| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | 20 594 513.00 | 7 934 077.00 | 12 660 436.00 | 20 594 513.00 |
AB Establishment Expenses | 1 676.00 | | 1 676.00 | 1 676.00 |
AF Concessions, Patents and Similar Rights | 3 299 722.00 | 2 552 289.00 | 747 433.00 | 3 299 722.00 |
AH Goodwill | 12 363 054.00 | 103 128.00 | 12 259 926.00 | 12 363 054.00 |
AJ Other Intangible Assets | 136 948.00 | 99 199.00 | 37 749.00 | 136 948.00 |
AN Land | 7 765 098.00 | 15 419.00 | 7 749 679.00 | 7 765 098.00 |
AP Buildings | 45 652 840.00 | 17 487 375.00 | 28 165 465.00 | 45 652 840.00 |
AR Technical installations, industrial equipment and tools | 86 884 866.00 | 65 066 737.00 | 21 818 129.00 | 86 884 866.00 |
AT Other tangible assets | 16 074 963.00 | 11 637 505.00 | 4 437 458.00 | 16 074 963.00 |
AV Fixed assets in progress | 3 474 181.00 | | 3 474 181.00 | 3 474 181.00 |
AX Advances and down payments | 53 038.00 | | 53 038.00 | 53 038.00 |
BB Receivables related to investments | 2 985 079.00 | | 2 985 079.00 | 2 985 079.00 |
BD Other fixed assets | 59 016.00 | 6 202.00 | 52 814.00 | 59 016.00 |
BF Loans | 4 530 493.00 | | 4 530 493.00 | 4 530 493.00 |
BH Other financial assets | 3 950 785.00 | 47 922.00 | 3 902 863.00 | 3 950 785.00 |
BJ TOTAL (I) | 193 643 439.00 | 98 514 418.00 | 95 129 021.00 | 193 643 439.00 |
BL Raw materials, supplies | 2 877 173.00 | | 2 877 173.00 | 2 877 173.00 |
BR Intermediate and finished products | 7 322 042.00 | | 7 322 042.00 | 7 322 042.00 |
BT Goods | 799 497.00 | | 799 497.00 | 799 497.00 |
BV Advances and down payments on orders | 4 428 205.00 | | 4 428 205.00 | 4 428 205.00 |
BX Customers and related accounts | 385 895 817.00 | 5 132 658.00 | 380 763 159.00 | 385 895 817.00 |
BZ Other receivables | 101 569 792.00 | 7 910.00 | 101 561 882.00 | 101 569 792.00 |
CB Subscribed and called capital, not paid | | | | |
CD Marketable securities | 2 620 733.00 | 146 043.00 | 2 474 690.00 | 2 620 733.00 |
CF Cash and cash equivalents | 121 405 791.00 | | 121 405 791.00 | 121 405 791.00 |
CH Prepaid expenses | 10 164 593.00 | | 10 164 593.00 | 10 164 593.00 |
CJ TOTAL (II) | 727 303 509.00 | 5 521 611.00 | 721 781 898.00 | 727 303 509.00 |
CM Bond redemption premiums (IV) | 688 236.00 | | 688 236.00 | 688 236.00 |
CN Currency translation adjustments (V) | 169 335.00 | | 169 335.00 | 169 335.00 |
CO Grand total (0 to V) | 942 229 688.00 | 111 970 106.00 | 830 259 582.00 | 942 229 688.00 |
CS Evaluated investments - equity method | 142 303.00 | | 142 303.00 | 142 303.00 |
CU Other investments | 66 025 768.00 | 408 439.00 | 65 617 328.00 | 66 025 768.00 |
CX Development or Research and Development Expenses | 2 059 112.00 | 1 498 642.00 | 560 470.00 | 2 059 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 786 225.00 | 31 306 058.00 | | 30 786 225.00 |
DB Share, merger, contribution premiums, etc. | 3 497 000.00 | 3 497 000.00 | | 3 497 000.00 |
DD Legal reserve (1) | 1 363 494.00 | 1 148 110.00 | | 1 363 494.00 |
DG Other reserves | 21 230 156.00 | 18 041 472.00 | | 21 230 156.00 |
DH Retained earnings | 420 161.00 | -247 539.00 | | 420 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 628 845.00 | | | 1 628 845.00 |
DK Regulated provisions | 103 454.00 | | | 103 454.00 |
DL TOTAL (I) | 51 259 315.00 | 47 887 375.00 | | 51 259 315.00 |
DO TOTAL (II) | 2 117 208.00 | -413 957.00 | | 2 117 208.00 |
DP Provisions for Risks | 29 969 738.00 | 27 938 821.00 | | 29 969 738.00 |
DQ Provisions for Expenses | 9 405 401.00 | 7 351 468.00 | | 9 405 401.00 |
DR TOTAL (IV) | 39 535 616.00 | 37 798 717.00 | | 39 535 616.00 |
DS Convertible Bond Issues | 11 852 219.00 | | | 11 852 219.00 |
