|
Active Account | Passive
Account | Account Results
|
|
Synthesized
Accounts
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
06/06/2012
|
|
15/06/2011
|
|
24/06/2010
|
|
|
|
Activity Code
|
2651A
|
|
2651A
|
|
2651A
|
|
|
|
Employees
|
6059
|
|
6165
|
|
6082
|
|
|
Active account
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Capital
not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
fixed assets
|
446,620,000
|
6.2%
|
420,669,000
|
7.1%
|
392,888,000
|
135,914.50
|
328503.6%
|
|
-
Intangible assets
|
6,129,000
|
65.0%
|
3,715,000
|
30.5%
|
2,847,000
|
4,828.50
|
126833.8%
|
|
-
Tangible assets
|
211,976,000
|
7.2%
|
197,659,000
|
20.9%
|
163,431,000
|
34,219
|
619368.7%
|
|
-
Financial assets
|
228,515,000
|
4.2%
|
219,295,000
|
-3.2%
|
226,610,000
|
2,280
|
10022487.7%
|
|
Net
current assets
|
1,108,860,000
|
1.0%
|
1,098,414,000
|
-1.9%
|
1,119,275,000
|
500,190
|
221587.8%
|
|
-
Stocks
|
399,195,000
|
8.4%
|
368,148,000
|
0.5%
|
366,305,000
|
65,996
|
604777.6%
|
|
-
Advanced payments
|
10,871,000
|
1.0%
|
14,133,000
|
-37.9%
|
22,768,000
|
0
|
0%
|
|
-
Receivables
|
697,427,000
|
-2.3%
|
713,884,000
|
-2.0%
|
728,757,000
|
245,923.50
|
283495.1%
|
|
-
Securities and cash
|
1,367,000
|
-39.2%
|
2,249,000
|
55.6%
|
1,445,000
|
55,055.50
|
2382.9%
|
|
-
Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
Accounts
of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
Assets
|
1,555,481,000
|
2.4%
|
1,519,088,000
|
0.5%
|
1,512,164,000
|
869,492
|
178795.4%
|
Passive
Account
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Shareholders'
equity
|
474,831,000
|
7.5%
|
441,692,000
|
-4.7%
|
463,283,000
|
196,122.50
|
242009.4%
|
|
Share
capital
|
372,884,000
|
0%
|
372,884,000
|
0%
|
372,884,000
|
53,200
|
700809.8%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
228,451,000
|
-8.0%
|
248,284,000
|
-7.6%
|
268,579,000
|
0
|
0%
|
|
Liabilities
|
852,199,000
|
2.8%
|
829,112,000
|
6.3%
|
780,302,000
|
414,457.50
|
205517.9%
|
|
-
Financial liabilities
|
106,019,000
|
237.7%
|
31,397,000
|
-18.0%
|
38,267,000
|
40,487
|
261759.4%
|
|
-
Advanced payments received
|
438,492,000
|
-9.2%
|
483,018,000
|
12.1%
|
430,750,000
|
0
|
0%
|
|
-
Trade account payables
|
178,800,000
|
0.8%
|
177,308,000
|
10.4%
|
160,545,000
|
114,270.50
|
156370.8%
|
|
-
Tax and social liabilities
|
97,168,000
|
-4.4%
|
101,655,000
|
12.9%
|
90,009,000
|
131,738.50
|
73658.2%
|
|
-
Other debts and fixed assets liabilities
|
16,974,000
|
5.1%
|
16,152,000
|
3.1%
|
15,664,000
|
11,365
|
149253.3%
|
|
Account
regularization
|
14,746,000
|
-24.7%
|
19,582,000
|
-56.5%
|
45,067,000
|
0
|
0%
|
|
Total
liabilities
|
1,555,481,000
|
2.4%
|
1,519,088,000
|
0.5%
|
1,512,164,000
|
869,492
|
178795.4%
|
Results
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Sales of Goods
|
1,348,591,000
|
5.4%
|
1,279,200,000
|
18.2%
|
1,082,581,000
|
632,081
|
213257.3%
|
|
Net turnover
|
1,204,654,000
|
4.7%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
575,604
|
209185.2%
|
|
- of which net export turnover
|
503,714,000
|
0%
|
0
|
0%
|
0
|
30,700
|
1640662.2%
|
|
Operating charges
|
1,384,739,000
|
4.5%
|
1,324,634,000
|
15.1%
|
1,151,236,000
|
826,430
|
167456.7%
|
|
Operating profit/loss
|
-36,148,000
|
20.4%
|
-45,434,000
|
33.8%
|
-68,655,000
|
22,495
|
-160793.5%
|
|
Financial income
|
54,171,000
|
150.0%
|
21,669,000
|
-79.3%
|
104,648,000
|
1,263
|
4288973.6%
|
|
Financial charges
|
5,134,000
|
625.1%
|
708,000
|
-93.7%
|
11,201,000
|
1,741
|
294788.0%
|
|
Financial profit/loss
|
49,037,000
|
133.9%
|
20,961,000
|
-77.6%
|
93,447,000
|
-85.50
|
57353316.4%
|
|
Pretax net operating income
|
12,889,000
|
152.7%
|
-24,473,000
|
-198.7%
|
24,792,000
|
25,150
|
51148.5%
|
|
Extraordinary income
|
712,000
|
-94.9%
|
13,995,000
|
0%
|
0
|
607.50
|
117101.6%
|
|
Extraordinary charges
|
9,566,000
|
40.9%
|
6,789,000
|
-51.7%
|
14,044,000
|
212.50
|
4501547.1%
|
|
Extraordinary profit/loss
|
-8,854,000
|
-222.9%
|
7,206,000
|
151.3%
|
-14,044,000
|
0
|
0%
|
|
Net result
|
36,878,000
|
150.4%
|
14,728,000
|
-66.4%
|
43,816,000
|
27,262
|
135172.5%
|
|
|
|
|
Normal Account
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Grand Total (I to VI)
|
Net
|
1,555,481,000
|
2.4%
|
1,519,088,000
|
0.5%
|
1,512,164,000
|
|
|
Gross
|
CO
|
1,951,844,000
|
3.0%
|
1,895,423,000
|
-0.2%
|
1,899,009,000
|
|
|
Amortisation
|
1A
|
396,363,000
|
5.3%
|
376,334,000
|
-2.7%
|
386,845,000
|
Non declared distributed capital (I)
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total Active fixed asset (II)
|
Net
|
446,620,000
|
6.2%
|
420,669,000
|
7.1%
|
392,888,000
|
|
|
Gross
|
BJ
|
798,893,000
|
6.8%
|
748,347,000
|
4.3%
|
717,356,000
|
|
|
Amortisation
|
BK
|
352,273,000
|
7.5%
|
327,678,000
|
1.0%
|
324,468,000
|
Intangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Start-up cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
R & D expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CX
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Distributorships, patents
|
Net
|
5,030,000
|
35.4%
|
3,715,000
|
90.7%
|
1,948,000
|
|
|
Gross
|
AF
|
31,703,000
|
31.4%
|
24,127,000
|
17.0%
|
20,627,000
|
|
|
Amortisation
|
AG
|
26,673,000
|
30.7%
|
20,412,000
|
9.3%
|
18,679,000
|
|
 
