Generation of income |
|
|
|
|
|
|
|
|
|
B.1 n |
Value added, net |
1 755 864 |
2 155 102 |
3 024 893 |
3 747 087 |
4 080 107 |
4 756 622 |
5 756 879 |
6 762 804 |
7 304 955 |
D.1 |
Compensation of employees |
1 681 114 |
2 049 298 |
2 511 888 |
2 958 573 |
3 205 731 |
3 869 638 |
4 500 850 |
4 783 587 |
5 348 263 |
D.11 |
Wages and salaries |
1 236 451 |
1 527 960 |
1 837 875 |
2 167 395 |
2 383 857 |
2 903 416 |
3 454 388 |
3 657 321 |
4 208 378 |
|
of which: |
|
|
|
|
|
|
|
|
|
D.111 |
in cash |
1 194 438 |
1 475 734 |
1 779 381 |
2 089 827 |
2 302 190 |
2 849 330 |
3 367 592 |
3 572 050 |
4 109 632 |
D.112 |
in kind |
42 013 |
52 226 |
58 494 |
77 568 |
81 667 |
54 086 |
86 796 |
85 271 |
98 746 |
D.12 |
Employers' social contributions |
444 663 |
521 338 |
674 013 |
791 178 |
821 874 |
966 222 |
1 046 462 |
1 126 266 |
1 139 885 |
|
of which: |
|
|
|
|
|
|
|
|
|
D.121 |
actual contributions |
424 550 |
501 081 |
649 559 |
762 467 |
791 941 |
932 736 |
1 012 149 |
1 090 850 |
1 115 652 |
D.122 |
imputed contributions |
20 113 |
20 257 |
24 454 |
28 711 |
29 933 |
33 486 |
34 313 |
35 416 |
24 233 |
D.29 |
Other taxes on production |
13 604 |
23 332 |
32 488 |
39 994 |
50 448 |
58 501 |
69 911 |
82 599 |
92 829 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
to central government |
4 236 |
5 222 |
5 876 |
7 939 |
13 204 |
16 294 |
16 445 |
18 111 |
19 051 |
|
to extrabudgetary funds |
3 800 |
6 193 |
11 871 |
14 657 |
15 256 |
15 042 |
22 520 |
30 604 |
27 441 |
|
to local government |
5 568 |
11 917 |
14 741 |
17 398 |
21 988 |
27 165 |
30 946 |
33 884 |
46 337 |
|
to EU |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
D.39 |
Other subsidies on production |
24 818 |
30 212 |
40 586 |
43 160 |
49 053 |
59 666 |
70 836 |
93 637 |
92 314 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
from central government |
15 592 |
22 033 |
31 579 |
34 809 |
41 390 |
50 046 |
56 746 |
65 067 |
73 852 |
|
from extrabudgetary funds |
9 226 |
8 179 |
9 007 |
8 351 |
7 663 |
9 620 |
14 090 |
28 570 |
18 462 |
|
from EU |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
D.39–D.29 |
Other subsidies less other taxes on production |
11 214 |
6 880 |
8 098 |
3 166 |
-1 395 |
1 165 |
925 |
11 038 |
-515 |
B.2 n |
Operating surplus, net |
85 964 |
112 684 |
521 103 |
791 680 |
872 981 |
888 149 |
1 256 954 |
1 990 255 |
1 956 177 |
Allocation of primary income |
|
|
|
|
|
|
|
|
|
D.4 |
Property income |
-152 308 |
-242 161 |
-541 689 |
-715 187 |
-832 525 |
-862 967 |
-983 350 |
-1 094 822 |
-1 168 499 |
D.41 |
Interest, net |
-107 449 |
-87 539 |
-135 146 |
-157 380 |
-148 627 |
-170 379 |
-195 979 |
-153 316 |
-220 116 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
interest, received |
238 657 |
254 343 |
258 047 |
290 956 |
272 741 |
276 374 |
309 862 |
327 421 |
311 770 |
|
interest, paid |
346 106 |
341 882 |
393 193 |
448 336 |
421 368 |
446 753 |
505 841 |
480 737 |
531 886 |
D.42 |
Distributed income of corporations, net |
-77 747 |
-92 540 |
-157 332 |
-291 998 |
-373 521 |
-408 945 |
-400 972 |
-502 270 |
-508 962 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
dividends, received |
33 180 |
16 516 |
25 700 |
46 086 |
57 656 |
81 069 |
119 982 |
117 238 |
181 919 |
|
dividends, paid |
110 927 |
109 056 |
183 032 |
338 084 |
431 177 |
490 014 |
520 954 |
619 508 |
690 881 |
D.43 |
Reinvested earnings on foreign direct investment, net |
46 460 |
-45 612 |
-224 983 |
-243 563 |
-286 058 |
-247 758 |
-340 593 |
-392 145 |
-381 509 |
|
of which: |
|
|
|
|
|
|
|
|
|
|
received |
1 647 |
-306 |
1 340 |
-1 534 |
-5 045 |
14 388 |
-12 822 |
11 196 |
12 844 |
|
paid |
-44 813 |
45 306 |
226 323 |
242 029 |
281 013 |
262 146 |
327 771 |
403 341 |
394 353 |
D.44 |
Other investment income, net |
16 784 |
19 897 |
18 078 |
14 864 |
14 871 |
12 100 |
10 652 |
11 743 |
14 240 |
D.45 |
Rent |
-30 356 |
-36 367 |
-42 306 |
-37 110 |
-39 190 |
-47 985 |
-56 458 |
-58 834 |
-72 152 |
B.4 n |
Entrepreneurial income, net |
-230 |
24 885 |
388 769 |
656 606 |
752 646 |
777 342 |
1 122 329 |
