PDF (329.14 kB) - Crédit Agricole
PDF (329.14 kB) - Crédit Agricole
PDF (329.14 kB) - Crédit Agricole
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Pro Forma and Consolidated Financial Statements - First-half 2003 - <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
First-half 2003<br />
Financial Statements
Pro forma consolidated financial statements - First-half 2003 - <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
First-half 2003<br />
Pro forma consolidated<br />
financial statements
Pro forma consolidated<br />
financial statements<br />
Contents<br />
» Pro forma <strong>Crédit</strong> <strong>Agricole</strong> S.A. and <strong>Crédit</strong> Lyonnais consolidated balance sheets<br />
» Pro forma <strong>Crédit</strong> <strong>Agricole</strong> S.A. and <strong>Crédit</strong> Lyonnais consolidated statements<br />
of off-balance sheet commitments<br />
[02]<br />
[04]<br />
» Pro forma <strong>Crédit</strong> <strong>Agricole</strong> S.A. and <strong>Crédit</strong> Lyonnais consolidated statements of income<br />
» Notes to pro forma consolidated financial statements<br />
» Note 1 - Scope of pro forma consolidated accounts<br />
» Note 2 - Methods used to prepare the pro forma accounts<br />
» Note 3 - Due from banks<br />
» Note 4 - Customer-related items and lease financing<br />
» Note 5 - Securities: analysis by type<br />
» Note 6 - Investments, including investments in unconsolidated subsidiary<br />
and affiliated companies and other long-term equity investments<br />
[05]<br />
[06]<br />
[06]<br />
[06]<br />
[07]<br />
[08]<br />
[09]<br />
[10]<br />
» Note 7 - Investments in equity affiliates<br />
» Note 8 - Intangible assets, bank premises and equipment<br />
» Note 9 - Allowances and reserves deducted from assets<br />
» Note 10 - Goodwill<br />
» Note 11 - Due to banks<br />
» Note 12 - Customer-related items<br />
» Note 13 - Debts represented by a security: analysis by maturity date<br />
» Note 14 - General reserves for expenses and losses<br />
» Note 15 - Fund for General Banking Risks<br />
» Note 16 - Subordinated debt: analysis by maturity date and issue currency<br />
»<br />
[11]<br />
[11]<br />
[12]<br />
[12]<br />
[13]<br />
[13]<br />
[14]<br />
[14]<br />
[15]<br />
[15]<br />
Note 17 - Preferred shares [16]<br />
» Note 18 - Net interest income and related revenues<br />
» Note 19 - Net commission and fee income<br />
» Note 20 - Risk-related costs<br />
»<br />
[16]<br />
[17]<br />
[17]<br />
Note 21 - Net income (loss) on fixed assets [18]<br />
» Note 22 - Corporate income tax<br />
» Note 23 - Extraordinary items<br />
» Note 24 - Information relating to income from banking activities<br />
» Note 25 - Insurance activities<br />
[19]<br />
[20]<br />
[20]<br />
[25]<br />
[1]<br />
Contents
» Pro forma <strong>Crédit</strong> <strong>Agricole</strong> S.A. and <strong>Crédit</strong> Lyonnais<br />
consolidated balance sheets<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
Assets Notes 30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros) pro forma pro forma pro forma<br />
Cash, money market and interbank items 188,617 177,570 182,211<br />
Cash, due from central banks and French postal system 10,103 13,999 6,381<br />
Treasury bills and similar items 5 74,404 62,915 68,087<br />
Due from banks 3 104,110 100,656 107,743<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 3 155,309 149,901 146,344<br />
Customer-related items 4 166,558 152,264 153,188<br />
Lease financing 4 12,843 12,642 12,429<br />
Securities 80,238 75,245 82,494<br />
Bonds and other fixed-income securities 5 51,754 44,915 46,063<br />
Shares and other variable-income securities 5 28,484 30,330 36,431<br />
Insurance companies’ investments 25 120,335 114,690 110,964<br />
Re-insurers' share in technical reserves 272 192 143<br />
Investments, bank premises and equipment 21,328 20,772 20,594<br />
Investments, including investments in unconsolidated<br />
subsidiaries and other long-term equity investments 6 2,804 2,724 2,817<br />
Investments in companies accounted by the equity method 7 11,802 11,455 11,120<br />
Intangible assets, bank premises and equipment 8 6,722 6,593 6,657<br />
Goodwill 10 9,679 8,419 8,694<br />
Other assets, sundry accounts and prepaid expenses 68,947 44,808 48,070<br />
Other assets 47,265 31 ,044 31,818<br />
Other assets related to insurance activities 865 754 785<br />
Sundry accounts and prepaid expenses 20,817 13,010 15,467<br />
Total assets 824,126 756,503 765,131<br />
[2]
Liabilities and shareholders' equity Notes 30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros) pro forma pro forma pro forma<br />
Money market and interbank items 138,043 141,719 160,035<br />
Due to central banks and current accounts with French postal system 152 117 151<br />
Due to banks 11 137,891 141,602 159,884<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 11 16,235 18,943 20,140<br />
Customer-related items 304,711 283,877 277,116<br />
Special savings schemes 12 174,606 168,883 163,896<br />
Other accounts 12 130,105 114,994 113,220<br />
Debts represented by a security 13 102,413 90,801 95,753<br />
Insurance companies’ technical reserves 117,536 111,550 108,092<br />
Other liabilities, sundry accounts and unearned income 92,914 65,261 58,421<br />
Other liabilities 69,457 45,249 38,248<br />
Other liabilities related to insurance activities 493 604 446<br />
Sundry accounts and unearned income 22,964 19,408 19,727<br />
Reserves and subordinated debt 25,688 19,599 20,978<br />
General reserves for expenses and losses 14 5,276 5,177 5,314<br />
Guarantee deposits given to mutual societies 22 18 13<br />
Subordinated debt 16 20,390 14,404 15,651<br />
Fund for General Banking Risks 15 2,055 2,078 2,126<br />
Minority interests 3,903 2,525 2,677<br />
Consolidated shareholders' equity 20,628 20,150 19,793<br />
Share capital 3,923 3,963 3,963<br />
Additional paid-in capital 10,962 10,978 10,978<br />
Government investment grants 127 121 121<br />
Consolidated reserves and retained earnings 4,882 3,842 4,044<br />
Net income for the year 734 1,246 687<br />
Total liabilities and shareholders’ equity 824,126 756,503 765,131<br />
[3]
»Pro forma <strong>Crédit</strong> <strong>Agricole</strong> S.A. and<br />
<strong>Crédit</strong> Lyonnais consolidated statements of<br />
off-balance sheet commitments<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros) pro forma pro forma pro forma<br />
Guarantees and commitments given 194,167 178,544 167,559<br />
Financing commitments given 107,655 95,536 95,699<br />
Financing commitments to banks and credit institutions 17,048 12,365 14,553<br />
Commitments to <strong>Crédit</strong> <strong>Agricole</strong> entities 687 1,065 1,211<br />
Commitments to customers 89,920 82,106 79,935<br />
Guarantees given 69,851 78,525 59,153<br />
Guarantees to banks and credit institutions 20,119 11,915 15,665<br />
Guarantees to <strong>Crédit</strong> <strong>Agricole</strong> entities 3,047 3,098 25<br />
Guarantees and commitments to customers (1) 46,685 63,512 43,463<br />
Guarantees given to insurance activities 816 881 830<br />
Commitments on securities 15,845 3,602 11,877<br />
