EX-99.4 5 a12-17156_1ex99d4.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

Exhibit 99.4

 

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

Six Months
Ended June 30,

 

Years Ended December 31,

 

(Amounts in millions of euros)

 

2012

 

2011

 

2011

 

2010

 

2009

 

2008

 

2007

 

 

 

(unaudited)

 

(unaudited)

 

Net income

 

5,247

 

6,672

 

12,276

 

10,571

 

8,447

 

10,590

 

13,181

 

Income tax expenses

 

7,006

 

7,504

 

14,073

 

10,228

 

7,751

 

14,146

 

13,575

 

Non-controlling interests

 

39

 

178

 

305

 

236

 

182

 

363

 

354

 

Equity in income of affiliates (in excess of)/ less than dividends received

 

227

 

(123

)

(107

)

(470

)

(378

)

(311

)

(821

)

Interest expensed

 

292

 

256

 

619

 

416

 

450

 

779

 

1,547

 

Estimate of the interest within rental expense

 

108

 

101

 

215

 

202

 

204

 

142

 

128

 

Amortization of capitalized interest

 

77

 

96

 

201

 

239

 

129

 

115

 

108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

12,996

 

14,684

 

27,582

 

21,422

 

16,785

 

25,824

 

28,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expensed

 

292

 

256

 

619

 

416

 

450

 

779

 

1,547

 

Capitalized interest

 

120

 

78

 

176

 

118

 

141

 

317

 

321

 

Estimate of the interest within rental expense

 

108

 

101

 

215

 

202

 

204

 

142

 

128

 

Preference security dividend requirements of consolidated subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

520

 

435

 

1,010

 

736

 

795

 

1,238

 

1,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

24.99

 

33.76

 

27.31

 

29.11

 

21.11

 

20.86

 

14.06

 

 

1