| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 27 800 000.00 | 20 600 000.00 | 7 200 000.00 | 27 800 000.00 |
AR Technical installations, industrial equipment and tools | 4 500 000.00 | 4 500 000.00 | | 4 500 000.00 |
AT Other tangible assets | 60 500 000.00 | 45 800 000.00 | 14 700 000.00 | 60 500 000.00 |
AX Advances and down payments | 100 000.00 | | 100 000.00 | 100 000.00 |
BF Loans | 300 000.00 | | 300 000.00 | 300 000.00 |
BH Other financial assets | 4 200 000.00 | 200 000.00 | 4 000 000.00 | 4 200 000.00 |
BJ TOTAL (I) | 153 800 000.00 | 71 200 000.00 | 82 600 000.00 | 153 800 000.00 |
BV Advances and down payments on orders | 70 300 000.00 | | 70 300 000.00 | 70 300 000.00 |
BX Customers and related accounts | 1 093 900 000.00 | 18 700 000.00 | 1 075 200 000.00 | 1 093 900 000.00 |
BZ Other receivables | 191 400 000.00 | | 191 400 000.00 | 191 400 000.00 |
CF Cash and cash equivalents | 635 800 000.00 | | 635 800 000.00 | 635 800 000.00 |
CH Prepaid expenses | 3 100 000.00 | | 3 100 000.00 | 3 100 000.00 |
CJ TOTAL (II) | 1 994 500 000.00 | 18 700 000.00 | 1 975 800 000.00 | 1 994 500 000.00 |
CN Currency translation adjustments (V) | 13 300 000.00 | | 13 300 000.00 | 13 300 000.00 |
CO Grand total (0 to V) | 2 147 483 647.00 | 89 900 000.00 | 2 071 700 000.00 | 2 147 483 647.00 |
CS Evaluated investments - equity method | 56 400 000.00 | 100 000.00 | 56 300 000.00 | 56 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 700 000.00 | 22 700 000.00 | | 22 700 000.00 |
DB Share, merger, contribution premiums, etc. | 12 000 000.00 | 12 000 000.00 | | 12 000 000.00 |
DD Legal reserve (1) | 2 300 000.00 | 2 300 000.00 | | 2 300 000.00 |
DH Retained earnings | 20 500 000.00 | 500 000.00 | | 20 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 221 900 000.00 | 79 000 000.00 | | 221 900 000.00 |
DL TOTAL (I) | 279 400 000.00 | 116 500 000.00 | | 279 400 000.00 |
DP Provisions for Risks | 81 500 000.00 | 96 800 000.00 | | 81 500 000.00 |
DQ Provisions for Expenses | 135 200 000.00 | 182 300 000.00 | | 135 200 000.00 |
DR TOTAL (IV) | 216 700 000.00 | 279 100 000.00 | | 216 700 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 100 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 49 200 000.00 | 66 500 000.00 | | 49 200 000.00 |
DW Advances and down payments received on current orders | 91 600 000.00 | 107 900 000.00 | | 91 600 000.00 |
DX Trade payables and related accounts | 835 700 000.00 | 1 034 700 000.00 | | 835 700 000.00 |
DY Tax and social security liabilities | 162 000 000.00 | 165 800 000.00 | | 162 000 000.00 |
DZ Fixed asset liabilities and related accounts | 300 000.00 | 1 500 000.00 | | 300 000.00 |
EA Other liabilities | 14 200 000.00 | 32 100 000.00 | | 14 200 000.00 |
EB Prepaid income (2) | 387 600 000.00 | 673 800 000.00 | | 387 600 000.00 |
EC TOTAL (IV) | 1 540 600 000.00 | 2 082 300 000.00 | | 1 540 600 000.00 |
ED (V) | 35 000 000.00 | 114 400 000.00 | | 35 000 000.00 |
EE Grand total (I to V) | 2 071 700 000.00 | 2 147 483 647.00 | | 2 071 700 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 1 799 100 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 88 100 000.00 | |
FQ Other income | | | 347 500 000.00 | |
FR Total operating income (I) | | | 2 147 483 647.00 | |
FS Purchases of goods (including customs duties) | | | 61 700 000.00 | |
FW Other purchases and external expenses | | | 1 264 500 000.00 | |
FX Taxes, duties, and similar payments | | | 42 900 000.00 | |
FY Salaries and Wages | | | 290 800 000.00 | |
FZ Social Security Contributions | | | 93 800 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 900 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 10 900 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 52 300 000.00 | |
GE Other Expenses | | | 214 500 000.00 | |
GF Total Operating Expenses (II) | | | 2 037 300 000.00 | |
GG - OPERATING RESULT (I - II) | | | 197 400 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 141 100 000.00 | |
GL Other interest and similar income | | | 1 700 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 700 000.00 | |
GN Positive exchange differences | | | 12 000 000.00 | |
GP Total financial income (V) | | | 155 500 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GS Negative differences of foreign exchange | | | | |
GT Net expenses on sales of marketable securities | | | 1 800 000.00 | |
GU Total financial expenses (VI) | | | 1 800 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 700 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 351 100 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 700 000.00 | 300 000.00 | | 11 700 000.00 |
HB Exceptional income from capital transactions | 300 000.00 | | | 300 000.00 |
HC Reversals of provisions and transfers of expenses | 31 800 000.00 | | | 31 800 000.00 |
HD Total exceptional income (VII) | 43 800 000.00 | 300 000.00 | | 43 800 000.00 |
HE Exceptional expenses on management operations | 27 700 000.00 | 2 400 000.00 | | 27 700 000.00 |
HG Exceptional depreciation and provisions | 9 500 000.00 | 47 300 000.00 | | 9 500 000.00 |
HH Total exceptional expenses (VIII) | 37 200 000.00 | 49 700 000.00 | | 37 200 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 600 000.00 | -49 400 000.00 | | 6 600 000.00 |
HJ Employee participation in company results | 8 300 000.00 | 9 100 000.00 | | 8 300 000.00 |
HK Income tax | 127 500 000.00 | 66 400 000.00 | | 127 500 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 221 900 000.00 | 79 000 000.00 | | 221 900 000.00 |