Securities acquired with purchase or redemption option 4 0 3<br />
Other commitments 15,841 3,602 11,874<br />
30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros) pro forma pro forma pro forma<br />
Guarantees and commitments received 94,920 93,791 78,142<br />
Financing commitments received 24,199 18,368 12,156<br />
Financing commitments from banks and credit institutions 15,338 10,346 7,840<br />
Financing commitments from <strong>Crédit</strong> <strong>Agricole</strong> entities 4,082 4,342 2,967<br />
Commitments from customers 4,779 3,680 1,349<br />
Guarantees received 42,030 60,394 40,665<br />
Guarantees from banks and credit institutions (1) 16,563 33,338 14,428<br />
Guarantees from <strong>Crédit</strong> <strong>Agricole</strong> entities 6 6 6<br />
Guarantees from customers<br />
Guarantees received to insurance<br />
25,461 27,050 26,231<br />
activities 14,658 9,654 9,385<br />
Commitments on securities 14,033 5,375 15,936<br />
Securities sold under repurchase agreements<br />
Other commitments received 14,033 5,375 15,936<br />
(1) At 31 December 2002, these commitments included the guarantee given by <strong>Crédit</strong> <strong>Agricole</strong> Indosuez and the counter-guarantee<br />
received from the Regional Banks within the framework of the public cash and share exchange tender offer for the capital of <strong>Crédit</strong><br />
Lyonnais issued on 16 December 2002.<br />
[4]
»Pro forma <strong>Crédit</strong> <strong>Agricole</strong> S.A. and <strong>Crédit</strong> Lyonnais<br />
consolidated statements of income<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
Notes 30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros) pro forma pro forma pro forma<br />
Net interest income and related revenues<br />
Interest receivable and similar income 18 13,210 35,055 16,660<br />
Interest payable and similar expense 18 (11,389) (31,599) (15,039)<br />
Income from variable-income securities 133 212 145<br />
Net commission and fee income<br />
Net income from financial transactions<br />
19 1,018 2,094 1,094<br />
Net income (loss) from trading transactions 1,970 3,309 1,743<br />
Net gains (losses) from transactions on securities available for sale (42) 382 285<br />
Other net banking income 194 342 189<br />
Gross margin on insurance activities 1,103 1,813 917<br />
Net income from other activities 31 51 21<br />
Net banking income 24.1 6,228 11,659 6,015<br />
Operating expenses (4,165) (8,198) (4,076)<br />
Personnel costs (2,481) (4,859) (2,469)<br />
Other operating expenses (1,684) (3,339) (1,607)<br />
Depreciation and amortisation (263) (502) (268)<br />
Gross operating income 1,800 2,959 1,671<br />
Risk-related costs 20 (546) (770) (344)<br />
Net operating income 1 ,254 2,189 1,327<br />
Share of net income (losses) of equity affiliates 431 474 208<br />
Net income (loss) on fixed assets 21 (89) (124) (103)<br />
Net ordinary income (before tax) 1,596 2,539 1,432<br />
Net extraordinary items 23 (36) (166) (125)<br />
Corporate income tax 22 (376) (428) (266)<br />
Amortisation of goodwill (333) (622) (316)<br />
Net allocation to the Fund for General Banking Risks 59 98 51<br />
Net income before minority interests 910 1,421 776<br />
Minority interests 176 175 89<br />
Consolidated net income 734 1,246 687<br />
Consolidated net earnings per share (in EUR) 1.113 0.942 1.039<br />
The methods used to calculate basic earnings per share are based on Opinion 27 of the French Order of Chartered Accountants<br />
(avis n° 27 de l'Ordre des Experts Comptables). Basic earnings per share correspond to consolidated net income divided by the<br />
weighted average number of shares outstanding over the year.<br />
[5]
»Notes to pro forma consolidated<br />
financial statements<br />
Accounting methods used in the preparation<br />
of <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group pro forma consolidated accounts<br />
»Note 1 - Scope of pro forma<br />
consolidated accounts<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. has held a 92.55% equity<br />
interest in <strong>Crédit</strong> Lyonnais since 19 June 2003,<br />
and the latter is therefore fully consolidated in<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. Group’s consolidated accounts<br />
at 30 June 2003 in accordance with the methods<br />
described in note 2 to the accounts published<br />
herewith.<br />
For the sake of comparison between first-half<br />
2003 financial data and data for earlier periods,<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. Group has prepared pro forma<br />
accounts for first-half 2003, full-year 2002 and<br />
first-half 2002 in order to reflect company assets<br />
and earnings components as if the 92.55%<br />
shareholding in <strong>Crédit</strong> Lyonnais had been acquired<br />
prior to 1 January 2002.<br />
Concerning the acquisition of Finaref: because of<br />
significant changes that occurred in Finaref’s equity<br />
investments and consolidation scope in 2002, the<br />
resulting technical complexities have made it<br />
impossible to draw up pro forma accounts for this<br />
group.<br />
»Note 2 - Methods used to prepare<br />
the pro forma accounts<br />
As a general rule, the same accounting principles<br />
and methods have been applied in drawing up<br />
the pro forma consolidated accounts as those used<br />
to prepare the published consolidated accounts<br />
of <strong>Crédit</strong> <strong>Agricole</strong> S.A. at the relevant closing dates.<br />
Any changes of accounting principle or method<br />
applied to the pro forma accounts were made at<br />
the same date as for the published accounts.<br />
The scope of consolidation comprises the<br />
consolidated subsidiaries and affiliates of <strong>Crédit</strong><br />
<strong>Agricole</strong> S.A. and <strong>Crédit</strong> Lyonnais SA at the<br />
aforementioned closing dates. <strong>Crédit</strong> Lyonnais<br />
Group is fully-consolidated.<br />
[6]<br />
The opening value of <strong>Crédit</strong> Lyonnais shares held<br />
by <strong>Crédit</strong> <strong>Agricole</strong> S.A. (EUR 17.201 billion) is the<br />
figure recorded in the consolidated accounts at<br />
30 June 2003. This figure is adjusted for acquisition<br />
costs and for the value of <strong>Crédit</strong> Lyonnais shares<br />
held by Banca Intesa and contributed by that bank.<br />
A notional value has been calculated for goodwill<br />
at 1 January 2001 to enable it to correspond to<br />
actual goodwill recognised at 30 June 2003, less<br />
theoretical amortisation accrued since the<br />
beginning of 2001.<br />
Funding instruments utilised correspond to the<br />
difference between the purchase cost of the <strong>Crédit</strong><br />
Lyonnais shares and that of the <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
shares exchanged for them. They include: hybrid<br />
equity instruments subscribed by the Regional<br />
Banks (EUR 1.85 billion), perpetual subordinated<br />
notes (EUR 2.2 billion), preference shares (EUR<br />
0.430 billion), shareholders’ current account<br />
advances (EUR 2.2 billion) and cash and<br />
equivalents (EUR 4.2 billion).<br />
The total funding cost amounted to around 5%.