DT Other Bond Issues | 11 330 220.00 | 12 390 230.00 | | 11 330 220.00 |
DU Loans and Debts from Credit Institutions (3) | 80 042 186.00 | 88 047 919.00 | | 80 042 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 343 183.00 | 595 579.00 | | 343 183.00 |
DW Advances and down payments received on current orders | 33 848 746.00 | 35 366 157.00 | | 33 848 746.00 |
DX Trade payables and related accounts | 313 566 017.00 | 252 065 863.00 | | 313 566 017.00 |
DY Tax and social security liabilities | 102 587 337.00 | 97 417 136.00 | | 102 587 337.00 |
DZ Fixed asset liabilities and related accounts | 1 159 677.00 | 2 856 840.00 | | 1 159 677.00 |
EA Other liabilities | 47 822 669.00 | 46 630 300.00 | | 47 822 669.00 |
EB Prepaid income (2) | 146 647 408.00 | 110 954 482.00 | | 146 647 408.00 |
EC TOTAL (IV) | 737 347 443.00 | 646 324 506.00 | | 737 347 443.00 |
ED (V) | 1 025.00 | | | 1 025.00 |
EE Grand total (I to V) | 830 259 582.00 | 731 596 641.00 | | 830 259 582.00 |
EG Accrued income and payables due within one year | 95 840 910.00 | | | 95 840 910.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 939 655.00 | | | 10 939 655.00 |
P2 LIABILITIES - Gross Technical Reserves | 3 885 839.00 | 1 199 206.00 | | 3 885 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 6 856 897.00 | |
FD Production sold - goods | | | 26 094 084.00 | |
FG Production sold - services | | | 1 096 326 791.00 | |
FJ Net sales | | | 1 129 277 772.00 | |
FM Inventory production | | | 12 158 876.00 | |
FN Capitalized production | | | 2 346 242.00 | |
FO Operating subsidies | | | 375 627.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 323 358.00 | |
FQ Other income | | | 12 092 036.00 | |
FR Total operating income (I) | | | 1 171 573 911.00 | |
FS Purchases of goods (including customs duties) | | | 5 094 559.00 | |
FT Inventory change (goods) | | | 205 034.00 | |
FU Purchases of raw materials and other supplies | | | 135 940 360.00 | |
FV Inventory change (raw materials and supplies) | | | 6 532 314.00 | |
FW Other purchases and external expenses | | | 780 140 715.00 | |
FX Taxes, duties, and similar payments | | | 11 369 304.00 | |
FY Salaries and Wages | | | 136 438 601.00 | |
FZ Social Security Contributions | | | 47 668 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 500 449.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 131 283.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 13 540 381.00 | |
GE Other Expenses | | | 12 904 670.00 | |
GF Total Operating Expenses (II) | | | 1 163 465 942.00 | |
GG - OPERATING RESULT (I - II) | | | 8 107 969.00 | |
GH Attributed profit or transferred loss (III) | | | 610 110.00 | |
GI Supported loss or transferred profit (IV) | | | 117 618.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 658.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 658 231.00 | |
GM Reversals of provisions and transfers of expenses | | | 425 700.00 | |
GN Positive exchange differences | | | 518 674.00 | |
GO Net income from sales of marketable securities | | | 12 697.00 | |
GP Total financial income (V) | | | 2 733 960.00 | |
GQ Financial allocations to depreciation and provisions | | | 406 746.00 | |
GR Interest and similar expenses | | | 3 238 076.00 | |
GS Negative differences of foreign exchange | | | 677 762.00 | |
GU Total financial expenses (VI) | | | 4 322 581.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 588 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 011 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 958 839.00 | 393 196.00 | | 958 839.00 |
HB Exceptional income from capital transactions | 1 669 526.00 | 861 511.00 | | 1 669 526.00 |