|
Goodwill
|
Net
|
1,099,000
|
0%
|
0
|
0%
|
899,000
|
|
|
Gross
|
AH
|
1,099,000
|
0%
|
0
|
0%
|
899,000
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other intangible fixed assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Pre-payments and downpayments
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub
Total Intangible Assets
|
Net
|
6,129,000
|
65.0%
|
3,715,000
|
30.5%
|
2,847,000
|
Tangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Lands
|
Net
|
16,506,000
|
12.5%
|
14,675,000
|
-0.6%
|
14,771,000
|
|
|
Gross
|
AN
|
18,803,000
|
13.3%
|
16,599,000
|
0.6%
|
16,494,000
|
|
|
Amortisation
|
AO
|
2,297,000
|
19.4%
|
1,924,000
|
11.7%
|
1,723,000
|
|
 
|
Buildings
|
Net
|
73,098,000
|
114.1%
|
34,146,000
|
0.7%
|
33,900,000
|
|
|
Gross
|
AP
|
141,102,000
|
44.5%
|
97,643,000
|
-1.3%
|
98,917,000
|
|
|
Amortisation
|
AQ
|
68,004,000
|
7.1%
|
63,497,000
|
-2.3%
|
65,017,000
|
|
 
|
Plant
|
Net
|
83,705,000
|
17.6%
|
71,189,000
|
12.1%
|
63,528,000
|
|
|
Gross
|
AR
|
297,185,000
|
7.3%
|
276,964,000
|
2.9%
|
269,135,000
|
|
|
Amortisation
|
AS
|
213,480,000
|
3.7%
|
205,775,000
|
0.1%
|
205,607,000
|
|
 
|
Other tangible fixed assets
|
Net
|
14,950,000
|
2.2%
|
14,630,000
|
172.1%
|
5,376,000
|
|
|
Gross
|
AT
|
42,152,000
|
11.4%
|
37,837,000
|
47.0%
|
25,739,000
|
|
|
Amortisation
|
AU
|
27,202,000
|
17.2%
|
23,207,000
|
14.0%
|
20,363,000
|
|
 
|
Fixed assets in construction
|
Net
|
23,078,000
|
-62.6%
|
61,648,000
|
36.7%
|
45,102,000
|
|
|
Gross
|
AV
|
23,078,000
|
-62.6%
|
61,648,000
|
36.7%
|
45,102,000
|
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Advances and payments on account
|
Net
|
639,000
|
-53.4%
|
1,371,000
|
81.8%
|
754,000
|
|
|
Gross
|
AX
|
639,000
|
-53.4%
|
1,371,000
|
41.3%
|
970,000
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
216,000
|
|
|
Sub Total Tangible asset
|
Net
|
211,976,000
|
|
197,659,000
|
|
163,431,000
|
Financial assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Associates at equity
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other participations
|
Net
|
217,775,000
|
4.6%
|
208,116,000
|
-3.0%
|
214,596,000
|
|
|
Gross
|
CU
|
231,644,000
|
5.2%
|
220,235,000
|
-2.9%
|
226,715,000
|
|
|
Amortisation
|
CV
|
13,869,000
|
14.4%
|
12,119,000
|
0%
|
12,119,000
|
|
 
|
Inter-company receivables
|
Net
|
300,000
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
1,011,000
|
42.2%
|
711,000
|
0%
|
711,000
|
|
|
Amortisation
|
BC
|
711,000
|
0%
|
711,000
|
0%
|
711,000
|
|
 
|
Other investment securities
|
Net
|
22,000
|
0%
|
22,000
|
0%
|
22,000
|
|
|
Gross
|
BD
|
32,000
|
0%
|
32,000
|
0%
|
32,000
|
|
|
Amortisation
|
BE
|
10,000
|
0%
|
10,000
|
0%
|
10,000
|
|
 
|
Loans
|
Net
|
8,955,000
|
-8.0%
|
9,737,000
|
-7.3%
|
10,501,000
|
|
|
Gross
|
BF
|
8,955,000
|
0%
|
9,737,000
|
0%
|
10,501,000
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
1,463,000
|
3.0%
|
1,420,000
|
-4.8%
|
1,491,000
|
|
|
Gross
|
BH
|
1,490,000
|
3.3%
|
1,443,000
|
-4.7%
|
1,514,000
|
|
|
Amortisation
|
BI
|
27,000
|
17.4%
|
23,000
|
0%
|
23,000
|
|
|
Sub Total Financial Assets
|
|
228,515,000
|
|
219,295,000
|
|
226,610,000
|
Current
Assets (III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total
Assets
|
Net
|
1,108,860,000
|
1.0%
|
1,098,414,000
|
-1.9%
|
1,119,275,000
|
|
|
Gross
|
CJ
|
1,152,951,000
|
0.5%
|
1,147,073,000
|
-2.9%
|
1,181,651,000
|
|
|
Amortisation
|
CK
|
44,091,000
|
-9.4%
|
48,659,000
|
-22.0%
|
62,376,000
|
Stocks
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Raw
materials
|
Net
|
65,706,000
|
-8.6%
|
71,924,000
|
-0.8%
|
72,539,000
|
|
|
Gross
|
BL
|
81,500,000
|
-6.1%
|
86,765,000
|
-5.6%
|
91,910,000
|
|
|
Amortisation
|
BM
|
15,794,000
|
6.4%
|
14,841,000
|
-23.4%
|
19,371,000
|
|
 