Note 3 - Due from banks<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Total Accrued Total pro forma pro forma<br />
gross value interest<br />
receivable<br />
Banks<br />
Deposits and loans:<br />
- Demand deposits 23,554 28 23,582 21,429 27,083<br />
- Time deposits<br />
Securities purchased under<br />
21,506 216 21,722 22,593 29,288<br />
agreements to resell (repos) 1,965 8 1,973 2,190 2,430<br />
Pledged securities 56,752 66 56,818 54,473 47,152<br />
Subordinated debt 458 2 460 444 2,235<br />
Total gross value 104,235 320 104,555 101,129 108,188<br />
Allowances (445) (473) (445)<br />
Net balance sheet amount<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions<br />
104,110 100,656 107,743<br />
Current accounts 6,181 10 6,191 4,875 3,776<br />
Time deposits and advances 148,882 88 148,970 144,878 142,401<br />
Subordinated debt 224 224 227 246<br />
Total gross value 155,287 98 155,385 149,980 146,423<br />
Allowances (76) (79) (79)<br />
Net balance sheet amount 155,309 149,901 146,344<br />
[7]
Note 4 - Customer-related items and lease financing<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Total Accrued Total pro forma pro forma<br />
gross value interest<br />
receivable<br />
Customer-related items<br />
Bills discounted 2,658 17 2,675 2,575 2,520<br />
Other loans 138,754 1,327 140,081 135,866 134 ,001<br />
Pledged securities 17,654 2 17,656 9,007 12,309<br />
Customer current accounts receivable 12,097 116 12,213 10,660 10,394<br />
Total 171,163 1,462 172,625 158,108 159,224<br />
Allowances (6,067) (5,844) (6,036)<br />
Net balance sheet amount<br />
Lease financing<br />
166,558 152,264 153,188<br />
Real estate finance leases<br />
Equipment finance leases, rental contracts with<br />
4,996 27 5,023 4,925 4,625<br />
purchase option and similar transactions 7,921 146 8,067 8,059 8,148<br />
Total 12,917 173 13,090 12,984 12,773<br />
Allowances (247) (342) (344)<br />
Net balance sheet amount 12,843 12,642 12,429<br />
Total 179,401 164,906 165,617<br />
[8]
Note 5 - Securities: analysis by type<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Trading Available-for- Equity Held-to-maturity Total pro forma pro forma<br />
portfolio sale securities portfolio securities<br />
portfolio portfolio<br />
Treasury bills and similar securities 46,974 14,035 13,193 74,202 62,639 67,781<br />
Accrued interest receivable 65 211 276 351 311<br />
Allowances (22) (52) (74) (75) (5)<br />
Net balance sheet amount 46,974 14,078 13,352 74,404 62,915 68,087<br />
Bonds and other fixed-income securities 23,346 14,270 13,928 51,544 44,729 45,973<br />
Accrued interest receivable 180 278 458 456 482<br />
Allowances (170) (78) (248) (270) (392)<br />
Net balance sheet amount<br />
Shares and other variable-income<br />
23,346 14,280 14,128 51,754 44,915 46,063<br />
securities 20,040 5,130 3,927 29,097 30,891 36,827<br />
Accrued income 10 30 17 57 49 42<br />
Allowances (56) (614) (670) (610) (438)<br />
Net balance sheet amount 20,050 5,104 3,330 28,484 30,330 36,431<br />
Total net amount 90,370 33,462 3,330 27,480 154,642 138,160 150,581<br />
Estimated fair for use value 90,370 33,873 3,598 28,171 156,012 139,369 151,588<br />
[9]
Note 6 - Investments, including investments in unconsolidated subsidiary and<br />
affiliated companies and other long-term equity investments<br />
List of unconsolidated subsidiary and affiliated companies with a book value in excess of EUR 50 million.<br />
(in millions of euros) Book value % equity ownership<br />
30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma pro forma pro forma pro forma<br />
Banco Bisel (3) 131 131 131 N.A. N.A. N.A.<br />
Commercial Bank of Greece 331 331 331 9.0 9.0 9.0<br />
Bradesco 165 1.6<br />
Commerzbank (2) 33 90 0.6 0.6<br />
<strong>Crédit</strong> Logement 164 147 127 16.5 16.5 16.5<br />
Doumer Euterpe (1) 100 100.0<br />
1301 Sixth Avenue (2) 67 74 78 18.3 18.3 18.3<br />
<strong>Crédit</strong> Logement B (2) 151 134 115 16.5 16.5 18.4<br />
SEFA (1) 67 67 67 100.0 100.0 100.0<br />
Wafabank 52 52 52 14.8 14.8 14.8<br />
Resona Trust and Banking 86 86 86 5.0 5.0 5.0<br />
Veolia Environnement (2) 77 77 0.8 8.0<br />
Advances to affiliates’ current<br />
accounts 501 441 451<br />
Other investments 1,939 1,860 1,741<br />
Gross values (4) 3,566 3,433 3,534<br />
Allowances (782) (731) (747)<br />
Accrued income 20 22 30<br />
Net values 2,804 2,724 2,817<br />
Estimated total 2,987 3,124 2,877<br />
(1) Not consolidated pursuant to CRC Regulation 99-02 and 99-07 (contribution not deemed material).<br />
(2) Securities held by <strong>Crédit</strong> Lyonnais.<br />
(3) Company deconsolidated at 01/01/2002 and booked at its value on the date of deconsolidation. The shares have been provided for in full.<br />
Further, a valuation allowance has also been made for the full value of securities carried in the individual company accounts (EUR 236 million);<br />
on 17 May 2002, the Central Bank of Argentina suspended its banking licence and transferred its banking business to Banco Nación, as a result<br />
of which, <strong>Crédit</strong> <strong>Agricole</strong> S.A. no longer wields significant influence over this entity.<br />
(4) Of which banks: EUR 1,168 million at 30 June 2003 versus EUR 3,362 million at 31 December 2002 and EUR 2,194 million at 30 June 2002.<br />
[10]
Note 7 - Investments in equity affiliates<br />
List of companies in which <strong>Crédit</strong> <strong>Agricole</strong> S.A.'s equity interest exceeds EUR 50 million:<br />
Interest in equity affiliates<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) pro forma pro forma pro forma<br />
Financial institutions 11,478 11,144 10,780<br />
Al Bank Al Saudi Al Fransi 354 357 348<br />
BES 387 415 403<br />
Regional Banks and subsidiaries 7,418 7,188 6,904<br />
Banca Intesa SpA 3,265 3,143 3,071<br />
Others 54 41 54<br />
Non-financial companies 324 311 340<br />
Partran - Tranquilidade - Tranquilidade Vida (85) (84) (70)<br />
Rue Impériale 342 335 345<br />
Others 67 60 65<br />
Balance sheet amount 11,802 11,455 11,120<br />
Note 8 - Intangible assets, bank premises and equipment<br />
30/06/2003 pro forma 31/12/02 30/06/02<br />
(in millions of euros) pro forma pro forma<br />
Gross value Accumulated<br />
depreciation<br />
and amortisation<br />
Net value Net value Net value<br />
Tangible assets:<br />
- Bank premises and equipment 4,202 (1,966) 2,236 2,205 2,197<br />
- Assets leased to others 752 (279) 473 384 457<br />
Intangible assets 4,962 (949) 4,013 4,004 4,002<br />
Accrued income (1) 0 0 1<br />
Total 9,916 (3,194) 6,722 6,593 6,657<br />
(1) Accrued rentals on assets leased to others.<br />
[11]
Note 9 - Allowances and reserves deducted from assets<br />
(in millions of euros) 30/06/02 31/12/02 Consolidation Additional Amounts Foreign Other 30/06/03<br />
pro forma pro forma changes amounts released exchange changes pro forma<br />
set aside or used<br />
adjustments<br />
translation<br />
Interbank transactions 524 552 23 (22) (21) (11) 521<br />
Customer-related items 6,036 5,844 640 728 (802) (226) (117) 6,067<br />
Lease financing<br />
Securities available for sale,<br />
