Source
text :
CONSOLIDATED BALANCE SHEET
Assets
|
|
IFRS
'" |
|
IFRS exd. lAS 32-39 & IFRS 4l'r |
|||
|
(in
millions ofouros) ._ __June |
30, 2005 |
January 1, 2005 |
|
December 31,
2004 |
January 1, 2004 |
|
|
Cash,
due fnxn central Banks |
|
6,193 |
5,204 |
Cash,
due from central Banks |
5,206 |
6,755 |
|
Rnandal
assets measured at fair value Olreugh profit or loss |
Note 4 |
384,152 |
283,506 |
Secudties
portfolio |
217,285 |
193,357 |
|
Hedging
dedvatives |
Note 5 |
3,839 |
2,817 |
|
|
|
|
Mariable
for sale finandal assets |
Note6 |
72,617 |
67,566 |
|
|
|
|
Due
Dom bards |
Note 7 |
68,569 |
53,337 |
Due
frem banks |
66,117 |
60283 |
|
Customersloans |
Note8 |
216,405 |
198,891 |
Customer
Icare |
208,184 |
191,929 |
|
Lease finandng
and oiseler agreements |
|
21,386 |
20,633 |
Lease
finandng and similar agreements |
20,589 |
17,812 |
|
Revaluation
diferences on portfolios hedged againsd inters« rate dsk |
|
447 |
318 |
|
|
|
|
Held
to maturity financial assets |
|
2,379 |
2,230 |
|
|
|
|
Tax
assets |
|
1,385 |
1,396 |
Taxasses |
1,374 |
1,514 |
|
Mer
assets |
|
37,554 |
30,804 |
Olier
assois |
70,809 |
56,800 |
|
Invesbnents in subsidiades and alfiliates accounted for by the equity |
|
|
|
Investments in subsidiades and alfillates aroounted for by the equity |
|
|
|
method |
|
227 |
278 |
mefrcd |
348 |
562 |
|
Tangible
and intangible assois |
Note 9 |
9,621 |
8,970 |
Tangible
and intangible fixed assets |
9,110 |
8,445 |
|
Goodwill |
|
3,237 |
2,871 |
Goodwill |
2,333 |
2,187 |
|
Total |
|
828,011 |
678,821 |
Total |
601,355 |
53,q,6µ |
m The Group dedded to take advanlage of
the option available uMer IFRS 1 not to restate the opening balance sheet at January
1, 2004 in accordante with IAS 32, IAS 39 and IFRS 4 as adopted by the European
Union and to apply these three standards for the 6rst time at January 1, 2005.
Asa result, for comparative 2004 data, 5nandal instruments and transactions
covered by IAS 32, LAS 39 and IFRS 4 are raoognized and presented under the
French acscunting principles applied by the Group, in aanrdance wilh CRC
Regulatiors 1999-07 and 2000-04. The note 2 highlighbl the impacts d first-0me
adoption d IFRS as adopted by the Eunopean Union.
Liabilities
|
|
IFRS m |
|
IFRS exd. 32-39 &IFRS
4 r't |
|||
|
(in millions of auras) |
June 30, 2005 |
January 1, 2005 |
|
December 31,
2004 |
January 1, 2004 |
|
|
Due to
central banls |
|
2,689 |
1,504 |
Due to
central banks |
1,505 |
2,827 |
|
Finandal
liabilities measured at fair value threugh profit and Ions |
Note 4 |
290,700 |
213,352 |
|
|
|
|
Hedging
derivatives |
Note 5 |
2,782 |
3,416 |
|
|
|
|
Due to
barils |
Note
10 |
116,476 |
79,759 |
Due b
barils |
92,380 |
83,620 |
|
Customerdeposits |
Note Ill |
210,434 |
192,863 |
Customerdepostis |
213,433 |
196,090 |
|
Securitized
debt payables |
Note 12 |
73,449 |
68,830 |
Secudfized
debt payables |
97,730 |
82,917 |
|
Revaluation
difterenws on portfolios hedged againsl Interest rate dsk |
|
1,080 |
713 |
|
|
|
|
Tax
liabilities |
|
1,319 |
1,154 |
Tax
liabilities |
2,411 |
2,499 |
|
Other
liabiltiies |
|
34,287 |
30,207 |
Cher
liabili8es |
109,563 |
96,295 |
|
Underwritirg
reverses of moraves compaties |
Note 13 |
53,898 |
48,948 |
Undenwdting
morves of insuranoa oompanies |
48,833 |
41,144 |
|
Provisions |
Note 13 |
2,792 |
2,941 |
Provisions |
2,854 |
2,509 |
|
Subordinated
debt |
|
13,133 |
12,599 |
