NS ten-year summary

Balance sheet

Assets

Property, plant and equipment

3,442

2,973

2,919

4,260

3,979

3,845

3,654

3,296

3,157

3,115

3,405

Real estate assets

119

124

129

135

151

170

197

194

196

169

314

Intangible non-current assets

319

345

376

484

416

357

257

225

174

125

117

Right-of-use assets

461

827

1,865

2,022

-

-

-

-

-

-

-

Investments recognised using the equity method

12

26

19

19

17

26

39

183

185

197

14

Other financial assets, including investments

197

131

160

159

159

158

267

340

226

205

176

Deferred tax assets

316

367

133

202

196

260

229

278

295

385

346

Total non-current assets

4,866

4,793

5,601

7,281

4,918

4,816

4,643

4,516

4,233

4,196

4,372

Inventories

220

176

194

184

169

161

139

138

119

109

134

Other investments

-

-

-

-

-

-

-

270

223

231

279

Trade and other receivables

676

1,219

1,175

1,144

830

648

724

659

499

545

509

Income tax receivable

-

22

13

13

16

24

4

32

32

30

11

Other current financial assets, including investments

745

478

35

8

-

-

-

-

-

-

-

Cash and cash equivalents

396

680

1,137

818

906

565

709

671

775

759

948

Assets held for sale

1,476

-

-

-

191

-

140

-

-

-

-

Total current assets

3,513

2,575

2,554

2,167

2,112

1,398

1,716

1,770

1,648

1,674

1,881

Total assets

8,379

7,368

8,155

9,448

7,030

6,214

6,359

6,286

5,881

5,870

6,253

Equity and liabilities

Equity

2,309

1,856

976

3,781

3,627

3,477

3,511

3,309

3,216

3,044

3,168

Deferred credits

128

161

197

240

275

314

328

263

112

122

134

Loans and other financial liabilities, including derivatives

1,505

1,598

1,130

656

740

551

293

440

867

730

577

Lease liabilities

377

634

1,601

1,676

-

-

-

-

-

-

-

Employee benefits

55

54

37

35

30

30

31

30

33

33

35

Provisions

310

216

179

126

119

114

100

155

140

182

277

Accruals

9

10

14

32

42

42

36

55

1

23

39

Deferred tax liabilities

-

2

93

54

48

59

160

168

169

158

153

Total non-current liabilities

2,384

2,675

3,251

2,819

1,254

1,110

948

1,111

1,322

1,248

1,215

Loans and other financial liabilities

296

196

81

99

98

201

77

488

60

57

48

Lease liabilities

87

296

465

433

-

-

-

-

-

-

-

Income tax payable

11

12

14

10

12

26

7

22

8

8

12

Trade and other liabilities

1,306

1,647

2,022

1,497

1,315

1,105

1,023

1,060

868

1,003

1,248

Deferred income

565

645

562

738

694

246

641

260

372

314

387

Provisions

74

208

581

71

24

49

37

36

35

196

175

Liabilities held for sale

1,347

-

-

-

6

-

115

-

-

-

-

Total current liabilities

3,686

3,004

3,725

2,848

2,149

1,627

1,900

1,866

1,343

1,578

1,870

Total equity and liabilities

8,379

7,535

8,155

9,448

7,030

6,214

6,359

6,286

5,881

5,870

6,253

in millions of euros

2022

2021

2020

2019

2018

2017

2016

2015

2014

2013

2012

Consolidated income statement

Revenue

3,341

6,486

6,601

6,661

5,926

5,121

5,093

4,973

4,144

3,873

4,638

Operating expenses

2,950

6,009

9,046

6,382

5,745

5,084

4,965

4,876

3,863

3,990

4,284

Share in result of investments accounted for using the equity method

-

5

2

8

14

20

142

70

40

47

-

Result from operating activities

391

482

-2,443

287

195

57

270

167

321

-70

354

Net finance income

178

-349

-21

-51

-14

-5

-9

-23

-35

-26

-25

Share in result of investments accounted for using the equity method

-

-

-

-

-

-

-

-

-

-

1

Result before income tax

569

133

-2,464

236

181

52

261

144

286

-96

330

Income tax

-37

367

-117

-21

-65

-5

-49

-26

-106

53

-67

Result for the period

532

500

-2,581

215

116

47

212

118

180

-43

263

Discontinued operations

Result from discontinued operations after tax

54

-

-

-

-

-

-

-

-

-

-