securities held to maturity and<br />
344 342 64 (149) (1) (9) 247<br />
equity portfolio securities<br />
Unconsolidated investments<br />
835 955 3 265 (193) (28) (10) 992<br />
and other long-term investments 747 731 83 74 (84) (11) (11) 782<br />
Others 166 142 5 21 (21) (2) 5 150<br />
Total 8,652 8,566 731 1,175 (1,271) (289) (153) 8,759<br />
Note 10 - Goodwill<br />
Goodwill items exceeding EUR 50 million:<br />
(in millions of euros) 30/06/03 pro forma 31/12/02 30/06/02<br />
pro forma pro forma<br />
Gross amounts<br />
Amortised over 1 to 5 years inclusive<br />
Amortisation Net amounts Net amounts Net amounts<br />
CPR Online 84 (61) 23 31 39<br />
Banca Intesa SpA 11<br />
Amortised over 5 to 10 years inclusive<br />
CAI (Suisse) SA 62 (18) 44 47 50<br />
EFL 241 (32) 209 149 124<br />
Lukas 363 (76) 287 234 247<br />
Sofinco 990 (514) 476 538 599<br />
CPR AM 126 (74) 52 56 60<br />
CPR and other subsidiaries 23 (8) 15 16 21<br />
Amortised over 10 to 15 years inclusive<br />
BES 62 (18) 44 47 49<br />
Amortised over 15 to 20 years inclusive<br />
Banca Intesa SpA 51 (8) 43 45 45<br />
Caisse Régionale de Paris Ile de France 77 (6) 71 73 74<br />
<strong>Crédit</strong> Lyonnais Group 7,430 (828) 6,602 6,767 6,933<br />
Ellos Group 154 (4) 150<br />
Finaref Group 1,232 (31) 1,201<br />
IntesaBci Bank (Suisse) 57 (2) 55<br />
Rue Impériale 243 (25) 218 224 221<br />
Other companies 315 (126) 189 192 221<br />
Total 11,510 (1,831) 9,679 8,419 8,694<br />
[12]
Note 11 - Due to banks<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Total Accrued interest Total pro forma pro forma<br />
gross value payable<br />
Due to banks<br />
Deposits and loans:<br />
- Demand deposits 22,412 13 22,425 16,783 21,342<br />
- Time deposits 51,269 526 51,795 64,934 69,622<br />
Securities sold under repurchase agreements 5,152 48 5,200 5,778 6,294<br />
Pledged securities 58,377 94 58,471 54,107 62,626<br />
Total 137,210 681<br />
Balance sheet amount 137,891 141,602 159,884<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions<br />
Current accounts 5,711 9 5,720 5,545 6,851<br />
Borrowings, demand and time deposits 10,300 215 10,515 13,398 13,289<br />
Total 16,011 224<br />
Balance sheet amount 16,235 18,943 20,140<br />
Note 12 - Customer-related items<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Total Accrued Total pro forma pro forma<br />
gross value interest payable<br />
Current accounts<br />
Goverment-regulated savings schemes:<br />
39,674 45 39,719 38,962 39,083<br />
- Demand deposits 71,303 1,003 72,306 67,405 63,433<br />
- Time deposits 100,394 1,906 102,300 101,478 100,463<br />
Other debts to customers 59,124 1,169 60,293 58,018 60,153<br />
Pledged securities 30,067 26 30,093 18,014 13,984<br />
Total 300,562 4,149<br />
Balance sheet amount 304,711 283,877 277,116<br />
[13]
Note 13 - Debts represented by a security: analysis by maturity date<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Up to > 3 months > 1 year Over Total gross Accrued Total pro forma pro forma<br />
3 months ≤ 1 year ≤ 5 years 5 years value interest<br />
payable<br />
Savings certificates 118 97 39 47 301 11 312 335 330<br />
Interbank market instruments 942 1,540 1,349 1,100 4,931 174 5,105 8,124 8,940<br />
Negotiable debt instruments: 0<br />
- ssued in France 23,004 6,463 7,049 1,393 37,909 96 38,005 34,989 32,340<br />
- Issued abroad 22,736 8,424 4,032 317 35,509 82 35,591 23,557 28,720<br />
Bonds 366 4,325 10,459 7,675 22,825 456 23,281 23,645 25,226<br />
Other debt instruments 115 4 0 0 119 0 119 151 197<br />
Balance sheet amount 101,594 819 102,413 90,801 95,753<br />
Note 14 - General reserves for expenses and losses<br />
(in millions of euros) 30/06/2002 31/12/02 Consolidation Additional Amounts Foreign Other 30/06/03<br />
pro forma pro forma changes amounts released exchange changes pro forma<br />
set aside or used translation<br />
adjustments<br />
Country risks 897 865 (10) (25) 5 835<br />
Commitment execution risks<br />
Retirement indemnities<br />
358 306 46 (44) (9) 35 334<br />
and similar liabilities 353 338 1 56 (20) (3) (1) 371<br />
Financial futures 82 41 9 (4) (1) (1) 44<br />
Other general reserves (1) 3,624 3,627 75 555 (493) (75) 3 3,692<br />
Balance sheet amount 5,314 5,177 76 666 (571) (113) 41 5,276<br />
(1) Main reserves for other contingencies<br />
(in millions of euros)<br />
[14]<br />
30/06/2002 31/12/02 30/06/03<br />
pro forma pro forma pro forma<br />
- reserves for restructuring charges 738 724 681<br />
- reserves for sector risks and other credit risks 1,103 1,165 1,393<br />
- reserves for negative net assets of equity investments 171 173 198<br />
- reserves for retirement indemnities and pre-retirement leave 103 78 80<br />
- reserves for litigation 574 541 601<br />
- reserve to cover risk of loss arising in connection with the internal home purchase savings mechanism 126 107 93<br />
- badwill 174 223 224
Note 15 - Fund for General Banking Risks<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
Home purchase savings 770 836 886<br />
Fund for Liquidity and Solvency Banking Risks (1) 610 610 610<br />
CODEVI (industrial development passbook accounts) 13 17 17<br />
Others 662 615 613<br />
Balance sheet amount 2,055 2,078 2,126<br />
(1) This guarantee fund was established on the occasion of <strong>Crédit</strong> <strong>Agricole</strong> SA's Initial Public Offering.<br />
Note 16 - Subordinated debt: analysis by maturity date<br />
and issue currency<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
(in millions of euros) Up to > 3 months > 1 year Over Accrued Total pro forma pro forma<br />
3 months ≤ 1 year ≤ 5 years 5 years interest<br />
payable<br />
Subordinated debt with fixed term 460 604 1,458 8,610 155 11,287 11,899 12,661<br />
Euro 460 589 1,149 8,406 154 10,758 11,308 12,103<br />
Other EU currencies 0 0 0<br />
US dollars 289 204 493 543 506<br />
Japanese yen 15 15 25 29<br />
Other currencies 20 1 21 23 23<br />
Perpetual subordinated debt 6,643 56 6,699 2,165 2,651<br />
Euro 6,526 56 6,582 1,942 1,922<br />
Other EU currencies 0 0 0<br />
US dollars 40 40 143 644<br />
Japanese yen 77 77 80 85<br />
Other currencies 0 0 0<br />
Securities and participating loans<br />
Shareholders' current<br />
237 237 269 281<br />
account advances 2,167 2,167<br />
Total - gross amounts 460 604 1,458 17,657 211 20,390 14,333 15,593<br />
Accrued interest payable 71 58<br />
Balance sheet amount 20,390 14,404 15,651<br />
[15]
Note 17 - Preferred shares<br />
Issuing entity Issue Amount Amount 30/06/03 31/12/02 30/06/02<br />
date (In millions (In millions pro forma pro forma pro forma<br />
of USD) of euros) (In millions (In millions (In millions<br />
of euros) of euros) of euros)<br />
CA Preferred Funding LLC January-03 1,500 1,377<br />
<strong>Crédit</strong> Lyonnais capital SCA July-93 350 305 336 354<br />
<strong>Crédit</strong> Lyonnais Capital 1 SCA Dec-92 80<br />
<strong>Crédit</strong> Lyonnais Preferred Capital 1 LLC April-02 750 750 750 750<br />
Total 1,850 750 2,432 1,086 1,184<br />
Note 18 - Net interest income and related revenues<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