Subordinated
debt |
11,930 |
10,945 |
|
|
|
|
|
Preferred
shares |
2,049 |
2,120 |
|
Total
IlabllIUea |
|
803,039 |
656,286 |
Total Habilites |
580,688 |
520,968 |
|
SHAREHOLDERS' EOUtTY |
|
|
|
SHAREHOLDERS' EOUfTY |
|
|
|
Shareholders' equlty, Group
shore |
|
|
|
Shareholdere' equity, Group
Mare |
|
|
|
Commun stock |
|
544 |
556 |
Conunon stock |
556 |
548 |
|
Equity instruments and assadated reverses |
|
3,244 |
2,437 |
Equity instruments and associated reverses |
2,672 |
3,061 |
|
Retained eamings |
|
13,545 |
11,135 |
Retained eamings |
12,055 |
13,134 |
|
Net incarne |
|
2,181 |
3,293 |
Net incarne |
3,293 |
- |
|
Sub-total |
|
19,514 |
17,421 |
|
|
|
|
Unrealized or deferred capital gains or tosses |
|
1,540 |
1,261 |
|
|
|
|
Sub-total
equlty, Group shore |
|
21,054 |
18,682 |
Sub-total
equity, Group ahare |
18,576 |
16,743 |
|
Mlnority
Interests |
|
3,918 |
3,853 |
Mlnorlty
Interests |
2,091 |
1,935 |
|
Total equlty |
|
24,972 |
22,535 |
Total equlty |
20,687 |
18,678 |
|
Total |
|
828,011 |
678,821 |
Total |
601,355 |
539,644 |
5r The
Gnoup dedded to tale advantage of the option available under IFRS 1 rot ho
restate the opening balance shoot at January 1, 2004 in
accordance with IAS 32, IAS 39 and
IFRS 4 es adopted by Ore Eurpean Union and to
apply these three standards ter the first tinte at January 1, 2005. As
a result, for comparative
CONSOLIDATED INCOME STATEMENT
|
|
IFRS |
IFRS excl. 1AS 32-39 & IFRS 4 |
IFRS excl. IAS 32-39 & IFRS 4 |
|
|
(in millions of euros) |
|
|
December 31, |
|
|
|
June 30, 2005 |
June
30, 2004 |
2004 |
|
|
Interest and similar income |
Note 17 |
9,989 |
11,418 |
21,835 |
|
Interest and similar expenses |
Note 17 |
(7,722) |
(8,607) |
(15,688) |
|
Dividend income |
|
158 |
261 |
396 |
|
Dividends paid on preferred shares |
|
_ |
(71) |
(144) |
|
Commissions (revenue) |
Note 18 |
3,852 |
3,579 |
7,106 |
|
Commissions (expense) |
Note 18 |
(916) |
(923) |
(1,831) |
|
Net income/expense from financial transactions |
|
3,404 |
2,190 |
4,222 |
|
o/w net incomelexpense from financial instruments
measured at fair value through
profit and loss |
Note 19 |
3,242 |
- |
- |
|
o/w net incomelexpense on financial assets available for sale |
Note 20 |
162 |
- |
- |
|
Income from other activities |
|
7,382 |
8,316 |
14,499 |
|
Expenses from other activities |
|
(6,946) |
(8,164) |
(13,989) |
|
Net banking income |
|
9,201 |
7,999 |
16,406 |
|
Personnel expenses |
Note 21 |
(3,658) |
(3,300) |
(6,743) |
|
Other operating expenses |
|
(1,895) |
(1,757) |
(3,651) |
|
Amortisation and depreciation charges for tangible and intangible
assets |
|
(329) |
(315) |
(668) |
|
Cross operating income |
|
3,319 |
2,627 |
5,344 |
|
Cost of risk |
Note 23 |
(188) |
(326) |
(568) |
|
Operating income |
|
3,131 |
2,301 |
4,776 |
|
Net income from companies accounted for by the equity method |
|
13 |
15 |
40 |
|
Net income/expense from other assets |
|
165 |
218 |
195 |
|
Impairment tosses on goodwill |
|
(13) |
- |
4 |
|
Earnings before tax |
|
3,296 |
2,534 |
5,015 |
|
Income tax |
Note 25 |
(872) |
(696) |
(1,380) |
|
Consolidated net income |
|
2,424 |
1,838 |
3,635 |
|
Minority interests |
|
(243) |
(160) |
(342) |
|
Net Income, Group share |
|
2,181 |
1,678 |
3,293 |
|
|
|
|
|
|
|
Earnings per share |
|
5.36 |
4.11 |
8.06 |
|
|
|
|
|
|
|
Diluted eamings per share |
|
5.31 |
4.07 |
7.99 |
CHANGES
