Exhibit 7.1
Exhibit 7.1 Ratio of earnings to fixed charges
|
(Millions of Euros) |
|
Year end December 31, |
|
||||||||||||||||||||||
|
|
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
||||||||||||
|
IFRS: |
|
Including |
|
Excluding |
|
Including |
|
Excluding |
|
Including |
|
Excluding |
|
Including |
|
Excluding |
|
Including |
|
Excluding |
|
Including |
|
Excluding |
|
|
FIXED CHARGES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges and preferred stock dividends |
|
21,547 |
|
10,069 |
|
23,832 |
|
12,106 |
|
24,123 |
|
12,360 |
|
24,799 |
|
11,953 |
|
25,162 |
|
10,499 |
|
28,466 |
|
11,903 |
|
|
Preferred dividends |
|
65 |
|
65 |
|
52 |
|
52 |
|
103 |
|
103 |
|
126 |
|
126 |
|
112 |
|
112 |
|
132 |
|
132 |
|
|
Fixed charges |
|
21,482 |
|
10,004 |
|
23,780 |
|
12,054 |
|
24,020 |
|
12,257 |
|
24,673 |
|
11,827 |
|
25,050 |
|
10,387 |
|
28,334 |
|
11,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before taxes and extraordinary items |
|
12,089 |
|
12,089 |
|
10,768 |
|
10,768 |
|
9,547 |
|
9,547 |
|
10,679 |
|
10,679 |
|
7,378 |
|
7,378 |
|
3,565 |
|
3,565 |
|
|
Less: Earnings from associated companies |
|
328 |
|
328 |
|
139 |
|
139 |
|
148 |
|
148 |
|
65 |
|
65 |
|
197 |
|
197 |
|
427 |
|
427 |
|
|
Fixed charges |
|
21,482 |
|
10,004 |
|
23,780 |
|
12,054 |
|
24,020 |
|
12,257 |
|
24,673 |
|
11,827 |
|
25,050 |
|
10,387 |
|
28,334 |
|
11,771 |
|
|
Total earnings |
|
33,243 |
|
21,764 |
|
34,409 |
|
22,682 |
|
33,419 |
|
21,656 |
|
35,287 |
|
22,441 |
|
32,231 |
|
17,568 |
|
31,472 |
|
14,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
1.55 |
|
2.18 |
|
1.45 |
|
1.88 |
|
1.39 |
|
1.77 |
|
1.43 |
|
1.90 |
|
1.29 |
|
1.69 |
|
1.11 |
|
1.27 |
|
|
Ratio of earnings to combined fixed charges and preferred stock dividends |
|
1.54 |
|
2.16 |
|
1.44 |
|
1.87 |
|
1.39 |
|
1.75 |
|
1.42 |
|
1.88 |
|
1.28 |
|
1.67 |
|
1.11 |
|
1.25 |
|