Money market and interbank items 3,381 12,459 5,506<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 3,189 6,461 3 ,238<br />
Customer-related items 4,493 10,051 4,836<br />
Lease financing 548 2,919 1,488<br />
Bonds and other fixed-income securities 1,505 2,916 1,448<br />
Other interest income 94 249 144<br />
Total interest receivable and similar income 13,210 35,055 16,660<br />
Money market and interbank items (4,453) (15,268) (6,991)<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions (477) (1,165) (560)<br />
Customer-related items (4,261) (8,667) (4,206)<br />
Lease financing (137) (2,130) (1,112)<br />
Bonds and other fixed-income securities (1,919) (4,055) (2,060)<br />
Other interest expense (142) (314) (110)<br />
Total interest payable and similar expense (11,389) (31,599) (15,039)<br />
Net interest income 1,821 3,456 1,621<br />
[16]
Note 19 - Net commission and fee income<br />
30/06/03 pro forma 31/12/02 pro forma 31/06/02 pro forma<br />
(in millions of euros) Income Expense Net Income Expense Net Income Expense Net<br />
Interbank transactions 84 (77) 7 227 (159) 68 78 (51) 27<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 36 (488) (452) 68 (951) (883) 36 (487) (451)<br />
Customer transactions 869 (141) 728 1,658 (340) 1,318 818 (170) 648<br />
Securities transactions 207 (83) 124 387 (113) 274 251 (73) 178<br />
Foreign exchange transactions<br />
Financial futures and other<br />
50 (18) 32 42 (9) 33 27 (10) 17<br />
off-balance sheet transactions 70 (125) (55) 147 (175) (28) 73 (87) (14)<br />
Financial services income 1,417 (783) 634 2,863 (1,551) 1,312 1,502 (813) 689<br />
Net commision and fee income 2,733 (1,715) 1,018 5,392 (3,298) 2,094 2,785 (1,691) 1,094<br />
Note 20 - Risk-related costs<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
Provisions made (1,183) (2,413) (1,489)<br />
Doubtful debts (912) (2,002) (1,143)<br />
Other allowances (271) (411) (346)<br />
Release of allowances 657 1,709 1,178<br />
Doubtful debts 486 954 490<br />
Other allowances 171 755 688<br />
Net change (526) (704) (311)<br />
Bad debts written off - not provided for (75) (213) (104)<br />
Recoveries on bad debts written off 55 147 71<br />
Risk-related costs (546) (770) (344)<br />
[17]
Note 21 - Net income (loss) on fixed assets<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Financial fixed assets<br />
Provisions made<br />
pro forma pro forma pro forma<br />
On held-to-maturity securities (1) (9) (1)<br />
On unconsolidated subsidiaries and other long-term equity investments<br />
Allowances released<br />
(75) (314) (202)<br />
On held-to-maturity securities 0 1 1<br />
On unconsolidated subsidiaries and other long-term equity investments 88 311 149<br />
Net change 12 (11) (53)<br />
On held-to-maturity securities (1) (8) (0)<br />
On unconsolidated subsidiaries and other long-term equity investments<br />
Gains on sale<br />
13 (3) (53)<br />
Of held-to-maturity securities 18 18 5<br />
Of unconsolidated subsidiaries and other long-term equity investments<br />
Losses on sale<br />
12 288 158<br />
Of held-to-maturity securities (25) (3) (7)<br />
Of unconsolidated subsidiaries and other long-term equity investments (104) (428) (215)<br />
Net gain (loss) on sale (99) (125) (59)<br />
Of held-to-maturity securities (7) 15 (2)<br />
Of unconsolidated subsidiaries and other long-term equity investments (92) (140) (57)<br />
Net income (loss) (86) (136) (112)<br />
Tangible and intangible fixed assets<br />
Gains on sale 10 34 11<br />
Losses on sale (13) (22) (2)<br />
Net gain (loss) on sale (3) 12 9<br />
Net income (loss) on fixed assets (89) (124) (103)<br />
[18]
Note 22 - Corporate income tax<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
Current tax (304) (314) (239)<br />
Deferred tax income (expense) (72) (114) (27)<br />
Total (376) (428) (266)<br />
Effective tax rate<br />
(in millions of euros and % tax rate) At 30 June 2003<br />
Base Tax rate Taxation<br />
Income before tax, goodwill amortisation<br />
and income (loss) of equity affiliates 1,188 35.43% (421)<br />
Impact of permanent timing differences -4.04% 48<br />
Impact of differential tax rates on foreign subsidiaries<br />
Impact of losses for the year, utilisation of tax loss carryforwards<br />
-2.36% 28<br />
and timing differences 6.23% (74)<br />
Impact of taxation at 19% rate -1.94% 23<br />
Impact of other items -1.68% 20<br />
Effective tax rate and charge 31.64% (376)<br />
Current tax for first-half 2003:<br />
- on earnings excluding exceptional items: EUR (389) million,<br />
- on exceptional items: EUR 13 million.<br />
[19]
Note 23 - Extraordinary items<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
Retirement and early-retirement indemnities (7) (5) (5)<br />
Gains on sale of securities 53<br />
Insurance premiums and indemnities 3<br />
Euro 3 (18) (15)<br />
Information systems and restructuring (8) (106) (52)<br />
Litigation 6 5 2<br />
Contribution to guarantee fund - deposits and securities (1) (2)<br />
Others (1) (33) (94) (53)<br />
Total (36) (166) (125)<br />
(1) The "Others" figure for 2002 comprises badwill recgonised on deconsolidation of Banco Bisel.<br />
Note 24 - Information relating to income from banking activities<br />
Note 24.1 - Net income at 30 June 2003 by business segment<br />
(in millions of euros) French Specialist Asset Financing International Proprietary Total<br />
retail financial management, and retail asset<br />
banking services insurance investment banking management<br />
and private banking and other<br />
banking activities<br />
Net banking income 1,588 1,042 1,262 2,458 187 (309) 6,228<br />
Operating expenses (1,195) (605) (683) (1,595) (146) (204) (4,428)<br />
Gross operating income 393 437 579 863 41 (513) 1,800<br />
Risk-related costs (96) (171) (8) (265) (20) 14 (546)<br />
Net operating income<br />
Share of net income (losses)<br />
297 266 571 598 21 (499) 1,254<br />
of equity affiliates (2) 310 4 4 0 99 14 431<br />
Net income (loss) on fixed assets 0 0 (5) 0 (84) (89)<br />
Pre-tax ordinary income 607 270 575 593 120 (569) 1,596<br />
Exceptional items (6) (8) (4) (2) 0 (16) (36)<br />
Corporation tax<br />
Net allocations to (reversals from) Fund<br />
(128) (90) (200) (172) (9) 223 (376)<br />
for General Banking Risks 0 1 (6) 0 0 64 59<br />
Income before goodwill amortisation 473 173 365 419 111 (298) 1,243<br />
[20]<br />
(1) (3) (4)<br />
(1) The above analysis was derived in part from management information systems.<br />
(2) Details of the operations and contribution of the Regional Banks and their subsidiaries to French retail banking are provided in note 24.1.1.<br />
(3) Banking logistics operations are recorded in the Proprietary asset management and other activities segment, whereas in previous<br />
years they were assigned to each of the segments concerned. Pro forma data reflect this new allocation.<br />
(4) The date of acquisition of <strong>Crédit</strong> Lyonnais, 19 June 2003, was too close to the closing date to permit the establishment of sound<br />
bases for the allocation of goodwill; consequently, it is not possible to provide a breakdown by business line up to and including net<br />
income.