HC Reversals of provisions and transfers of expenses | 189 320.00 | 12 001.00 | | 189 320.00 |
HD Total exceptional income (VII) | 2 817 685.00 | 1 266 708.00 | | 2 817 685.00 |
HE Exceptional expenses on management operations | 3 787 406.00 | 1 921 243.00 | | 3 787 406.00 |
HF Exceptional expenses on capital transactions | 1 478 197.00 | 716 453.00 | | 1 478 197.00 |
HG Exceptional depreciation and provisions | 143 102.00 | 32 501.00 | | 143 102.00 |
HH Total exceptional expenses (VIII) | 5 408 705.00 | 2 670 197.00 | | 5 408 705.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 591 020.00 | -1 403 489.00 | | -2 591 020.00 |
HK Income tax | 1 944 530.00 | 4 311 853.00 | | 1 944 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 969 070.00 | | | 17 969 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 340 224.00 | | | 16 340 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 628 845.00 | | | 1 628 845.00 |
R1 Income Statement - Premiums - Earned Contributions | -3 924 856.00 | -1 833 662.00 | | -3 924 856.00 |
R5 Net income of consolidated companies | 6 401 146.00 | 3 918 153.00 | | 6 401 146.00 |
R6 Group Income (Consolidated Net Income) | 6 431 605.00 | 2 125 570.00 | | 6 431 605.00 |
R7 Share of minority interests (Non-group income) | 2 545 766.00 | 926 364.00 | | 2 545 766.00 |
R8 Net income, group share (parent company share) | 3 885 839.00 | 1 199 206.00 | | 3 885 839.00 |
| |
| 6 - Income statement (continued) | Amount year N | Amount year N-1 | | |
PE DEPRECIATION Total including other intangible assets | 292.00 | 1 489.00 | | 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 038.00 | | | 72 038.00 |
| |
| 7 - Income statement (continued) | Amount year N | Amount year N-1 | | |
3Z Total regulated provisions | 31 416.00 | 72 038.00 | | 31 416.00 |
4N Provisions for fines and penalties | | | | |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 307 088.00 | 195 335.00 | 307 088.00 | 307 088.00 |
7B Total provisions for depreciation | 408 440.00 | | | 408 440.00 |
7C Grand total | 746 944.00 | 267 373.00 | 307 088.00 | 746 944.00 |
UE of which provisions and reversals: - Operating | | 26 000.00 | | |
UG - Financial | | 169 335.00 | 307 088.00 | |
UJ - Exceptional | | | 72 038.00 | |
| |
| 8 - Income statement (continued) | Amount year N | Amount year N-1 | | |
7Y Gross convertible bonds with a maturity of up to one year | 118 522 201.00 | 2 368 299.00 | 3 483 921.00 | 118 522 201.00 |
8B Suppliers and Related Accounts | 3 432 728.00 | 3 432 728.00 | | 3 432 728.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 883 400.00 | 4 883 400.00 | | 4 883 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68 636 556.00 | 68 636 556.00 | | 68 636 556.00 |
8L Deferred income | 26 681.00 | 26 681.00 | | 26 681.00 |
UL Receivables related to investments | 5 099 541.00 | | | 5 099 541.00 |
UP Loans | 4 569 930.00 | | | 4 569 930.00 |
UT Other financial assets | 55 483 790.00 | | | 55 483 790.00 |
UX Other trade receivables | 42 542 309.00 | | | 42 542 309.00 |
VG Loans with a maturity of up to one year at origin | 10 939 655.00 | 10 939 655.00 | | 10 939 655.00 |
VH Loans with a maturity of more than one year at origin | 14 442 620.00 | 5 553 591.00 | 8 169 030.00 | 14 442 620.00 |
VJ Loans taken out during the year | 2 550 000.00 | | | 2 550 000.00 |
VK Loans repaid during the year | 6 099 001.00 | | | 6 099 001.00 |
VS Prepaid expenses | 53 150.00 | | | 53 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 748 720.00 | 42 595 459.00 | 65 153 261.00 | 107 748 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 213 861.00 | 95 840 910.00 | 11 652 950.00 | 114 213 861.00 |