IN SHAREHOLDERS' EQUITY
|
|
Capital
and xesodated roseras |
Consolldated rose.. |
Unrealleed or defonod capital gal,. or Ionie |
|
||||||||
|
(In millions of euros) |
stock |
and assoclated |
Eliminatlon
cal treasury stock |
Realned eamlrgs |
Change in fair value assois |
value of hedglng adedvatWes |
Tax Impact ToInstruments |
eqully, G dup |
Mlnorlb eresls |
Unreallzed or defemad
capital galas or
loues, |
Sharehol w dere. |
wnsolldeted shereholdere' |
|
|
|
reserves |
|
|
avouable for
sale |
|
|
Mare |
(5) |
minorlInteresLS y |
minorlty Interesb |
equ OY |
|
Shereholdere'
equlty at Jenuery 1st 2004 (excluding IAS 32, 39 and IFRS 4) |
548 4,200 (1,139) |
13,134 |
|
16,743 |
1,935 |
|
1,935 |
18,678 |
||||
|
Inaease ln c oman stock |
8 350 |
|
|
358 |
|
|
|
358 |
||||
|
Ellminatbn
0ftreasury stock |
(739) |
30 |
|
(709) |
|
|
|
(709) |
||||
|
Dividends pald |
|
(1,031) |
|
(1,031) |
(190) |
|
(190) |
(1,221) |
||||
|
Sub-total al changes Ilnked to reladons with ahareholdere |
558 4,550 (1,878) |
12,133 |
|
15,361 |
1,745 |
|
1,745 |
17,106 |
||||
|
Net
Income |
|
3,293 |
|
3,293 |
342 |
|
342 |
3,635 |
||||
|
Sub-total |
558 4,550 (1,878) |
15,426 |
|
18,654 |
2,087 |
|
2,087 |
20,741 |
||||
|
ERect of acyWsltlons and disposais on minodty Interesls |
|
|
|
|
(14) |
|
(14) |
(14) |
||||
|
Transla0on differonces and other changes |
41 |
(119) |
|
(78) |
18 |
|
18 |
(60) |
||||
|
Shereholdere'
equity et December 31st 2004 (excluding IAS 32, 39 end IFRS
4) |
558 4,591 (1,878) |
15,307 |
|
18,576 |
2,091 |
|
2,091 |
20,667 |
||||
|
Impact
of the transl6on to IASIIFRS (cf. Note 2, § 3) |
(235) |
(920) |
1,374 112 (225) |
106 |
1,737 |
25 |
1,762 |
1,868 |
||||
|
Sherehoiders'
equly at January 1st 2005 (Including IAS 32, 39 and IFRS 4) |
556 4,591 (2,113) |
14,387 |
1,374 112 (225) |
18,682 |
3,828 |
25 |
3,853 |
22,535 |
||||
|
Inrrease ln wnerron stock (1) |
(13) (6137) |
|
|
(700) |
|
|
|
(700) |
||||
|
ElMlnadon
of tore./ stock (2) |
456 |
6 |
|
462 |
|
|
|
462 |
||||
|
Issuance
of equiy Instruments (3) |
1,000 |
6 |
|
1,006 |
|
|
|
1,006 |
||||
|
Equly cwmponent of share-based payant plans (4) |
39 |
|
|
39 |
|
|
|
39 |
||||
|
Dlvldends
pals |
|
(1,359) |
|
(1,359) |
(215) |
|
(215) |
(1,574) |
||||
|
Sué-total
of changes Ilnked to reladons wlfh
shareéolden |
(13) 351 456 |
(1,348) |
- - - |
(553) |
(215) |
- |
(215) |
(768) |
||||
|
Change ln value of Onanclal instruments and fixe assois having an
Impact on equly |
|
|
462 9 (43) |
428 |
|
20 |
20 |
448 |
||||
|
Change ln value of Onanclal Instruments and fb ed assois recognrsed In
bicorne |
|
|
(149) (22) 23 |
(149) |
|
(12) |
(12) |
(161) |
||||
|
Net Inca. for
the pedod |
|
2,181 |
|
2,181 |
243 |
|
243 |
2,424 |
||||
|
Submhl |
- - - |
2,181 |
313 (13) (21) |
2,460 |
243 |
8 |
251 |
2,711 |
||||
|
EHect of acquisitions and disposais on minorOy lnterests(6) |
|
|
|
|
(131) |
|
(131) |
(131) |
||||
|
Trarolation
di ferencas and other changes (7) |
|
465 |
|
465 |
160 |
|
160 |
625 |
||||
|
Sué-total |
- - - |
485 |
- - - |
465 |
29 |
- |
29 |
494 |
||||
|
Shareholders' equiy
at Dewmber 31, 2005 (Including IAS 32, 39 and IFRS 4) |
544 4,942 (1,657) |
15,685 |
1,687 99 (246) |
21,054 |
3,885 |
33 |
3,918 |
24,972 |
||||
(1) At June
30th 2005, Sodété Générales fuly pald-up capital stock aaunled to EUR 543,702,631
and was made up of 434,962,105 shores wlth a nominal value or EUR 125.