|
Work
in progress (goods)
|
Net
|
171,499,000
|
9.3%
|
156,853,000
|
-5.0%
|
165,193,000
|
|
|
Gross
|
BN
|
174,677,000
|
8.7%
|
160,768,000
|
-6.5%
|
171,999,000
|
|
|
Amortisation
|
BO
|
3,178,000
|
-18.8%
|
3,915,000
|
-42.5%
|
6,806,000
|
|
 
|
Work
in progress (services)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Semi-finished
and finished products
|
Net
|
161,990,000
|
16.2%
|
139,371,000
|
8.4%
|
128,573,000
|
|
|
Gross
|
BR
|
181,971,000
|
11.1%
|
163,740,000
|
4.5%
|
156,640,000
|
|
|
Amortisation
|
BS
|
19,981,000
|
-18.0%
|
24,369,000
|
-13.2%
|
28,067,000
|
|
 
|
Goods
for resale
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Stocks
|
Net
|
399,195,000
|
8.4%
|
368,148,000
|
0.5%
|
366,305,000
|
Advance
payments to suppliers
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Advance
payments to suppliers
|
Net
|
10,871,000
|
-23.1%
|
14,133,000
|
-37.9%
|
22,768,000
|
|
|
Gross
|
BV
|
10,871,000
|
-23.1%
|
14,133,000
|
-37.9%
|
22,768,000
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Trade
accounts receivable
|
Net
|
575,470,000
|
-4.7%
|
603,923,000
|
10.2%
|
547,860,000
|
|
|
Gross
|
BX
|
578,925,000
|
-4.7%
|
607,774,000
|
9.6%
|
554,544,000
|
|
|
Amortisation
|
BY
|
3,455,000
|
-10.3%
|
3,851,000
|
-42.4%
|
6,684,000
|
|
 
|
Other
debtors
|
Net
|
118,519,000
|
10.8%
|
107,010,000
|
-40.2%
|
178,847,000
|
|
|
Gross
|
BZ
|
120,202,000
|
10.6%
|
108,693,000
|
-39.7%
|
180,295,000
|
|
|
Amortisation
|
CA
|
1,683,000
|
0%
|
1,683,000
|
16.2%
|
1,448,000
|
|
 