Note 24.1 - Net income at 31 December 2002 by business segment<br />
[21]<br />
(1) (3) (4)<br />
(in millions of euros) French Specialist Asset Financing International Proprietary Total<br />
retail financial management, and retail asset<br />
banking services insurance investment banking management<br />
and private banking and other<br />
banking activities<br />
Net banking income 3,198 1,447 2,377 4,546 411 (320) 11,659<br />
Operating expenses (2,354) (919) (1,386) (3,287) (308) (446) (8,700)<br />
Gross operating income 844 528 991 1,259 103 (766) 2,959<br />
Risk-related costs (71) (214) (15) (544) (126) 200 (770)<br />
Net operating income<br />
Share of net income (losses)<br />
773 314 976 715 (23) (566) 2,189<br />
of equity affiliates (2) 464 4 4 0 41 (39) 474<br />
Net income (loss) on fixed assets 0 0 16 16 (33) (123) (124)<br />
Pre-tax ordinary income 1,237 318 996 731 (15) (728) 2,539<br />
Exceptional items (18) (17) (11) (27) (51) (42) (166)<br />
Corporation tax<br />
Net allocations to (reversals from) Fund<br />
(227) (106) (295) (206) 9 397 (428)<br />
for General Banking Risks 0 (3) (2) 5 98 98<br />
Income before goodwill amortisation 992 192 688 503 (57) (275) 2,043<br />
(1) The above analysis was derived in part from management information systems.<br />
(2) Details of the operations and contribution of the Regional Banks and their subsidiaries to French retail banking are provided in note 24.1.1.<br />
(3) Banking logistics operations are recorded in the Proprietary asset management and other activities segment, whereas in previous<br />
years they were assigned to each of the segments concerned. Pro forma data reflect this new allocation.<br />
(4) The date of acquisition of <strong>Crédit</strong> Lyonnais, 19 June 2003, was too close to the closing date to permit the establishment of sound<br />
bases for the allocation of goodwill; consequently, it is not possible to provide a breakdown by business line up to and including net<br />
income.
Note 24.1 - Net income at 30 June 2002 by business segment<br />
(1) The above analysis was derived in part from management information systems.<br />
(2) Details of the operations and contribution of the Regional Banks and their subsidiaries to French retail banking are provided in note 24.1.1.<br />
(3) Banking logistics operations are recorded in the Proprietary asset management and other activities segment, whereas in previous<br />
years they were assigned to each of the segments concerned. Pro forma data reflect this new allocation.<br />
[22]<br />
(1) (3)<br />
(in millions of euros) French Specialist Asset Financing International Proprietary Total<br />
retail financial management, and retail asset<br />
banking services insurance investment banking management<br />
and private banking and other<br />
banking activities<br />
Net banking income 1,588 713 1,173 2,347 221 (27) 6,015<br />
Operating expenses (1,174) (443) (686) (1,654) (160) (227) (4,344)<br />
Gross operating income 414 270 487 693 61 (254) 1,671<br />
Risk-related costs (39) (107) (27) (246) (72) 147 (344)<br />
Net operating income<br />
Share of net income (losses)<br />
375 163 460 447 (11) (107) 1,327<br />
of equity affiliates (2) 192 2 2 0 43 (31) 208<br />
Net income (loss) on fixed assets 0 0 0 16 (33) (86) (103)<br />
Net ordinary income (before tax) 567 165 462 463 (1) (224) 1,432<br />
Exceptional items (15) 2 (6) (16) (43) (47) (125)<br />
Corporation tax<br />
Net allocations to (reversals from) Fund<br />
(108) (67) (123) (134) 14 152 (266)<br />
for General Banking Risks 0 0 1 0 0 50 51<br />
Income before goodwill amortisation 444 100 334 313 (30) (69) 1,092
Note 24.1.1 - French retail banking - Operations and contribution of Regional Banks<br />
and their subsidiaries<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
Net banking income 5,589 10,318 5,212<br />
Operating expenses (3,168) (6,248) (3,118)<br />
Gross operating income 2,421 4,070 2,094<br />
Risk-related costs (368) (535) (343)<br />
Net operating income 2,053 3,535 1,751<br />
Net income (loss) on fixed assets (30) (39) 5<br />
Net ordinary income (before tax) 2,023 3,496 1,756<br />
Exceptional items (63) (130) (53)<br />
Corporate income tax (624) (960) (462)<br />
Allocations to the Fund for General Banking Risks (79) (265) (102)<br />
Cumulative reported net income of consolidated Regional Banks 1,257 2,141 1,139<br />
Cumulative reported net income of consolidated<br />
Regional Banks' subsidiaries 25 44 24<br />
Consolidation restatements and eliminations 4 (136) (82)<br />
Consolidated net income of equity affiliates (100%) 1,286 2,049 1,081<br />
Consolidated net income of equity affiliates (25%) 321 512 270<br />
Consolidation restatements and eliminations (89) (89) (89)<br />
Gain on increase in share of Regional Banks' reserves 41 11<br />
Gain on increase in share of Regional Banks' results (1) 78<br />
Share of net income (losses) of equity affiliates 310 464 192<br />
(1) Difference between dividends the Regional Banks actually paid to <strong>Crédit</strong> <strong>Agricole</strong> S.A. and dividends calculated according to <strong>Crédit</strong> <strong>Agricole</strong> S.A. equity<br />
interests in the Regional Banks.<br />
[23]
Note 24.2 - Net ordinary income (before tax) by geographic breakdown (1)<br />
30/06/03 pro forma<br />
(in millions of euros) Net Operating Gross Risk- Net Share of net Net Pre-tax<br />
banking expenses operating related operating income income ordinary<br />
income income costs income (losses) (loss) income<br />
of equity on fixed<br />
affiliates assets<br />
France (including overseas<br />
departments and territories)<br />
Other European Economic<br />
4,152 (3,205) 947 (460) 487 326 (89) 724<br />
Area countries 807 (475) 332 12 344 72 416<br />
Rest of Europe 289 (169) 120 (32) 88 88<br />
North America 489 (233) 256 (77) 179 179<br />
Central and South America 14 (9) 5 (3) 2 1 (1) 2<br />
Africa and the Middle-East 178 (110) 68 (16) 52 32 1 85<br />
Asia and Pacific (excluding Japan) 245 (183) 62 31 93 93<br />
Japan 54 (44) 10 (1) 9 9<br />
Total 6,228 (4,428) 1,800 (546) 1,254 431 (89) 1,596<br />
30/06/03 pro forma 31/12/02 30/06/02<br />
pro forma pro forma<br />
(in millions of euros) Pre-tax Extraordinary Corporate Net allocations Net income Net income Net income<br />
ordinary items income to (reversals from) before before before<br />
income tax Fund for General goodwill goodwill goodwill<br />
Banking Risks amortisation amortisation amortisation<br />
France (including overseas<br />
departments and territories) 724 (21) (235) 59 527 1,710 858<br />
Other European Economic<br />
Area countries 416 (6) (60) 350 71 59<br />
Rest of Europe 88 (4) (23) 61 158 81<br />
North America 179 3 (15) 167 (7) 9<br />
Central and South America 2 2 (76) (39)<br />
Africa and the Middle-East 85 (6) (17) 62 113 62<br />
Asia and Pacific (excluding Japan) 93 (1) (17) 75 61 52<br />
Japan 9 (1) (9) (1) 13 10<br />
Total 1,596 (36) (376) 59 1,243 2,043 1,092<br />
(1) The above analysis was derived in part from management information systems.<br />
[24]
Note 25 - Insurance activities<br />
The French Insurance Code lays down specific accounting policies and valuation methods applicable to insurance<br />
activities, as required by French legislation.<br />
Insurance companies’ investments<br />
30/06/03 31/12/02 30/06/02<br />
pro forma pro forma pro forma<br />
(in millions of euros) Gross book Net book Net fair Gross book Net book Net fair Gross book Net book Net fair<br />
value value value value value value value value value<br />
1-Real estate investments<br />
(incl. assets in progress)<br />
2-Equities and other variable-income<br />
2,793 2,781 3,063 2,757 2,747 2,903 2,635 2,624 2,843<br />
securities other than mutual funds<br />
3-Mutual funds other<br />
3,589 3,531 3,121 3,373 3,340 2,906 3,117 3,116 3,191<br />
than those in category 4<br />
4-Mutual funds invested<br />
8,232 8,152 7,044 7,503 7,503 6,251 6,565 6,565 5,999<br />
exclusively in fixed-income securities 8,528 8,528 9,906 9,049 9,049 10,379 7,612 7,612 8,839<br />
5-Bonds and other fixed-income securities 83,245 83,966 91,617 79,622 80,855 85,287 77,901 79,199 80,580<br />
6-Mortgage loans 5 5 5 6 6 6 6 6 6<br />
7-Other loans and related instruments 428 428 428 433 433 433 398 398 398<br />
8-Deposits with ceding companies<br />
9-Deposits, funds deposited under<br />