In the
trot hait of 2005, Société Générale reduced i6 shore capital ln the amount of
EUR 14 million thmugh the cancella5on of 11,000,000 shores, Including addlsonal
pald-In capital al EUR 730 million.
Furthemnore,
Société Générale completed a capital increase ln the amount of EUR 1 million,
Including additbnal pals-In capital In the arrosant of EUR 43 mlllbn, following
the exorcise by employees of stock options granted by the Board of Directors.
Goodwlll on acquisitions that were Onanced by the conversion Into shores
of convertible bonds Mure ln May 1993 was
charged nains( the addllbnal capital arising on this capital increase ln 1998,
ln proportion to the part of the total acquisition colt covered by the
capital inorease. 8 the goodwlll rela0ng to [hase transactions ha4 mot been
charged agame[ shareholders' equhy, It would have bora booked on the assois sise
of the cansoldated balance shoot for a net amount o1 EUR 57 million at June
30th 2005.
(2) Treasury
stock hais by Group companles at tirera 301h 2005 (33,619,364 shores)
represenb 7.73 % of Société Générales capital stock. The amount
deducted Inc net assets ln relation to the
acquisition by the Group of Its own sharehokiers' equiy Instruments, whether
cash or deévattoes, stood at EUR 1,657 mlllbn, Including EUR 148 million ln
respect of transac8oncelated ach9es.
|
Treasury shores and buybacir are booked as follows |
|
|
|
|
ln million ananas at June 30 |
Transaction- related
ashoSes |
Buybacks
and active management of Shareholders equly |
Total |
|
Cancellatlon of 11,000,000 stores |
|
744 |
744 |
|
Disposais
net of plechases |
-25 |
-263 |
-288 |
|
|
-25 |
481 |
456 |
|
Capital gains net of tax on treasuy shores and treasuy shore
deriva5ves, booked under
shareholders' equly |
4 |
-31 |
-27 |
|
Related
dividends, removed from consolidated roses |
3 |
30 |
33 |
|
|
7 |
-1 |
6 |
(3) In
January 2005, the Group Issued deepy subordirated, parsemai notes in the amount
of EUR 1 billion, booked under sharehokiers' equly due to Ute dbaetlonary
nature af 91e remuneratbn of these notes. Furthennore, a tax saving ln tira amount
of EUR 6 million due to the deepy subrdisated note Issue was booked under Group
shore.
(4) In the
fret hall of 2005, the amount of share-based payants settkd using shareholders'
reluit( Instnsnents stood at EUR 39 million, booked as follows EUR 28 million
were booked under the stock option and stock purchase plan and EUR 11 mlllbn
were booked under the gbb Employee Stock Ownershlp Plan.
(5) From
0110112005, fretter to the adoption of LAS 32839 and giron the
dbae5onary nature d 01e remunere0on of preferred sures, the latter are
reclassi8ed fmm Debt to Mlnodly Interests, ln die amount of EUR 2,049 million
(Note 1). At June 30012005, preferred shores stood at EUR 2,163 million.
(6) In the
fret hait of 2005, the Impact of the buyback ln January 2005 of shores held by
minority sharehoders In SC Aillante and SC Chassagne, stood at EUR -152
million. The buyback of 24% of NSGB and the punhase of a 75% stake In the
capital of Hanseatk Bank ha4 a respective Impact af EUR - 40 million and EUR+
61 million.
(7) The variation
In the arrency translation diference at Group levai 0ver the fret hait of 2005 vras EUR 465
mlllbn.
