,661,507 |
2,267,586 |
6,558,520 |
| III. Reserves |
59,449,687 |
25,722,967 |
15,002,763 |
10,547,592 |
8,176,365 |
| IV. (Shares and shareholding stakes in own equity) |
-995,077 |
-164,771 |
-182,320 |
-82,698 |
-565,288 |
| V. Short-term treasury stock |
-8,543,075 |
-6,838,648 |
-3,208,019 |
-1,723,527 |
3,227,119 |
| VI. Other partners' contributions |
7,817,638 |
3,948,435 |
2,594,719 |
966,090 |
308,394 |
| VII. Profit for the year |
10,983,710 |
3,332,526 |
2,298,411 |
1,594,045 |
3,758,728 |
| VIII. (Interim dividend) |
-1,606,324 |
-390,044 |
-421,134 |
-204,210 |
-590,936 |
| IX. Other net equity instruments |
90,984 |
13,398 |
36,240 |
15,597 |
25,749 |
| A2) Currency exchange adjustments |
362,946 |
143,150 |
62,622 |
96,656 |
60,518 |
| A3) Subsidies, donations and gifts received |
6,386,871 |
1,153,319 |
2,116,615 |
2,245,928 |
871,009 |
| B) NON CURRENT LIABILITIES |
41,005,551 |
11,737,058 |
10,816,911 |
7,157,876 |
11,293,706 |
| I. Long-term provisions |
2,030,248 |
412,679 |
561,485 |
502,363 |
553,721 |
| II. II Long-term debts |
22,567,181 |
8,502,695 |
7,440,726 |
4,282,444 |
2,341,316 |
| III. Long-term debts with group companies and affiliates |
13,074,973 |
2,360,059 |
1,963,300 |
1,656,529 |
7,095,085 |
| IV. Deferred tax liabilities |
2,162,335 |
323,465 |
732,618 |
459,530 |
646,722 |
| V. Long-term accruals |
435,859 |
86,654 |
74,978 |
226,409 |
47,818 |
| VI. Non-current trade debtors |
649,282 |
11,660 |
19,121 |
10,781 |
607,720 |
| VII. Debt to long-term special features |
85,673 |
39,846 |
24,683 |
19,820 |
1,324 |
| C) CURRENT LIABILITIES |
64,993,496 |
19,862,207 |
16,293,357 |
13,670,006 |
15,167,926 |
| I. Liabilities related to non-current assets held for sale |
15,204 |
8,337 |
342 |
664 |
5,861 |
| II. Short-term provisions |
1,534,352 |
273,538 |
220,386 |
419,773 |
620,655 |
| III. Short-term debts |
12,997,537 |
5,006,760 |
3,472,702 |
2,872,912 |
1,645,163 |
| IV. Short-term investments in group and subsidiary companies |
12,497,999 |
2,874,923 |
3,189,572 |
2,185,303 |
4,248,201 |
| V. Trade creditors and other accounts payable |
37,198,209 |
11,540,130 |
9,226,815 |
7,874,274 |
8,556,990 |
| VI. Short-term accruals |
725,262 |
153,756 |
181,587 |
300,558 |
89,361 |
| VII. Debt with short-term special features |
24,933 |
4,763 |
1,953 |
16,522 |
1,695 |
| TOTAL NET WORTH AND LIABILITIES (A + B + C) |
226,786,549 |
77,668,858 |
54,850,030 |
40,770,912 |
53,496,749 |