guarantees and other investments<br />
3 3 3 3 3 3 3 3 3<br />
other than those in category 8<br />
10-Assets underlying unit-linked<br />
1,591 1,591 1,720 130 130 138 201 201 201<br />
insurance policies 12,694 12,694 12,694 12,274 12,274 12,274 12,892 12,892 12,892<br />
Total 121,108 121,679 129,601 115,150 116,340 120,580 111,330 112,616 114,952<br />
Consolidation restatement (1,344) (1,650) (1,652)<br />
Net balance sheet amount 120,335 114,690 110,964<br />
[25]
Consolidated financial statements - First-half 2003 - <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
First-half 2003<br />
Consolidated financial statements
Consolidated financial<br />
statements<br />
Contents<br />
» Consolidated balance sheets<br />
» Consolidated statements of off-balance sheet commitments<br />
» Consolidated statements of income<br />
» Notes to consolidated financial statements<br />
» Note 1 - Legal and financial background - First-half 2003 significant events<br />
» Note 2 - Accounting principles and methods, and scope of consolidation<br />
» Note 3 - Due from banks<br />
» Note 4 - Customer-related items and lease financing<br />
» Note 5 - Securities<br />
» Note 6 - Investments, including investments in unconsolidated subsidiaries<br />
and other long-term equity investments<br />
[02]<br />
[04]<br />
[05]<br />
[06]<br />
[06]<br />
[07]<br />
[20]<br />
[21]<br />
[22]<br />
[23]<br />
» Note 7 - Investments in equity affiliates<br />
» Note 8 - Intangible assets, bank premises and equipment<br />
» Note 9 - Allowances and reserves deducted from assets<br />
» Note 10 - Goodwill<br />
» Note 11 - Due to banks<br />
» Note 12 - Customer-related items<br />
» Note 13 - Debts represented by a security: analysis by maturity date<br />
»<br />
[24]<br />
[24]<br />
[25]<br />
[25]<br />
[26]<br />
[26]<br />
[27]<br />
Note 14 - General reserves for expenses and losses [27]<br />
» Note 15 - Fund for General Banking Risks<br />
» Note 16 - Subordinated debt: analysis by maturity date and issue currency<br />
» Note 17 - Changes in shareholders’ equity<br />
» Note 18 - Preferred shares<br />
»<br />
[28]<br />
[28]<br />
[29]<br />
[31]<br />
Note 19 - Net interest income and related revenues [31]<br />
» Note 20 - Net commission and fee income<br />
» Note 21 - Financial services income<br />
» Note 22 - Net gains (losses) from transactions on securities available for sale<br />
» Note 23 - Risk-related costs<br />
» Note 24 - Net income (loss) on fixed assets<br />
» Note 25 - Corporate income tax<br />
» Note 26 - Share of net income (losses) of equity affiliates<br />
» Note 27 - Extraordinary items<br />
» Note 28 - Information relating to income from banking activities<br />
» Note 29 - Insurance activities<br />
[32]<br />
[32]<br />
[33]<br />
[34]<br />
[34]<br />
[35]<br />
[35]<br />
[36]<br />
[36]<br />
[40]<br />
[1]<br />
Contents
» Consolidated balance sheets<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
Assets Notes 30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros)<br />
Cash, money market and interbank items 188,617 107,799 107,500<br />
Cash, due from central banks and French postal system 10,103 9,706 3,045<br />
Treasury bills and similar items 5 74,404 30,955 34,529<br />
Due from banks 3 104,110 67,138 69,926<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 3 155,309 149,901 146,344<br />
Customer-related items 4 166,558 62,541 65,105<br />
Lease financing 4 12,843 6,663 6,558<br />
Securities 80,238 48,014 58,567<br />
Bonds and other fixed-income securities 5 51,754 31,564 35,865<br />
Shares and other variable-income securities 5 28,484 16,450 22,702<br />
Insurance companies’ investments 29 120,335 84,905 82,608<br />
Re-insurers' share in technical reserves 272 144 107<br />
Investments, bank premises and equipment 21,328 17,311 15,804<br />
Investments, including investments in unconsolidated<br />
subsidiaries and other long-term equity investments 6 2,804 4,520 3,302<br />
Investments in companies accounted by the equity method 7 11,802 11,420 11,081<br />
Intangible assets, bank premises and equipment 8 6,722 1,371 1,421<br />
Goodwill 10 9,679 1,652 1,761<br />
Other assets, sundry accounts and prepaid expenses 68,890 26,788 29,519<br />
Other assets 47,208 16,979 18,434<br />
Other assets related to insurance activities 865 641 403<br />
Sundry accounts and prepaid expenses 20,817 9,168 10,682<br />
Total assets 824,069 505,718 513,873<br />
[2]
Liabilities and shareholders' equity Notes 30/06/2003 31/12/2002 30/06/2002<br />
(in millions of euros)<br />
Money market and interbank items 137,883 70,477 81,544<br />
Due to central banks and current accounts with French postal system 152 13 38<br />
Due to banks 11 137,731 70 ,464 81,506<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 11 16,235 18,943 20,140<br />
Customer-related items 304,711 205,087 199,785<br />
Special savings schemes 12 174,606 143,701 139,055<br />
Other accounts 12 130,105 61,386 60,730<br />
Debts represented by a security 13 102,413 58,257 65,352<br />
Insurance companies’ technical reserves 117,536 84,154 81,433<br />
Other liabilities, sundry accounts and unearned income 92,914 39,232 34,588<br />
Other liabilities 69,457 23,087 18,345<br />
Other liabilities related to insurance activities 493 481 302<br />
Sundry accounts and unearned income 22,964 15,664 15,941<br />
Reserves and subordinated debt 25,688 12,136 13,927<br />
General reserves for expenses and losses 14 5,276 2,391 2,610<br />
Guarantee deposits given to mutual societies 22 0 0<br />
Subordinated debt 16 20,390 9,745 11,317<br />
Fund for General Banking Risks 15 2,055 1,618 1,664<br />
Minority interests 17 3,901 383 458<br />
Consolidated shareholders' equity 17 20,733 15,431 14,982<br />
Share capital 3,923 2,904 2,904<br />
Additional paid-in capital 10,962 6,516 6,516<br />
Government investment grants 127 121 121<br />
Consolidated reserves and retained earnings 5,101 4,826 4,865<br />
Net income for the year 620 1,064 576<br />
Total liabilities and shareholders’ equity 824,069 505,718 513,873<br />
[3]
» Consolidated statements of off-balance sheet<br />
commitments<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
(in millions of euros)<br />
[4]<br />
30/06/2003 31/12/2002 30/06/2002<br />
Guarantees and commitments given 194,167 96,124 79,807<br />
Financing commitments given 107,655 43,051 40,000<br />
Financing commitments to banks and credit institutions 17,048 5,020 6,227<br />
Commitments to <strong>Crédit</strong> <strong>Agricole</strong> entities 687 1,065 1,211<br />
Commitments to customers 89,920 36,966 32,562<br />
Guarantees given 69,851 50,255 29,802<br />
Guarantees to banks and credit institutions 20,119 7,048 9,210<br />
Guarantees to <strong>Crédit</strong> <strong>Agricole</strong> entities 3,047 3,098 25<br />
Guarantees and commitments to customers (1) 46,685 40,109 20,567<br />
Guarantees given to insurance activities 816 881 830<br />
Commitments on securities 15,845 1,937 9,175<br />
Securities acquired with purchase or redemption option 4 0 3<br />
Other commitments 15,841 1,937 9,172<br />
(in millions of euros)<br />
30/06/2003 31/12/2002 30/06/2002<br />
Guarantees and commitments received 94,920 58,736 42,802<br />
Financing commitments received 24,199 9,643 4,911<br />
Financing commitments from banks and credit institutions 15,338 2,943 1,804<br />
Financing commitments from <strong>Crédit</strong> <strong>Agricole</strong> entities 4,082 4,342 2,967<br />
Commitments from customers 4,779 2,358 140<br />
Guarantees received 42,030 35,807 15,915<br />
Guarantees from banks and credit institutions (1) 16,563 21,782 2,500<br />
Guarantees from <strong>Crédit</strong> <strong>Agricole</strong> entities 6 6 6<br />
Guarantees from customers<br />
Guarantees received to insurance<br />
25,461 14,019 13,409<br />
activities 14,658 9,654 9,385<br />
Commitments on securities 14,033 3,632 12,591<br />
Securities sold under repurchase agreements 0 0 0<br />
Other commitments received 14,033 3,632 12,591<br />
(1) At 31 December 2002, these commitments included the guarantee given by <strong>Crédit</strong> <strong>Agricole</strong> Indosuez and the counter-guarantee<br />
received from the Regional Banks within the framework of the public cash and share exchange tender offer for the capital of <strong>Crédit</strong><br />
Lyonnais issued on 16 December 2002.