|
Capital
subscribed and called up
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Debtors
|
Net
|
693,989,000
|
-2.4%
|
710,933,000
|
-2.2%
|
726,707,000
|
Divers
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Investment
securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash
and cash equivalents
|
Net
|
1,367,000
|
-39.2%
|
2,249,000
|
55.6%
|
1,445,000
|
|
|
Gross
|
CF
|
1,367,000
|
-39.2%
|
2,249,000
|
55.6%
|
1,445,000
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Divers
|
Net
|
1,367,000
|
-39.2%
|
2,249,000
|
55.6%
|
1,445,000
|
Prepaid
expenses
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Prepaid
expenses
|
Net
|
3,438,000
|
16.5%
|
2,951,000
|
44.0%
|
2,050,000
|
|
|
Gross
|
CH
|
3,438,000
|
16.5%
|
2,951,000
|
44.0%
|
2,050,000
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization
accounts (IV to VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Multi-period
charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Premiums
on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Currency
differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Due
within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due
after one year
|
CR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Accounts - Passive
Other capital resources | Provisions for risks and charges | Liabilities |
Translation loss | Equalization accounts | References
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Grand Total (I to V)
|
EE
|
1,555,481,000
|
2.4%
|
1,519,088,000
|
0.5%
|
1,512,164,000
|
Shareholder Equity (I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
474,831,000
|
7.5%
|
441,692,000
|
-4.7%
|
463,283,000
|
|
|
Equity and shareholders' equity
|
DA
|
372,884,000
|
0%
|
372,884,000
|
0%
|
372,884,000
|
|
|
Issue and merger premiums
|
DB
|
5,503,000
|
0%
|
5,503,000
|
0%
|
5,503,000
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
5,880,000
|
14.3%
|
5,144,000
|
74.2%
|
2,953,000
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which special reserve of provisions for
current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which reserve for buying originals works
from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
7,673,000
|
25.6%
|
6,110,000
|
-23.5%
|
7,988,000
|
|
|
Profit or loss for the period
|
DI
|
36,878,000
|
150.4%
|
14,728,000
|
-66.4%
|
43,816,000
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
46,013,000
|
23.3%
|
37,323,000
|
23.8%
|
30,139,000
|
Other
capital resources (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total
other capital resources (Total II)
|
DO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income
from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional
loans
|
DN
|
0
|
0%
|
0
|
0%
|
0
|
Provisions
for risks and charges (III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total
provisions for risks and charges (Total III)
|
DR
|
228,451,000
|
-8.0%
|
248,284,000
|
-7.6%
|
268,579,000
|
|
|
Risk
provisions
|
DP
|
147,528,000
|
-17.8%
|
179,568,000
|
-33.1%
|
268,579,000
|
|
|
Reserves
for charges
|
DQ
|
80,923,000
|
17.8%
|
68,716,000
|
0%
|
0
|
Liabilities
(IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total
Liabilities (Total IV)
|
EC
|
852,199,000
|
2.8%
|
829,112,000
|
6.3%
|
780,302,000
|
|
|
Convertible
debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank
loans and liabilities
|
DU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sundry
loans and financial liabilities
|
DV
|
106,019,000
|
237.7%
|
31,397,000
|
-18.0%
|
38,267,000
|
|
|
Of
which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance
payments received for current orders
|
DW
|
438,492,000
|
-9.2%
|
483,018,000
|
12.1%
|
430,750,000
|
|
|
Trade
accounts payables
|
DX
|
178,800,000
|
0.8%
|
177,308,000
|
10.4%
|
160,545,000
|
|
|
Tax
and social security liabilities
|
DY
|
97,168,000
|
-4.4%
|
101,655,000
|
12.9%
|
90,009,000
|
|
|
Fixed
asset liabilities
|
DZ
|
6,939,000
|
-40.4%
|
11,636,000
|
-13.8%
|
13,495,000
|
|
|
Other
debts
|
EA
|
10,035,000
|
122.2%
|
4,516,000
|
108.2%
|
2,169,000
|
Translation
loss (V)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Translation
loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization
accounts
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Deferred
income
|
EB
|
14,746,000
|
-24.7%
|
19,582,000
|
-56.5%
|
45,067,000
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Of
which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred
income and liabilities
|
EG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of
which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Result account
Sales of Goods | Operating charges | Operating charges | Financial income |
Financial charges | Financial charges | Extraordinary charges | Employee
profit sharing | Tax on profits | References
1- Operating result(I-II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Operating result (Total I-II)
|
GG
|
-36,148,000
|
20.4%
|
-45,434,000
|
33.8%
|
-68,655,000
|
2 -Financial result(V - VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Financial result (Total V-VI)
|
GV
|
49,037,000
|
133.9%
|
20,961,000
|
-77.6%
|
93,447,000
|
3 -Pre-tax net operating income result(I - VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
12,889,000
|
152.7%
|
-24,473,000
|
-198.7%
|
24,792,000
|
4 -Extraordinary result(VII-VIII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-8,854,000
|
-222.9%
|
7,206,000
|
151.3%
|
-14,044,000
|
Profit or loss
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Profit or loss
|
HN
|
36,878,000
|
150.4%
|
14,728,000
|
-66.4%
|
43,816,000
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total Income (I+III+V+VII)
|
HL
|
1,403,474,000
|
6.7%
|
1,314,864,000
|
10.8%
|
1,187,229,000
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
1,366,597,000
|
5.1%
|
1,300,136,000
|
13.7%
|
1,143,413,000
|
Operating income(I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total operating income (Total I)
|
FR
|
1,348,591,000
|
5.4%
|
1,279,200,000
|
18.2%
|
1,082,581,000
|
Operating income (details)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Sale of goods for resale
|
FC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of goods produced
|
FF
|
1,204,654,000
|
4.7%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
|
|
France
|
FD
|
700,940,000
|
-39.1%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
|
|
Export
|
FE
|
503,714,000
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of services
|
FI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
1,204,654,000
|
4.7%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
|
|
France
|
FJ
|
700,940,000
|
-39.1%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
|
|
Export
|
FK
|
503,714,000
|
0%
|
0
|
0%
|
0
|
|
|
Stocked production
|
FM
|
32,937,000
|
662.1%
|
4,322,000
|
149.4%
|
-8,754,000
|
|
|
Self-constructed assets
|
FN
|
15,570,000
|
17.8%
|
13,219,000
|
4.0%
|
12,714,000
|
|
|
Operating grants
|
FO
|
4,890,000
|
-2.5%
|
5,015,000
|
-12.9%
|
5,755,000
|
|
|
Release of reserves and provisions
|
FP
|
84,746,000
|
-10.5%
|
94,680,000
|
51.8%
|
62,355,000
|
|
|
Other income
|
FQ
|
5,794,000
|
-51.2%
|
11,861,000
|
327.7%
|
2,773,000
|
Operating charges(II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total operating charges (Total II)
|
GF
|
1,384,739,000
|
4.5%
|
1,324,634,000
|
15.1%
|
1,151,236,000
|
Exploitation charges
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Purchase of goods for resale
|
FS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
374,188,000
|
31.4%
|
284,743,000
|
42.7%
|
199,600,000
|
|
|
Change in stocks of raw materials
|
FV
|
6,063,000
|
-16.7%
|
7,276,000
|
-64.7%
|
20,587,000
|
|
|
Other external purchases and charges
|
FW
|
420,658,000
|
-7.4%
|
454,162,000
|
7.3%
|
423,171,000
|
|
|
Tax, duty and similar payments
|
FX
|
30,215,000
|
2.2%
|
29,555,000
|
-10.7%
|
33,088,000
|
|
|
Payroll
|
FY
|
285,473,000
|
-0.5%
|
286,831,000
|
5.9%
|
270,759,000
|
|
|
Social security costs
|
FZ
|
158,920,000
|
5.2%
|
151,080,000
|
12.6%
|
134,192,000
|
Depreciation
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Depreciation of fixed assets
|
GA
|
33,339,000
|
24.2%
|
26,837,000
|
19.8%
|
22,402,000
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
4,340,000
|
-8.5%
|
4,744,000
|
-44.9%
|
8,615,000
|
|
|
Provisions for risks and charges
|
GD
|
56,007,000
|
0.2%
|
55,893,000
|
82.3%
|
30,656,000
|
Other charges
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Other charges
|
GE
|
15,536,000
|
-33.9%
|
23,513,000
|
187.9%
|
8,166,000
|
Operating charges (III-IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Share of joint-venture transferred to other
partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Share of joint venture transferred from other
partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
0%
|
0
|
Financial income(V)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total financial income (Total V)
|
GP
|
54,171,000
|
150.0%
|
21,669,000
|
-79.3%
|
104,648,000
|
|
|
Share financial income
|
GJ
|
54,171,000
|
150.1%
|
21,661,000
|
-79.3%
|
104,648,000
|
|
|
Other investment income & capitalised
receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and similar income
|
GL
|
0
|
0%
|
8,000
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net income from disposal of investment
securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total financial charge (Total VI)
|
GU
|
5,134,000
|
625.1%
|
708,000
