| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200 000.00 | | 200 000.00 | 200 000.00 |
BH Other financial assets | 1 181 400 000.00 | 400 000.00 | 1 181 000 000.00 | 1 181 400 000.00 |
BJ TOTAL (I) | 1 181 600 000.00 | 400 000.00 | 1 181 200 000.00 | 1 181 600 000.00 |
BV Advances and down payments on orders | 200 000.00 | | 200 000.00 | 200 000.00 |
BX Customers and related accounts | 8 500 000.00 | | 8 500 000.00 | 8 500 000.00 |
BZ Other receivables | 52 900 000.00 | | 52 900 000.00 | 52 900 000.00 |
CD Marketable securities | 99 100 000.00 | 2 900 000.00 | 96 200 000.00 | 99 100 000.00 |
CF Cash and cash equivalents | 262 100 000.00 | | 262 100 000.00 | 262 100 000.00 |
CJ TOTAL (II) | 422 800 000.00 | 2 900 000.00 | 419 900 000.00 | 422 800 000.00 |
CM Bond redemption premiums (IV) | 700 000.00 | | 700 000.00 | 700 000.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 1 610 000 000.00 | 3 300 000.00 | 1 606 800 000.00 | 1 610 000 000.00 |
CW Deferred expenses or loan issuance costs | 5 200 000.00 | | 5 200 000.00 | 5 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 83 800 000.00 | 83 800 000.00 | | 83 800 000.00 |
DB Share, merger, contribution premiums, etc. | 122 300 000.00 | 741 900 000.00 | | 122 300 000.00 |
DD Legal reserve (1) | 8 400 000.00 | 44 700 000.00 | | 8 400 000.00 |
DG Other reserves | | 54 300 000.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 278 900 000.00 | -626 900 000.00 | | 278 900 000.00 |
DK Regulated provisions | 200 000.00 | | | 200 000.00 |
DL TOTAL (I) | 493 600 000.00 | 297 700 000.00 | | 493 600 000.00 |
DP Provisions for Risks | 29 500 000.00 | 15 700 000.00 | | 29 500 000.00 |
DQ Provisions for Expenses | 100 000.00 | 9 000 000.00 | | 100 000.00 |
DR TOTAL (IV) | 29 700 000.00 | 24 600 000.00 | | 29 700 000.00 |
DT Other Bond Issues | 307 100 000.00 | 307 500 000.00 | | 307 100 000.00 |
DU Loans and Debts from Credit Institutions (3) | 444 100 000.00 | 542 600 000.00 | | 444 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 000 000.00 | 260 000 000.00 | | 147 000 000.00 |
DX Trade payables and related accounts | 1 400 000.00 | 14 700 000.00 | | 1 400 000.00 |
DY Tax and social security liabilities | 7 100 000.00 | 9 300 000.00 | | 7 100 000.00 |
DZ Fixed asset liabilities and related accounts | 4 300 000.00 | 4 800 000.00 | | 4 300 000.00 |
EA Other liabilities | 132 700 000.00 | 586 600 000.00 | | 132 700 000.00 |
EB Prepaid income (2) | | 100 000.00 | | |
EC TOTAL (IV) | 1 043 700 000.00 | 172 550 000.00 | | 1 043 700 000.00 |
ED (V) | 39 700 000.00 | | | 39 700 000.00 |
EE Grand total (I to V) | 1 606 800 000.00 | 2 047 900 000.00 | | 1 606 800 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 17 400 000.00 | |
FJ Net sales | | | 17 400 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 000 000.00 | |
FQ Other income | | | 100 000.00 | |
FR Total operating income (I) | | | 25 500 000.00 | |
FW Other purchases and external expenses | | | 10 100 000.00 | |
FX Taxes, duties, and similar payments | | | 1 000 000.00 | |
FY Salaries and Wages | | | 6 300 000.00 | |
FZ Social Security Contributions | | | 3 300 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 500 000.00 | |
GE Other Expenses | | | 22 900 000.00 | |
GF Total Operating Expenses (II) | | | 45 200 000.00 | |
GG - OPERATING RESULT (I - II) | | | -19 700 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 100 000.00 | |
GL Other interest and similar income | | | 2 300 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 596 400 000.00 | |
GN Positive exchange differences | | | 2 300 000.00 | |
GP Total financial income (V) | | | 902 100 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 600 000.00 | |
GR Interest and similar expenses | | | 20 700 000.00 | |
GS Negative differences of foreign exchange | | | 2 200 000.00 | |
GU Total financial expenses (VI) | | | 23 500 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 878 600 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 858 900 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 183 200 000.00 | 1 100 000.00 | | 183 200 000.00 |
HD Total exceptional income (VII) | 183 200 000.00 | 1 100 000.00 | | 183 200 000.00 |
HF Exceptional expenses on capital transactions | 848 200 000.00 | 9 200 000.00 | | 848 200 000.00 |
HG Exceptional depreciation and provisions | 200 000.00 | | | 200 000.00 |
HH Total exceptional expenses (VIII) | 848 400 000.00 | 9 200 000.00 | | 848 400 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -665 200 000.00 | -8 100 000.00 | | -665 200 000.00 |
HK Income tax | -85 200 000.00 | -18 300 000.00 | | -85 200 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 110 800 000.00 | 74 400 000.00 | | 1 110 800 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 831 900 000.00 | 701 400 000.00 | | 831 900 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 278 900 000.00 | -626 900 000.00 | | 278 900 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 24 600 000.00 | 21 900 000.00 | 16 900 000.00 | 24 600 000.00 |
7C Grand total | 24 600 000.00 | 21 900 000.00 | 16 900 000.00 | 24 600 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 307 100 000.00 | 7 100 000.00 | 300 000 000.00 | 307 100 000.00 |
8A Miscellaneous Loans and Financial Debts | 147 000 000.00 | 147 000 000.00 | | 147 000 000.00 |
8B Suppliers and Related Accounts | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
8C Staff and Related Accounts | 2 700 000.00 | 2 700 000.00 | | 2 700 000.00 |
8D Social Security and Other Social Organizations | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 300 000.00 | 4 300 000.00 | | 4 300 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 500 000.00 | 7 500 000.00 | | 7 500 000.00 |
UT Other financial assets | 3 800 000.00 | 3 800 000.00 | | 3 800 000.00 |
UX Other trade receivables | 8 500 000.00 | 8 500 000.00 | | 8 500 000.00 |
VB VAT | 300 000.00 | 300 000.00 | | 300 000.00 |
VC Group and associates | 10 700 000.00 | 10 700 000.00 | | 10 700 000.00 |
VG Loans with a maturity of up to one year at origin | 300 000.00 | 300 000.00 | | 300 000.00 |
VH Loans with a maturity of more than one year at origin | 443 800 000.00 | 199 000 000.00 | | 443 800 000.00 |
VI Group and Associates | 125 100 000.00 | 125 100 000.00 | | 125 100 000.00 |
VM Income taxes | 34 800 000.00 | 34 800 000.00 | | 34 800 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 100 000.00 | 7 100 000.00 | | 7 100 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 100 000.00 | 7 100 000.00 | | 7 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 200 000.00 | 65 200 000.00 | | 65 200 000.00 |
VX Guaranteed Bonds | 500 000.00 | 500 000.00 | | 500 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 043 700 000.00 | 499 000 000.00 | 300 000 000.00 | 1 043 700 000.00 |