EUR 321 million of Ulis change can be attrlbuted to me rire of the
Dollar against the Euro, EUR 32 million to the riss of Sterling, EUR 24 million
to the riss of the Canadlan dollar, EUR 21 million to the rlse of the Egyptlan
pound and EUR 23 million to the [Ise d the Romanlan LEU.
The
change on 2005 In the translation Impact (on a non-Gnwp shore basis) stood at
EUR 156 million.
This Ir malny due to the revaluatbnn of preferred shores issued ln US
dollars ln an amount of EUR 115 million
Translated
text:
综合资产负债表
资产
|
|
国际财务报告准则 |
|
国际财务报告准则 不包括国际会计准则32-39, 国际财务报告准则4 |
||||
|
以百万欧元计算 |
二零零五年六月三十日 |
二零零五年一月一日 |
|
二零零四年十二月三十一日 |
二零零四年一月一日 |
||
|
应收中央银行现金 |
|
6,193 |
5,204 |
应收中央银行现金 |
5,206 |
6,755 |
|
|
以公平值之利润或亏损计算所得之财务资产 |
Note 4 注4 |
384,152 |
283,506 |
证券投资组合 |
217,285 |
193,357 |
|
|
对冲衍生性投资工具 |
Note 5 注5 |
3,839 |
2,817 |
|
|
|
|
|
可销售财务资产 |
Note6 注6 |
72,617 |
67,566 |
|
|
|
|
|
应收银行款项 |
Note 7 注7 |
68,569 |
53,337 |
应收银行款项 |
66,117 |
60283 |
|
|
顾客贷款 |
Note8 注8 |
216,405 |
198,891 |
顾客贷款 |
208,184 |
191,929 |
|
|
租借财务及相似合同 |
|
21,386 |
20,633 |
租借财务及相似合同 |
20,589 |
17,812 |
|
|
对冲利率风险投资组合之再估值差异 |
|
447 |
318 |
|
|
|
|
|
持有至到期的金融资产 |
|
2,379 |
2,230 |
|
|
|
|
|
税务资产 |
|
1,385 |
1,396 |
税务资产 |
1,374 |
1,514 |
|
|
其它资产 |
|
37,554 |
30,804 |
其它资产 |
70,809 |
56,800 |
|
|
以权益方法计算之附属与联营投资所占的资产 |
|
|
|
以权益方法计算之附属与联营投资所占的资产 |
|
|
|
|
|
|
227 |
278 |
|
348 |
562 |
|
|
可触的及不可触的资产 |
Note 9 注9 |
9,621 |
8,970 |
可触的及不可触的固定资产 |
9,110 |
8,445 |
|
|
商誉 |
|
3,237 |
2,871 |
商誉 |
2,333 |
2,187 |
|
|
合共 |
|
828,011 |
678,821 |
合共 |
601,355 |
539,644 |
|
(1)国际财务报告准则1列明公司可以自行决定是否在二零零四年一月一日重新拟定期初资产负债表。根据欧盟采纳的国际会计准则32,39和国际财务报告准则4, 本集团决定在二零零五年一月一日首次根据以上三条准则不重新拟定期初资产负债表。有见及此,2004之相对数据,国际会计准则32,39及国际财务报告准则4覆盖的财务工具与交易将会以符合CRC规条1999-07和2000-04,本集团采用的法国会计原则加以确认和呈现。注2显首次采用欧盟采纳之国际财务报告的影响。
负债
|
|
国际财务报告准则 |
|
国际财务报告准则 不包括国际会计准则32-39, 国际财务报告准则4 |
|||
|
以百万欧元计算 |
二零零五年六月三十日 |
二零零五年一月一日 |
|
二零零四年十二月三十一日 |
二零零四年一月一日 |
|
|
应付中央银行款项 |
|
2,689 |
1,504 |
应付中央银行款项 |
1,505 |
2,827 |
|
以公平值之利润或亏损计算所得之财务负债 |
注4 |
290,700 |
213,352 |
|
|
|
|
对冲衍生性投资工具 |
注5 |
2,782 |
3,416 |
|
|
|
|
应付银行款项 |
注10 |
116,476 |
79,759 |
应付银行款项 |
92,380 |
83,620 |