|
-93.7%
|
11,201,000
|
|
|
Financial reserves and provisions
|
GQ
|
1,754,000
|
314.7%
|
423,000
|
-90.0%
|
4,220,000
|
|
|
Interest and similar charges
|
GR
|
3,219,000
|
0%
|
0
|
0%
|
6,591,000
|
|
|
Exchange losses
|
GS
|
161,000
|
-43.5%
|
285,000
|
-26.9%
|
390,000
|
|
|
Net loss from disposal of investment
securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income(VII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
712,000
|
-94.9%
|
13,995,000
|
0%
|
0
|
|
|
Extraordinary operating income
|
HA
|
712,000
|
-32.5%
|
1,055,000
|
0%
|
0
|
|
|
Extraordinary income from capital
transactions
|
HB
|
0
|
0%
|
12,940,000
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges(VIII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
9,566,000
|
40.9%
|
6,789,000
|
-51.7%
|
14,044,000
|
|
|
Extraordinary operating charges
|
HE
|
0
|
0%
|
0
|
0%
|
442,000
|
|
|
Extraordinary charges from capital
transactions
|
HF
|
877,000
|
0%
|
0
|
0%
|
523,000
|
|
|
Extraordinary reserves and provisions
|
HG
|
8,689,000
|
28.0%
|
6,789,000
|
-48.1%
|
13,079,000
|
Employee profit sharing(IX)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
17,000
|
Tax on profits(X)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Tax on profits (Total X)
|
HK
|
-32,842,000
|
-2.6%
|
-31,995,000
|
3.3%
|
-33,085,000
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Of which equipment leases
|
HP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which transferred charges
|
A1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which trader's own contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties on licences and patents
(income)
|
A3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties on licences and patents
(charges)
|
A4
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Other incomes tax return forms
Reserve for depreciation | Provisions included in balance sheet | State
deadlines claims and debts at the end of period
Table allocation results and other information
Fixed Assets
Grand Total Fixed Assets (I to IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Gross value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations,
contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
OK2
|
13,521,000
|
-71.7%
|
47,791,000
|
-21.8%
|
61,102,000
|
|
|
Gross value at the end of period
|
OL
|
798,893,000
|
6.8%
|
748,350,000
|
4.3%
|
717,359,000
|
Research and development Charge (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Gross value at begin of period
|
CZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget item from Intangible fixed assets(Total
II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Gross value at begin of period
|
KD
|
24,128,000
|
12.1%
|
21,527,000
|
23.2%
|
17,471,000
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KF
|
8,523,000
|
214.2%
|
2,713,000
|
-30.6%
|
3,908,000
|
|
|
Decreasess by budget item transfer
|
LV1
|
-400,000
|
-26.6%
|
-316,000
|
36.8%
|
-500,000
|
|
|
Decreasess by transfers
|
LV2
|
249,000
|
-41.8%
|
428,000
|
21.6%
|
352,000
|
|
|
Gross value at the end of period
|
LW
|
32,802,000
|
35.9%
|
24,128,000
|
12.1%
|
21,527,000
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Gross value at begin of period
|
LN
|
492,063,000
|
7.8%
|
456,358,000
|
11.5%
|
409,175,000
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LP
|
43,753,000
|
-41.9%
|
75,254,000
|
-30.5%
|
108,344,000
|
|
|
Decreasess by budget item transfer
|
NG1
|
400,000
|
26.6%
|
316,000
|
-36.8%
|
500,000
|
|
|
Decreasess by transfers
|
NG2
|
12,457,000
|
-68.2%
|
39,233,000
|
-35.3%
|
60,661,000
|
|
|
Gross value at the end of period
|
NH
|
522,959,000
|
6.3%
|
492,063,000
|
7.8%
|
456,358,000
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Gross value at begin of period
|
LQ
|
232,159,000
|
-3.1%
|
239,474,000
|
5.5%
|
226,947,000
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
11,788,000
|
1346.4%
|
815,000
|
-93.5%
|
12,616,000
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
815,000
|
-90.0%
|
8,130,000
|
9034.8%
|
89,000
|
|
|
Gross value at the end of period
|
NK
|
243,132,000
|
4.7%
|
232,159,000
|
-3.1%
|
239,474,000
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Reserve
for depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserve
for depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
0
|
Research
and development charge (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Reserve
for depreciation value at begin of period
|
CY
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PD
|
0
|
0%
|
0
|
0%
|
0
|
Other
intangible assets (Total II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Reserve
for depreciation value at begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total
fixed assets amotisation(Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Reserve
for depreciation value at begin of period
|
QU
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
QX
|
0
|
0%
|
0
|
0%
|
0
|
Movements during period affecting charge allocated over several period
Charges
à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Gross
value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium
refund of obligations
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Net
value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net
value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions
included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Value
at begining of period
|
7C
|
298,469,000
|
6.0%
|
281,442,000
|
0%
|
0
|
|
Increases
|
UB
|
73,333,000
|
31.1%
|
55,946,000
|
0%
|
0
|
|
Decreases
|
UC
|
82,721,000
|
8.5%
|
76,242,000
|
0%
|
0
|
|
|
Value
at the end of period
|
UD
|
289,081,000
|
10.7%
|
261,146,000
|
0%
|
0
|
Includes
Total allocations
|
|
Operating
|
UE
|
56,007,000
|
4.3%
|
53,693,000
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
53,000
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes
Total Withdrawal
|
|
Operating
|
UF
|
75,839,000
|
0.0%
|
75,846,000
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
0
|
0%
|
396,000
|
0%
|
0
|
Total
regulated provisions (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Value
at begining of period
|
3Z
|
37,323,000
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TS
|
15,572,000
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TT
|
6,882,000
|
0%
|
0
|
0%
|
0
|
|
|
Value
at the end of period
|
TU
|
46,013,000
|
0%
|
0
|
0%
|
0
|
Total
risk and charge provisions (Total II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Value
at begining of period
|
5Z
|
248,283,000
|
-7.6%
|
268,579,000
|
0%
|
0
|
|
Increases
|
TV
|
56,007,000
|
0.1%
|
55,946,000
|
0%
|
0
|
|
Decreases
|
TW
|
75,839,000
|
-0.5%
|
76,242,000
|
0%
|
0
|
|
|
Value
at the end of period
|
TX
|
228,451,000
|
-8.0%
|
248,283,000
|
0%
|
0
|
Total
Provision for depreciation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Value
at begining of period
|
7B
|
12,863,000
|
0%
|
12,863,000
|
0%
|
0
|
|
Increases
|
TY
|
1,754,000
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value
at the end of period
|
UA
|
14,617,000
|
13.6%
|
12,863,000
|
0%
|
0
|
State
deadlines claims and debts at the end of period
State claims
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Gross
value
|
VT
|
714,021,000
|
-2.4%
|
731,309,000
|
-1.1%
|
739,114,000
|
|
|
1 year
at most
|
VU
|
636,398,000
|
-6.9%
|
683,773,000
|
-7.2%
|
736,701,000
|
|
|
More
than one year
|
VV
|
77,623,000
|
63.3%
|
47,536,000
|
1870.0%
|
2,413,000
|
State of
loans
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Claims
related to holdings (gross)
|
UL
|
1,011,000
|
42.2%
|
711,000
|
0%
|
711,000
|
|
|
Claims
related to shareholdings (1 year at most)
|
UM
|
300,000
|
0%
|
0
|
0%
|
0
|
|
|
Loans
(gross)
|
UP
|
8,955,000
|
-8.0%
|
9,737,000
|
0%
|
0
|
|
|
Loans
(1 year at most)
|
UR
|
800,000
|
-87.7%
|
6,493,000
|
0%
|
0
|
|
|
Other
financial assets (gross)
|
UT
|
1,490,000
|
3.3%
|
1,443,000
|
-4.7%
|
1,514,000
|
|
|
Other
financial assets (1 year at most)
|
UV
|
26,000
|
-27.8%
|
36,000
|
-2.7%
|
37,000
|
Receivables
statement of assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Customers
doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
claims customer
|
UX
|
578,925,000
|
-4.7%
|
607,774,000
|
9.6%
|
554,544,000
|
|
|
Receivables
represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provision
for depreciation previously established
|
UQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Personnel
and associated accounts
|
UY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income
taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value
added tax
|
VB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State
and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group
and Associates
|
VC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
120,202,000
|
10.6%
|
108,693,000
|
-39.7%
|
180,295,000
|
Prepaid
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Prepaid
|
VS
|
3,438,000
|
16.5%
|
2,951,000
|
44.0%
|
2,050,000
|
State
Debt
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Total
debt (gross)
|
VY
|
413,707,000
|
19.5%
|
346,094,000
|
-1.0%
|
349,552,000
|
|
1 year at most
|
VZ2
|
386,632,000
|
23.0%
|
314,382,000
|
0.4%
|
313,262,000
|
|
More than 1 year and 5 years at most
|
VZ3
|
5,138,000
|
-54.2%
|
11,208,000
|
-15.7%
|
13,291,000
|
|
More than 5 years
|
VZ4
|
21,937,000
|
7.0%
|
20,504,000
|
-10.8%
|
22,999,000
|
Details
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
 
