The information in the following table reflects only the individual financial statements of the subsidiaries.
| (in € millions) | Equity | Share of capital held | Carrying amount of shares held | Net amount of 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 in the last financial year | |
|---|---|---|---|---|---|---|---|---|---|
| Gross | Net | ||||||||
| A – Subsidiaries | |||||||||
| (at least 50%-owned by VINCI) | |||||||||
| 1 – Detailed information for each subsidiary | |||||||||
| VINCI Concessions |
14,738 |
100% |
9,636 |
9,636 |
- | - | 149 | 891 | - |
| VINCI Construction | 2,854 | 100% | 2,347 |
2,347 |
- | - | - | 872 |
527 |
| VINCI Energies |
1,625 |
99,35% |
1,042 |
1,042 | 444 | - | 188 | 433 |
377 |
| VINCI Immobilier |
276 |
100% |
261 |
261 |
108 |
- | 2 |
78 |
- |
| VINCI Colombia | 42 | 100% | 70 | 43 | - | - | - | (0) | - |
| Hébert-Les Groues |
117 |
100% |
154 |
154 |
352 |
- |
28 |
(6) |
- |
| Césaire-Les Groues |
19 |
100% |
26 |
26 |
58 |
- |
5 |
(1) |
- |
| Aviso |
9 |
100% |
17 |
9 |
- | - |
74 |
3 |
- |
| VINCI Deutschland |
382 |
100% |
54 |
54 |
- | - | - |
168 |
135 |
| VINCI Finance International |
5,444 |
100% |
4,789 |
4,789 |
60 |
- | - |
132 |
183 |
| Cobra IS |
1,186 |
100% |
5,371 |
5,371 |
- | - |
447 |
388 |
- |
| VINCI Re |
35 |
100% |
35 |
35 |
- | - |
23 |
- | - |
| 2 – Aggregate information for subsidiaries not included in section 1 | |||||||||
| Subsidiaries (in aggregate) | - | - |
40 |
24 |
- | - | - | - |
7 |
| Total subsidiaries | - | - |
23,842 |
23,791 |
1,021 |
- | - | - |
1,229 |
| B – Affiliates | |||||||||
| (10%- to 50%-owned by VINCI) | |||||||||
| 1 – Detailed information for each affiliate | |||||||||
| VINCI Autoroutes |
11,462 |
45,91% |
5,909 |
5,259 |
5,500 |
- |
8 |
1,999 |
685 |
| NatPower |
(5) |
15% |
34 |
34 |
0 |
- | 2 |
(13) |
- |
| 2 – Aggregate information for affiliates not included in section 1 | |||||||||
| Affiliates (in aggregate) | - | - |
0 |
0 |
- | - | - | - | - |
| Total affiliates | - | - |
5,943 |
5,293 |
5,500 |
- | - | - |
685 |
| Total subsidiaries and affiliates (A + B) | - | - |
29,784 |
29,084 |
6,521 |
- | - | - |
1,914 |
NB: The revenue and net income of foreign subsidiaries and affiliates are translated at exchange rates at 31 December.