|
顾客订金 |
注11 |
210,434 |
192,863 |
顾客订金 |
213,433 |
196,090 |
|
应付有抵押债务 |
注12 |
73,449 |
68,830 |
应付有抵押债务 |
97,730 |
82,917 |
|
对冲利率风险投资配搭之再估值差异 |
|
1,080 |
713 |
|
|
|
|
税务负债 |
|
1,319 |
1,154 |
税务负债 |
2,411 |
2,499 |
|
其它负债 |
|
34,287 |
30,207 |
其它负债 |
109,563 |
96,295 |
|
保险公司之承保储备 |
注13 |
53,898 |
48,948 |
保险公司之承保储备 |
48,833 |
41,144 |
|
拨备 |
注13 |
2,792 |
2,941 |
拨备 |
2,854 |
2,509 |
|
从属债务 |
|
13,133 |
12,599 |
从属债务 |
11,930 |
10,945 |
|
|
|
|
|
优先股 |
2,049 |
2,120 |
|
总负债 |
|
803,039 |
656,286 |
总负债 |
580,688 |
520,968 |
|
股东权益 |
|
|
|
股东权益 |
|
|
|
股东权益,集团股 |
|
|
|
股东权益,集团股 |
|
|
|
普通股 |
|
544 |
556 |
普通股 |
556 |
548 |
|
权益工具及联合储备 |
|
3,244 |
2,437 |
权益工具及联合储备 |
2,672 |
3,061 |
|
保留收益 |
|
13,545 |
11,135 |
保留收益 |
12,055 |
13,134 |
|
净收入 |
|
2,181 |
3,293 |
净收入 |
3,293 |
- |
|
小计 |
|
19,514 |
17,421 |
|
|
|
|
未兑现或延期资本损益 |
|
1,540 |
1,261 |
|
|
|
|
权益,集团股,小计 |
|
21,054 |
18,682 |
权益,集团股,小计 |
18,576 |
16,743 |
|
少数股东权益 |
|
3,918 |
3,853 |
少数股东权益 |
2,091 |
1,935 |
|
总权益 |
|
24,972 |
22,535 |
总权益 |
20,687 |
18,678 |
|
合共 |
|
828,011 |
678,821 |
合共 |
601,355 |
539,644 |
(1) 国际财务报告准则1列明公司可以自行决定是否在二零零四年一月一日重新拟定期初资产负债表。根据欧盟采纳的国际会计准则32,39和国际财务报告准则4, 本集团决定在二零零五年一月一日首次根据以上三条准则不重新拟定期初资产负债表。有见及此,2004之相对数据,国际会计准则32,39及国际财务报告准则4覆盖的财务工具与交易将会以符合CRC规条1999-07和2000-04,本集团采用的法国会计原则加以确认和呈现。注2显首次采用欧盟采纳之国际财务报告的影响。
综合收益表
|
|
国际财务报告准则 国际财务报告准则 |
国际财务报告准则 不包括. 国际会计准则32-39及国际财务报告准则4 |
国际财务报告准则 不包括. 国际会计准则32-39及国际财务报告准则4 |
|
|
以百万欧元计算 |
|
|
|
|
|
|
二零零五年六月三十日 |
二零零四年六月三十日 |
二零零四年十二月三十一日 |
|
|
利息与相似收入 |
注17 |
9,989 |
11,418 |
21,835 |
|
利息与相似支出 |
注17 |
(7,722) |
(8,607) |
(15,688) |
|
股息收入 |
|
158 |
261 |
396 |
|
优先股股息支出 |
|
_ |
(71) |
(144) |
|
佣金(收入) |
注18 |
3,852 |
3,579 |
7,106 |
|
佣金(支出) |
注18 |
(916) |
(923) |
(1,831) |
|
财务交易之净收入/支出 |
|
3,404 |
2,190 |
4,222 |
|
当中以公平值损益所计算的财务工具之净收入/支出 |
注19 |
3,242 |
- |
- |
|
当中可销售的财务资产之净收入/支出 |
注20 |
162 |
- |
- |
|
其它活动收入 |
|
7,382 |
8,316 |
14,499 |
|
其它活动支出 |
|
(6,946) |
(8,164) |
(13,989) |
|
净银行收入 |
|
9,201 |
7,999 |
16,406 |
|
人事支出 |
注21 |
(3,658) |
(3,300) |
(6,743) |
|
其它营运支出 |
|
(1,895) |
(1,757) |
(3,651) |
|
可触的及不可触的资产的摊分与折旧费用 |
|
(329) |
(315) |
(668) |
|
营运毛利 |
|