|
Convertible
bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other
bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing
& debts to 1 year maximum at the origin (gross)
|
VG1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing
& debts to more than 1 year at the origin (gross)
|
VH1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VH2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
and various financial liabilities (gross)
|
8A1
|
106,019,000
|
237.7%
|
31,397,000
|
-18.0%
|
38,267,000
|
|
1 year at most
|
8A2
|
84,398,000
|
1369.1%
|
5,745,000
|
-33.5%
|
8,643,000
|
|
More than 1 year and 5 years at most
|
8A3
|
2,714,000
|
-69.1%
|
8,784,000
|
-19.2%
|
10,867,000
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
178,800,000
|
0.8%
|
177,308,000
|
10.4%
|
160,545,000
|
|
1 year at most
|
8B2
|
178,800,000
|
0.8%
|
177,308,000
|
10.4%
|
160,545,000
|
|
More than 1 year and 5 years at most
|
8B3
|
178,800,000
|
0.8%
|
177,308,000
|
10.4%
|
160,545,000
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8C2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social
Security and other social organizations (gross)
|
8D1
|
97,168,000
|
-4.4%
|
101,655,000
|
12.9%
|
90,009,000
|
|
1 year at most
|
8D2
|
97,168,000
|
-4.4%
|
101,655,000
|
12.9%
|
90,009,000
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes
on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT
(gross)
|
VW1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Backed
Obligations (gross)
|
VX1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other
taxes and assimilated (gross)
|
VQ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets
and liabilities associated accounts (gross)
|
8J1
|
6,939,000
|
-40.4%
|
11,636,000
|
-13.8%
|
13,495,000
|
|
1 year at most
|
8J2
|
6,939,000
|
-40.4%
|
11,636,000
|
-13.8%
|
13,495,000
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Groups
and associates (gross)
|
VI1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VI2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
0%
|
0
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other
liabilities (gross)
|
8K1
|
10,035,000
|
122.2%
|
4,516,000
|
108.2%
|
2,169,000
|
|
1 year at most
|
8K2
|
10,035,000
|
122.2%
|
4,516,000
|
108.2%
|
2,169,000
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Debt
representative of borrowed securities (gross)
|
SZ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
SZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Products
in advance (gross)
|
8L1
|
14,746,000
|
-24.7%
|
19,582,000
|
-56.5%
|
45,067,000
|
|
1 year at most
|
8L2
|
9,292,000
|
-31.3%
|
13,522,000
|
-64.8%
|
38,401,000
|
|
More than 1 year and 5 years at most
|
8L3
|
2,424,000
|
0%
|
2,424,000
|
0%
|
2,424,000
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Loans
made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Debt
repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
0
|
Table
allocation results and other information
Dividends distributed
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Commitments
leasing furniture
|
YQ
|
56,759
|
0%
|
0
|
0%
|
0
|
|
|
Commitments
Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Effects
brought to the discount and unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other
charges Externes
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Rentals,
rental charges and condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Staff
outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Remuneration
intermediaries and fees (excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Fees,
commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
accounts
|
ST
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total
Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
0
|
Taxes
and Fees
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Business
tax
|
YW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total
taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
0
|
VAT
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Amount
VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total
VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
0
|
Average
number of employees
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Average
number of employees
|
YP
|
6,059
|
-1.7%
|
6,165
|
1.4%
|
6,082
|
Groups
and Shareholders
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Groups
and Shareholders
|
ZR
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability of the
business | Return on capital
Structure
and Liquidity
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Fixed
Asset Financing
|