1 918 282 |
1 872 912 |
B.5 n |
Balance of primary incomes, net |
-66 344 |
-129 477 |
-20 586 |
76 493 |
40 456 |
25 182 |
273 604 |
895 433 |
787 678 |
Secondary distribution of income |
|
|
|
|
|
|
|
|
|
D.5 |
Current taxes on income, wealth |
93 523 |
110 876 |
144 716 |
199 233 |
248 763 |
275 282 |
322 047 |
367 382 |
355 201 |
D.612 |
Employers' imputed social contributions |
20 113 |
20 257 |
24 454 |
28 711 |
29 933 |
33 486 |
34 313 |
35 416 |
24 233 |
D.622 |
Other social insurance benefits |
20 113 |
20 257 |
24 454 |
28 711 |
29 933 |
33 486 |
34 313 |
35 416 |
24 233 |
D.623 |
Social assistance benefits in cash |
201 |
166 |
532 |
690 |
813 |
1 089 |
1 187 |
1 412 |
1 314 |
D.7 |
Other current transfers, net |
-3 582 |
-32 019 |
15 430 |
41 080 |
91 490 |
111 454 |
75 563 |
118 360 |
113 450 |
|
Other current transfers, received |
123 031 |
121 245 |
184 820 |
213 949 |
286 143 |
344 689 |
365 871 |
477 438 |
503 653 |
|
of which: |
|
|
|
|
|
|
|
|
|
D.72 |
non-life insurance claims |
29 553 |
19 172 |
21 773 |
30 219 |
36 344 |
44 477 |
21 082 |
29 195 |
33 333 |
|
Other current transfers, paid |
126 613 |
153 264 |
169 390 |
172 869 |
194 653 |
233 235 |
290 308 |
359 078 |
390 203 |
|
of which: |
|
|
|
|
|
|
|
|
|
D.71 |
net non-life insurance premiums |
25 409 |
22 686 |
29 598 |
36 229 |
42 760 |
50 971 |
56 549 |
68 866 |
75 822 |
D.75 |
Miscellaneous current transfers, net |
-7 726 |
-28 505 |
23 255 |
47 090 |
97 906 |
117 948 |
111 030 |
158 031 |
155 939 |
B.6 n |
Disposable income, net |
-163 650 |
-272 538 |
-150 404 |
-82 350 |
-117 630 |
-139 735 |
25 933 |
644 999 |
544 613 |
Use of disposable income |
|
|
|
|
|
|
|
|
|
B.6 n |
Disposable income, net |
-163 650 |
-272 538 |
-150 404 |
-82 350 |
-117 630 |
-139 735 |
25 933 |
644 999 |
544 613 |
D.8 |
Adjustment for the change in pension entitlements |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
B.8 n |
Saving, net |
-163 650 |
-272 538 |
-150 404 |
-82 350 |
-117 630 |
-139 735 |
25 933 |
644 999 |
544 613 |
Change in net worth due to saving and capital transfers |
|
|
|
|
|
|
|
|
|
D.9 |
Balance of capital transfers |
170 621 |
120 292 |
196 695 |
234 659 |
234 046 |
271 585 |
310 590 |
481 843 |
208 595 |
|
Capital transfers, received |
178 637 |
155 005 |
227 284 |
281 863 |
338 040 |
313 034 |
363 355 |
532 073 |
250 449 |
D.91 |
Capital taxes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
D.92 |
Investment grants |
35 263 |
91 557 |
138 182 |
161 765 |
183 114 |
168 514 |
184 301 |
220 724 |
188 719 |
D 99 |
Other capital transfers |
143 374 |
63 448 |
89 102 |
120 098 |
154 926 |
144 520 |
179 054 |
311 349 |
61 730 |
|
Capital transfers, paid |
8 016 |
34 713 |
30 589 |
47 204 |
103 994 |
41 449 |
52 765 |
50 230 |
41 854 |
D.91 |
Capital taxes |
574 |
785 |
1 086 |
1 618 |
1 446 |
1 650 |
2 194 |
2 043 |
3 960 |
D.92 |
Investment grants |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
D.99 |
Other capital transfers |
7 442 |
33 928 |
29 503 |
45 586 |
102 548 |
39 799 |
50 571 |
48 187 |
37 894 |
B.10.1 |
Changes in net worth due to saving and capital transfers |
6 971 |
-152 246 |
46 291 |
152 309 |
116 416 |
131 850 |
336 523 |
1 126 842 |
753 208 |
Acqusition of non-financial assets |
|
|
|
|
|
|
|
|
|
P.51g |
Gross fixed capital formation |
756 880 |
958 617 |
1 214 647 |
1 577 946 |
1 911 259 |
2 155 443 |
2 264 690 |
2 288 580 |
2 544 274 |
P.52 |
Changes in inventories |
76 293 |
126 212 |
251 627 |
440 655 |
194 882 |
314 345 |
189 123 |
123 914 |
147 956 |
P.53 |
Acquisitions less disposals of valuables |
3 797 |
4 501 |
3 175 |
6 816 |
5 757 |
9 270 |
10 661 |
13 121 |
13 956 |
P.51c |
Consumption of fixed capital |
610 403 |
781 313 |
944 106 |
1 110 801 |
1 269 518 |
1 420 376 |
1 572 363 |
1 661 654 |
1 766 174 |
NP |
Acquisitions less disposals of non-produced assets |
0 |
130 |
4 230 |
4 060 |
78 432 |
-1 284 |
-4 816 |
-4 836 |
17 518 |
B.9 |
Net lending (+) / net borrowing (–)a |
-219 596 |
-460 393 |
-483 282 |
-766 367 |
-804 396 |
-925 548 |
-550 772 |
367 717 |
-204 322 |