3,319 |
2,627 |
5,344 |
|
风险成本 |
注23 |
(188) |
(326) |
(568) |
|
营运收入 |
|
3,131 |
2,301 |
4,776 |
|
以权益方法计算的公司之净收入 |
|
13 |
15 |
40 |
|
其它资产的净收入/支出 |
|
165 |
218 |
195 |
|
商誉之减值亏损 |
|
(13) |
- |
4 |
|
除税前溢利 |
|
3,296 |
2,534 |
5,015 |
|
所得税 |
注25 |
(872) |
(696) |
(1,380) |
|
综合净收入 |
|
2,424 |
1,838 |
3,635 |
|
少数股东权益 |
|
(243) |
(160) |
(342) |
|
净收入, 集团股 |
|
2,181 |
1,678 |
3,293 |
|
|
|
|
|
|
|
每股盈利 |
|
5.36 |
4.11 |
8.06 |
|
|
|
|
|
|
|
每股盈利摊薄 |
|
5.31 |
4.07 |
7.99 |
股东权益变动
|
|
资本与联合储备 |
综合储备 |
未兑现或延期损益 |
|
||||||||||||||||
|
以百万欧元计算 |
普通股 |
权益工具与联合储备 |
库存股份的去除 |
保留收益 |
|
可销售资产公平值的变动 |
T对冲衍生性工具公平值的变动 |
税务影响 |
股东权益,集团股 |
未兑现或延期资本损益,少数股东利益 |
股东权益,少数股东利益. |
综合股东权益总和' |
||||||||
|
|
|
|
|||||||||||||||||||
|
于二零零四年一月一日之股东权益(不包括国际会计准则32,39及国际财务报告准则4) |
548 4,200 (1,139) |
13,134 |
|
16,743 |
1,935 |
|
1,935 |
18,678 |
|
|||||||||||
|
普通股之增加 |
8 350 |
|
|
358 |
|
|
|
358 |
|
|||||||||||
|
库存股份的去除 |
(739) |
30 |
|
(709) |
|
|
|
(709) |
|
|||||||||||
|
已付股息 |
|
(1,031) |
|
(1,031) |
(190) |
|
(190) |
(1,221) |
|
|||||||||||
|
与股东有关之变动小计 |
558 4,550 (1,878) |
12,133 |
|
15,361 |
1,745 |
|
1,745 |
17,106 |
|
|||||||||||
|
净收入 |
|
3,293 |
|
3,293 |
342 |
|
342 |
3,635 |
|
|||||||||||
|
小计 |
558 4,550 (1,878) |
15,426 |
|
18,654 |
2,087 |
|
2,087 |
20,741 |
|
|||||||||||
|
收购和变卖对少数股东利益的影响 |
|
|
|
|
(14) |
|
(14) |
(14) |
|
|||||||||||
|
兑换上的差异及其它变动 |
41 |
(119) |
|
(78) |
18 |
|
18 |
(60) |
|
|||||||||||
|
于二零零四年十二月三十一日的股东权益(不包括国际会计准则32,39及国际财务报告准则4) |
558 4,591 (1,878) |
15,307 |
|
18,576 |
2,091 |
|
2,091 |
20,667 |
|
|||||||||||
|
兑换转变对IASAFRA的影响 (cf 注2,3) |
(235) |
(920) |
1,374 112 (225) |
106 |
1,737 |
25 |
1,762 |
1,868 |
|
|||||||||||
|
于二零零五年一月一日的股东权益(包括国际会计准则32,39) |
556 4,591 (2,113) |
14,387 |
1,374 112 (225) |
18,682 |
3,828 |
25 |
3,853 |
22,535 |
|
|||||||||||
|
普通股的增加(1) |
(13) (6137) |
|
|
(700) |
|
|
|
(700) |
|
|||||||||||
|
库存股份的去除(2) |
456 |
6 |
|
462 |
|
|
|
462 |
|
|||||||||||
|
权益工具的签发(3) |
1,000 |
6 |
|
1,006 |
|
|
|
1,006 |
|
|||||||||||
|
股票付款计划的权益组成部分(4) |
39 |
|
|
39 |
|
|
|
39 |
|
|||||||||||
|
已付股息 |
|
(1,359) |
|
(1,359) |
(215) |
|
(215) |
(1,574) |
|
|||||||||||
|
与股东有关之变动总和 |