|
1.45
|
3.6%
|
1.40
|
-8.5%
|
1.53
|
1.76
|
-17.6%
|
|
Global
Debt
|

|
255days
|
-1.9%
|
260days
|
-6.8%
|
279days
|
160days
|
59.4%
|
|
Working
Capital Fund overall net
|

|
108days
|
14.9%
|
94days
|
-30.4%
|
135days
|
99.50days
|
8.5%
|
|
Financial
independence
|

|
%
|
-
|
%
|
-
|
%
|
1056.95%
|
-
|
|
 More ratios
|
|
Solvability
|

|
30.53%
|
5.0%
|
29.08%
|
-5.1%
|
30.64%
|
44.23%
|
-31.0%
|
|
Capacity
debt futures
|

|
%
|
-
|
%
|
-
|
%
|
1680.34%
|
-
|
|
Coverage
of current assets by net working capital overall
|

|
31.55%
|
20.1%
|
26.28%
|
-17.8%
|
31.98%
|
44.85%
|
-29.7%
|
|
General
Liquidity
|

|
1.65
|
-24.0%
|
2.17
|
-7.7%
|
2.35
|
0.97
|
70.1%
|
|
Restricted
Liquidity
|

|
1.65
|
-24.3%
|
2.18
|
-7.6%
|
2.36
|
1.38
|
19.6%
|
Management
or rotation
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Need
background in operating working capital
|

|
111days
|
12.1%
|
99days
|
-34.0%
|
150days
|
54.50days
|
103.7%
|
|
Treasury
|

|
0days
|
0%
|
1days
|
0%
|
1days
|
8days
|
0%
|
|
Inventory
turnover of goods
|

|
days
|
-
|
days
|
-
|
days
|
56days
|
-
|
|
Average
length of credit granted to customers
|

|
173days
|
-8.9%
|
190days
|
-4.0%
|
198days
|
68.50days
|
152.6%
|
|
Average
length of credit obtained suppliers
|

|
80days
|
-7.0%
|
86days
|
-4.4%
|
90days
|
85days
|
-5.9%
|
|
 More ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|

|
78days
|
-29.1%
|
110days
|
-33.7%
|
166days
|
38days
|
105.3%
|
|
Inventory
turnover of intermediate and finished products in the industrial
enterprise
|

|
230days
|
-1.7%
|
234days
|
5.9%
|
221days
|
418days
|
-45.0%
|
|
Rotation
tangible assets
|

|
230.35%
|
-1.4%
|
233.73%
|
5.8%
|
220.82%
|
592.09%
|
-61.1%
|
Profitability
of the business
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Margin
trading
|

|
0%
|
0%
|
0%
|
0%
|
0
|
0%
|
0%
|
|
Profitability
of the business
|

|
-1.45
|
59.3%
|
-3.56
|
43.9%
|
-6.35
|
5.17%
|
-128.0%
|
|
Net
profit
|

|
3.06%
|
139.1%
|
1.28%
|
-70.6%
|
4.35%
|
3.32%
|
-7.8%
|
|
 More ratios
|
|
Growth
rate of turnover (excluding VAT)
|

|
4.74%
|
-66.5%
|
14.13%
|
-23.0%
|
18.36%
|
0%
|
0%
|
|
Rates
integration
|

|
37.54%
|
2.4%
|
36.65%
|
0.3%
|
36.55%
|
36.55%
|
2.7%
|
|
Rate
leasing furniture
|

|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work
Factor
|

|
98.26%
|
-5.4%
|
103.90%
|
-5.5%
|
109.94%
|
77.38%
|
27.0%
|
|
Weight
interests
|

|
0.43
|
616.7%
|
0.06%
|
-94.6%
|
1.11%
|
0.20%
|
115.0%
|
Return
on capital
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Cash flow
from the overall profitability
|

|
0.47%
|
113.4%
|
-3.51%
|
-142.1%
|
8.34%
|
5.87%
|
-92.0%
|
|
Rates
of economic profitability
|

|
-3%
|
66.7%
|
-9%
|
30.8%
|
-13%
|
11%
|
-127.3%
|
|
Financial
profitability
|

|
474831000%
|
7.5%
|
441692000%
|
-4.7%
|
463283000%
|
236298%
|
200845.8%
|
|
Return
on investment
|

