The information in the following table reflects only the individual financial statements of the subsidiaries.
| (in € millions) | Capital | Reserves and retained earnings before net income |
Share of capital held (%) |
Carrying value of shares held |
Loans and advances made by VINCI |
Sureties and guarantees given by VINCI |
Revenue excl. tax in the last financial year |
Net income/ (loss) in the last financial year |
Dividends received by VINCI |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Gross | Net | |||||||||
| A - Detailed information by entity | ||||||||||
|
1 - Subsidiaries (at least 50%-owned by VINCI) |
||||||||||
| a - French entities | ||||||||||
| VINCI Concessions | 4,307 | 2,768 | 100% | 6,536 | 6,536 | 105 | 1,278 | 1,100 | ||
| VINCI Construction | 163 | 1,012 | 100% | 1,313 | 1,313 | 295 | 21 | 263 | ||
| VINCI Energies | 123 | 1,038 | 99.34% | 1,041 | 1,041 | 83 | 313 | 321 | ||
| Eurovia | 366 | 431 | 100% | 1,034 | 1,034 | 270 | ||||
| VINCI Immobilier | 40 | 145 | 100% | 111 | 111 | 274 | 134 | 47 | 28 | |
| VINCI Colombia | 70 | (7) | 100% | 70 | 62 | 10 | - | |||
| VINCI Assurances | - | - | 99.44% | - | - | 13 | 3 | 6 | ||
| Hébert-Les Groues | 154 | (3) | 100% | 154 | 154 | 352 | 59 | 3 | ||
| Césaire-Les Groues | 26 | (1) | 100% | 26 | 26 | 56 | 5 | - | ||
| b - Foreign entities | ||||||||||
| VINCI Deutschland | 16 | 20 | 100% | 54 | 54 | 165 | 75 | |||
| VINCI Finance International | 4,789 | 629 | 100% | 4,789 | 4,789 | 4,488 | - | 15 | 28 | |
| Cobra IS | 10 | 827 | 100% | 4,924 | 4,924 | 11 | 2 | |||
| VINCI Re | 25 | 100% | 25 | 25 | ||||||
|
2 - Participations (10%- to 50%-owned by VINCI) |
||||||||||
| a - French entities | ||||||||||
| VINCI Autoroutes | 5,238 | 3,666 | 45.91% | 5,909 | 5,909 | 6,380 | 8 | 1,971 | 1, 064 | |
| b - Foreign entities | ||||||||||
| B - Information not broken down by entity |
||||||||||
|
1 - Subsidiaries not included in paragraph A (at least 50%-owned by VINCI) |
||||||||||
| a - French subsidiaries (in aggregate) | 32 | 22 | 79 | |||||||
| b - Foreign subsidiaries (in aggregate) | 4 | 2 | ||||||||
|
2 - Affiliates not included in paragraph A (10%- to 50%-owned by VINCI) |
||||||||||
| a - French companies (in aggregate) | - | - | ||||||||
| b - Foreign companies (in aggregate) | - | - | ||||||||
NB: The revenue and net income of foreign subsidiaries and affiliates are translated at the closing exchange rates.
Information about affiliates representing less than 1% of VINCI’s share capital is aggregated, in accordance with Article R.123-197-2° of the French Commercial Code.