(13) 351 456 |
(1,348) |
- - - |
(553) |
(215) |
- |
(215) |
(768) |
|
|||||||||||
|
对权益有影响之财务工具值与固定资产值的变动 |
|
|
462 9 (43) |
428 |
|
20 |
20 |
448 |
|
|||||||||||
|
在收入中已确认之财务工具值与固定资产值的变动 |
|
|
(149) (22) 23 |
(149) |
|
(12) |
(12) |
(161) |
|
|||||||||||
|
本时期之净收入 |
|
2,181 |
|
2,181 |
243 |
|
243 |
2,424 |
|
|||||||||||
|
小计 |
- - - |
2,181 |
313 (13) (21) |
2,460 |
243 |
8 |
251 |
2,711 |
|
|||||||||||
|
收购和变卖对少数股东利益的影响 |
|
|
|
|
(131) |
|
(131) |
(131) |
|
|||||||||||
|
兑换上的差异及其它变动 |
|
465 |
|
465 |
160 |
|
160 |
625 |
|
|||||||||||
|
小计 |
- - - |
485 |
- - - |
465 |
29 |
- |
29 |
494 |
|
|||||||||||
|
于二零零五年十二月三十一日之股东权益(包括国际会计准则32,39及国际财务报告准则4) |
544 4,942 (1,657) |
15,685 |
1,687 99 (246) |
21,054 |
3,885 |
33 |
3,918 |
24,972 |
|
|||||||||||
(1)于二零零五年六月三十日,Société Générale完全支付股本总额为五亿四千三百七十万零二千六百三十一欧元。这是由四亿三千四百九十六万二千一百零五股乘以每股票面价值1.25欧元组成。二零零五年上半年,Société Générale透过减持千一百万股,包括附加资本七亿三千万欧元,从而减少其一千四百万欧元股份资本。此外,由于雇员行使由董事会授予的股票购买权,促使 Société Générale完成了一万欧元的资本增加,包括附加资本总额为四千三百万欧元。收购而得来的商誉是由一九九三年五月发行的可转换债券而转换的股票所支付的,这已在一九九六年的资本增加中得来的附加资本中冲销。如果与上述交易有关的商誉没有在股东权益中冲销,于二零零五年六月三十日的商誉将会在综合资产负债表的资产栏上记帐,净值为五千七百万欧元。
(2)集团公司在二零零五年六月三十日拥有的库存股份(三千三百六十一万九千三百八十四股)代表了Société Générale所持的
|
库存股份于回购的记帐如下: |
|
|
|
|
在六月三十日以百万欧元计算 |
交易有关活动 |
回购与主动管理层的股东权益 |
合共 |
|
一千一百万股份之减持 |
|
744 |
744 |
|
扣除购买的处理 |
-25 |
-263 |
-288 |
|
|
-25 |
481 |
456 |
|
除税后库存股本和库存的股票衍生工具的资本收益,在股东权益栏上记帐 under
shareholders' equly |
4 |
-31 |
-27 |
|
相关股息,在综合结果中扣除 |
3 |
30 |
33 |
|
|
7 |
-1 |
6 |
(3)在二零零五年一月该集团发行了大幅度从属的永久票据总额为十亿欧元。由于这些票据的报酬的性质是任意调配的,因此它在股东权益栏入帐。此外,大幅度从属票据的发行在得来的六百万欧元扣税额在集团股中入帐。
(4)在二零零五年上半年 度,以股权益工具偿还的股票付款总额为三千九百万欧元,记帐如下:二千八百万欧元记帐在股票购买权及股票购买计划栏上,一千一百万欧元记帐在glob 雇员股票拥有计划上。
(5)由二零零五年一月一日起,由于采纳了国际会计准则32和39条及优先股的报酬性质是任意调配的,因此后者的分类会由债务转换成少数股东权益,总额为二十亿零四千九百万欧元。(注1)二零零五年六月三十日,优先股总额为二十一亿六千三百万欧元。
(6)在二零零五年上半年度,SC Allicante and SC Chassagre的少数股东所持有的股份在二零零五年一月回购的影响的总额为一亿五千二百万欧元。在Hanseatk银行资本的NSGB的24%回购买和75%股份的购买的影响分别为四千万及六千一百万欧元。
(7)在二零零五年上半年在集团级别上的货币转换差异为四亿六千五百万欧元。这个差异中的三亿二千一百万欧元可归咎于美金兑欧元的升值,其中的三千二百万欧元可归咎于英磅兑欧元的升值,二千四百万欧元为加币兑欧元的升值,二千一百万欧元为埃及镑兑欧元的升值,二千三百万欧元为列伊(罗马尼亚货币单位)兑欧元的升值。这个差异在二零零五年(在非集团股份级别)的兑换影响为一亿五千六百万欧元。这主要是因为以美元发行的优先股重估价值总额达一亿一千五百万欧元。