|
7.23%
|
121.8%
|
3.26%
|
-70.3%
|
10.97%
|
13.06%
|
-44.6%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Turnover
|
1,204,654,000
|
4.7%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
575,604
€
|
209185.2%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Purchase of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
0 €
|
0%
|
0 €
|
0%
|
0 €
|
0 €
|
0%
|
|
|
0.00 %
CA
|
0%
|
0.00 %
CA
|
0%
|
0.00 %
CA
|
0 % CA
|
0%
|
|
Sale of goods produced
|
1,204,654,000
|
4.7%
|
1,150,103,000
|
14.1%
|
1,007,738,000
|
|
|
|
+/- Stocked production
|
32,937,000
|
662.1%
|
4,322,000
|
149.4%
|
-8,754,000
|
|
|
|
+ Self-constructed assets
|
15,570,000
|
17.8%
|
13,219,000
|
4.0%
|
12,714,000
|
|
|
|
Period production
|
1,253,161,000
€
|
7.3%
|
1,167,644,000
€
|
15.4%
|
1,011,698,000
€
|
312,804.50
€
|
400521.2%
|
|
|
104.03
% CA
|
2.5%
|
101.53
% CA
|
1.1%
|
100.39
% CA
|
100 %
CA
|
4.0%
|
|
Trading margin
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
+ Period Production
|
1,253,161,000
|
7.3%
|
1,167,644,000
|
15.4%
|
1,011,698,000
|
312,804.50
|
400521.2%
|
|
- Purchase of raw materials
|
374,188,000
|
31.4%
|
284,743,000
|
42.7%
|
199,600,000
|
|
|
|
+/- Change in stocks of raw materiels
|
6,063,000
|
-16.7%
|
7,276,000
|
-64.7%
|
20,587,000
|
|
|
|
- Other external purchases and charges
|
420,658,000
|
-7.4%
|
454,162,000
|
7.3%
|
423,171,000
|
|
|
|
Added value
|
452,252,000
€
|
7.3%
|
421,463,000
€
|
14.4%
|
368,340,000
€
|
179,347.50
€
|
252065.2%
|
|
|
37.54
% CA
|
2.4%
|
36.65
% CA
|
0.3%
|
36.55
% CA
|
36.55
% CA
|
2.7%
|
|
Added value
|
452,252,000
€
|
7.3%
|
421,463,000
€
|
14.4%
|
368,340,000
€
|
179,347.50
€
|
252065.2%
|
|
+ Operating grants
|
4,890,000
|
-2.5%
|
5,015,000
|
-12.9%
|
5,755,000
|
|
|
|
- Tax, duty and similar payments
|
30,215,000
|
2.2%
|
29,555,000
|
-10.7%
|
33,088,000
|
|
|
|
- Personal charges
|
444,393,000
|
1.5%
|
437,911,000
|
8.1%
|
404,951,000
|
|
|
|
Gross operating surplus
|
-17,466,000
€
|
57.4%
|
-40,988,000
€
|
35.9%
|
-63,944,000
€
|
28,807.50
€
|
-60730.0%
|
|
|
-1.45
% CA
|
59.3%
|
-3.56
% CA
|
43.9%
|
-6.35
% CA
|
5.17 %
CA
|
-128.0%
|
|
Gross operating surplus
|
-17,466,000
€
|
57.4%
|
-40,988,000
€
|
35.9%
|
-63,944,000
€
|
28,807.50
€
|
-60730.0%
|
|
+ Release of reserves and provisions
|
84,746,000
|
-10.5%
|
94,680,000
|
51.8%
|
62,355,000
|
|
|
|
+ Other operating income
|
5,794,000
|
-51.2%
|
11,861,000
|
327.7%
|
2,773,000
|
|
|
|
- Depreciation/Amortisation
|
93,686,000
|
7.1%
|
87,474,000
|
41.8%
|
61,673,000
|
|
|
|
- Other charges
|
15,536,000
|
-33.9%
|
23,513,000
|
187.9%
|
8,166,000
|
|
|
|
Operating result
|
-36,148,000
€
|
20.4%
|
-45,434,000
€
|
33.8%
|
-68,655,000
€
|
22,495
€
|
-160793.5%
|
|
|
-3.00
% CA
|
24.1%
|
-3.95
% CA
|
42.0%
|
-6.81
% CA
|
2.67 %
CA
|
-212.4%
|
|
Operating result
|
-36,148,000
€
|
20.4%
|
-45,434,000
€
|
33.8%
|
-68,655,000
€
|
22,495
€
|
-160793.5%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
54,171,000
|
150.0%
|
21,669,000
|
-79.3%
|
104,648,000
|
|
|
|
- Financial charges
|
5,134,000
|
625.1%
|
708,000
|
-93.7%
|
11,201,000
|
|
|
|
Pre-tax result
|
12,889,000
€
|
152.7%
|
-24,473,000
€
|
-198.7%
|
24,792,000
€
|
25,150
€
|
51148.5%
|
|
|
1.07 %
CA
|
150.2%
|
-2.13
% CA
|
-186.6%
|
2.46 %
CA
|
3.49 %
CA
|
-69.3%
|
|
Extraordinary income
|
712,000
|
-94.9%
|
13,995,000
|
0%
|
0
|
607.50
|
117101.6%
|
|
- Extraordinary charges
|
9,566,000
|
40.9%
|
6,789,000
|
-51.7%
|
14,044,000
|
|
|
|
Extraordinary result
|
-8,854,000
€
|
-222.9%
|
7,206,000
€
|
151.3%
|
-14,044,000
€
|
0 €
|
0%
|
|
|
-0.73
% CA
|
-215.9%
|
0.63 %
CA
|
145.3%
|
-1 %
CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
12,889,000
€
|
152.7%
|
-24,473,000
€
|
-198.7%
|
24,792,000
€
|
25,150
€
|
51148.5%
|
|
Extraordinary result
|
-8,854,000
€
|
-222.9%
|
7,206,000
€
|
151.3%
|
-14,044,000
€
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
17,000
|
|
|
|
- Tax on profits
|
-32,842,000
|
-2.6%
|
-31,995,000
|
3.3%
|
-33,085,000
|
|
|
|
Net result
|
36,877,000
€
|
150.4%
|
14,728,000
€
|
-66.4%
|
43,816,000
€
|
27,261
€
|
135173.8%
|
|
|
3.06 %
CA
|
139.1%
|
1.28 %
CA
|
-70.6%
|
4.35 %
CA
|
3.33 %
CA
|
-8.1%
|
|
|
|
|