Académique Documents
Professionnel Documents
Culture Documents
Prévisions
2014 2015 2016 2017
2,617 2,724 2,820 2,904
2,630 2,737 2,834 2,919
(2,975) (2,956) (2,938) (2,919)
Prévisions
2014 2015 2016 2017
31,651.1 31,869.9 31,973.5 31,973.5 1,410.5
(11,104.3) (11,555.8) (11,964.1) (12,323.1) 326.3
___________ ___________ ___________ ___________ ___________
20,546.8 20,314.1 20,009.4 19,650.5 1,736.9
0.0
Prévisions
2014 2015 2016 2017
2,617 2,724 2,820 2,904
2,630 2,737 2,834 2,919
(2,975) (2,956) (2,938) (2,919)
488.3 451.5 408.3 358.9
(2,502) (2,617) (2,724) (2,820)
___________ ___________ ___________ ___________
259 339 401 444
Prévisions
2014 2015 2016 2017
31,651 31,870 31,974 31,974
(11,104) (11,556) (11,964) (12,323)
___________ ___________ ___________ ___________
20,547 20,314 20,009 19,650
Prévisions
2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522
2,630 2,737 2,834 2,919
(2,975) (2,956) (2,938) (2,919)
488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522
Prévisions
2014 2015 2016 2017
31,651 31,870 31,974 31,974
(11,104) (11,556) (11,964) (12,323)
___________ ___________ ___________ ___________
20,547 20,314 20,009 19,650
Résultat courant avant impôt = pre taxe profit 1,430 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
2,515 2,630 2,737 2,834 2,919
(2,993) (2,975) (2,956) (2,938) (2,919)
518.3 488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522 ###
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
Résultat courant avant impôt = pre taxe profit 1,430 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
2,515 2,630 2,737 2,834 2,919
(2,993) (2,975) (2,956) (2,938) (2,919)
518.3 488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017 2
Err:522 Err:522 Err:522 Err:522 Err:522
0 0 0 0 0
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
Compte de résultat de la cible Réalisations Budget
Millions d'€ 2010 2011 2012
CA = sales 92,322 95,358 100,761
Taux de croissance = growth rate 3.3% 5.7%
Résultat courant avant impôt = pre taxe profit 1,430 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
2,515 2,630 2,737 2,834 2,919
(2,993) (2,975) (2,956) (2,938) (2,919)
518.3 488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
31,306.7 31,651.1 31,869.9 31,973.5 31,973.5
(10,616.0) (11,104.3) (11,555.8) (11,964.1) (12,323.1)
___________ ___________ ___________ ___________ ___________
20,690.6 20,546.8 20,314.1 20,009.4 19,650.5
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
(418) (325) (232) (139) (46)
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522 2
(418) (325) (232) (139) (46)
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522 1
Prévisions
2013 2014 2015 2016 2017
5,714 4,286 2,857 1,429 0
1,429 1,429 1,429 1,429 1,429
6,429 5,000 3,571 2,143 714
Résultat courant avant impôt = pre taxe profit 1,430 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
2,515 2,630 2,737 2,834 2,919
(2,993) (2,975) (2,956) (2,938) (2,919)
518.3 488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
31,306.7 31,651.1 31,869.9 31,973.5 31,973.5 1,410.5
(10,616.0) (11,104.3) (11,555.8) (11,964.1) (12,323.1) 326.3
___________ ___________ ___________ ___________ ___________ ___________
20,690.6 20,546.8 20,314.1 20,009.4 19,650.5 1,736.9
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
(418) (325) (232) (139) (46)
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
5,714 4,286 2,857 1,429 0
1,429 1,429 1,429 1,429 1,429
6,429 5,000 3,571 2,143 714
2
6.5% 6.5% 6.5% 6.5% 6.5%
418 325 232 139 46
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
(1,429) (1,429) (1,429) (1,429) (1,429)
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522
Err:522
Compte de résultat de la cible Réalisations Budget
Millions d'€ 2010 2011 2012
CA = sales 92,322 95,358 100,761
Taux de croissance = growth rate 3.3% 5.7%
Résultat courant avant impôt = pre taxe profit 1,430 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
2,515 2,630 2,737 2,834 2,919
(2,993) (2,975) (2,956) (2,938) (2,919)
518.3 488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
31,306.7 31,651.1 31,869.9 31,973.5 31,973.5
(10,616.0) (11,104.3) (11,555.8) (11,964.1) (12,323.1)
___________ ___________ ___________ ___________ ___________
20,690.6 20,546.8 20,314.1 20,009.4 19,650.5
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
(209) (163) (116) (70) (23)
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
(209) (163) (116) (70) (23)
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
2,857 2,143 1,429 714 0
714 714 714 714 714
Prévisions
2013 2014 2015 2016 2017
20,000 20,000 20,000 20,000 20,000
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Résultat courant avant impôt = pre taxe profit 1,430 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
2,515 2,630 2,737 2,834 2,919
(2,993) (2,975) (2,956) (2,938) (2,919)
518.3 488.3 451.5 408.3 358.9
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
31,306.7 31,651.1 31,869.9 31,973.5 31,973.5 1,410.5
(10,616.0) (11,104.3) (11,555.8) (11,964.1) (12,323.1) 326.3
___________ ___________ ___________ ___________ ___________ ___________
20,690.6 20,546.8 20,314.1 20,009.4 19,650.5 1,736.9
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
(418) (325) (232) (139) (46)
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
(418) (325) (232) (139) (46)
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
5,714 4,286 2,857 1,429 0
1,429 1,429 1,429 1,429 1,429
6,429 5,000 3,571 2,143 714
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
(1,429) (1,429) (1,429) (1,429) (1,429)
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
Prévisions
2013 2014 2015 2016 2017
Err:522 Err:522 Err:522 Err:522 Err:522
Err:522 Err:522 Err:522 Err:522 Err:522
___________ ___________ ___________ ___________ ___________
Err:522 Err:522 Err:522 Err:522 Err:522
7.4
6,306
46,771
Err:522
5,714
Err:522
___________
Err:522
Err:522
20%
Err:522
Err:522