»Consolidated statements of income<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
(in millions of euros)<br />
The methods used to calculate basic earnings per share are based on Opinion 27 of the French Order of Chartered Accountants<br />
(avis n° 27 de l'Ordre des Experts Comptables). Basic earnings per share correspond to consolidated net income divided by the<br />
weighted average number of shares outstanding over the year.<br />
1) <strong>Crédit</strong> <strong>Agricole</strong> S.A. now holds 92.55% of <strong>Crédit</strong> Lyonnais’ capital and will in future consolidate this subsidiary in full.<br />
However, owing to the very short period of time between the takeover on 19 June 2003 and the 30 June 2003 accounts closing date<br />
(12 days), a hybrid consolidation method has been adopted for the sake of simplicity, in which the balance sheet and off-ballance sheet<br />
items are fully-consolidated, while income is accounted for by the equity method.<br />
[5]<br />
Notes 30/06/2003 31/12/2002 30/06/2002<br />
Interest receivable and similar income 19 9,392 23,798 11,096<br />
Interest payable and similar expense 19 (8,338) (22,248) (10,347)<br />
Income from variable-income securities 82 149 123<br />
Net commission and fee income 20 and 21 (7) 11 9<br />
Net income (loss) from trading transactions 764 1,586 917<br />
Net gains (losses) from transactions on securities available for sale 22 (75) 410 263<br />
Other net banking income 200 355 172<br />
Gross margin on insurance activities 828 1,254 641<br />
Net income from other activities 10 14 7<br />
Net banking income 2,856 5,329 2,881<br />
Operating expenses (1,911) (3,695) (1,849)<br />
Personnel costs (1,053) (2,054) (1,068)<br />
Other operating expenses (858) (1,641) (781)<br />
Depreciation and amortisation (122) (234) (130)<br />
Gross operating income 823 1,400 902<br />
Risk-related costs 23 (264) (207) (115)<br />
Net operating income 559 1,193 787<br />
Share of net income (losses) of equity affiliates (1) 26 561 476 210<br />
Net income (loss) on fixed assets 24 (57) (74) (96)<br />
Pre-tax ordinary income 1,063 1,595 901<br />
Net extraordinary items 27 (6) (134) (102)<br />
Corporate income tax 25 (221) (212) (114)<br />
Amortisation of goodwill (192) (286) (150)<br />
Net allocation to the Fund for General Banking Risks 59 98 51<br />
Net income before minority interests 703 1,061 586<br />
Minority interests 83 (3) 10<br />
Consolidated net income 620 1,064 576<br />
Consolidated net earnings per share (in EUR) 1.224 1.099 1.189
»Notes to consolidated financial statements<br />
at 30 June 2003, 31 December 2002 and 30 June 2002<br />
»Note 1 - Legal and financial<br />
background and first-half 2003<br />
significant events<br />
Note 1.1 - Legal and financial background<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. is a French “société anonyme”<br />
(joint-stock company) with a capital of<br />
EUR 3,976,486,911 divided into 1,325,495,637<br />
registered shares of EUR 3 nominal value. On<br />
19 June 2003, <strong>Crédit</strong> <strong>Agricole</strong> S.A. increased its<br />
capital of 353,285,738 shares by creating new<br />
ones to be issued to shareholders of <strong>Crédit</strong><br />
Lyonnais who presented their shares in response<br />
to the public offer in cash and shares for <strong>Crédit</strong><br />
Lyonnais. The share capital of <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
has increased from EUR 2,916,629,697 to<br />
EUR 3,976,486,911 in consequence.<br />
The share capital of <strong>Crédit</strong> <strong>Agricole</strong> S.A. is held as<br />
follows:<br />
- SAS Rue La Boétie: 51.74%;<br />
- SNC <strong>Crédit</strong> <strong>Agricole</strong> Transactions: 2.03%;<br />
- Other shareholders (general public and<br />
employees): 44.72%.<br />
In addition, <strong>Crédit</strong> <strong>Agricole</strong> S.A. and certain of its<br />
subsidiaries hold 20,022,381 shares (2,310,599 treasury<br />
shares) representing 1.51% of the share capital.<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. instituted a tax consolidation<br />
mechanism in 1990, and 158 subsidiaries had<br />
signed a tax consolidation covenant with <strong>Crédit</strong><br />
<strong>Agricole</strong> S.A. as of 30 June 2003.<br />
Note 1.2 - First-half 2003 significant events<br />
Friendly takeover of <strong>Crédit</strong> Lyonnais<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. acquired a 10% interest in the<br />
capital of <strong>Crédit</strong> Lyonnais when the latter was<br />
privatised in 1999, becoming its largest shareholder<br />
within the “Shareholder Partners Group.” The<br />
resulting process culminated in the filing by <strong>Crédit</strong><br />
<strong>Agricole</strong> Group of a public tender offer, in cash and<br />
shares, for the capital of <strong>Crédit</strong> Lyonnais, on<br />
16 December 2002.<br />
[6]<br />
At the conclusion of this combined public offer for<br />
the shares of <strong>Crédit</strong> Lyonnais, <strong>Crédit</strong> <strong>Agricole</strong> S.A. held<br />
92.55% of the share capital of <strong>Crédit</strong> Lyonnais at 30<br />
June 2003. <strong>Crédit</strong> <strong>Agricole</strong> S.A. filed a public buyout<br />
tender offer, followed by a squeeze-out, for the<br />
outstanding shares, on 16 July 2003.<br />
Acquisition of Finaref<br />
On 26 February 2003, <strong>Crédit</strong> <strong>Agricole</strong> S.A. acquired a<br />
61% interest in Finaref, pursuant to the agreements<br />
signed with PPR Group on 20 December 2002 and after<br />
having received the appropriate regulatory approvals.<br />
This transaction amounted to EUR 1.54 billion. Under<br />
the said agreements, <strong>Crédit</strong> <strong>Agricole</strong> S.A. is to acquire<br />
an additional 29% interest in the capital of Finaref<br />
in the first quarter of 2004.<br />
Stock option plan<br />
- As authorised by the Annual General Meeting of<br />
21 May 2003, the Board of Directors of <strong>Crédit</strong><br />
<strong>Agricole</strong> S.A. has established a stock option plan for<br />
the benefit of the officers and certain executives of<br />
<strong>Crédit</strong> <strong>Agricole</strong> S.A. and its subsidiaries. A total of<br />
4,214,500 shares has been made available for<br />
subscription before 15 April 2010, at an exercise<br />
price of EUR 14.65.<br />
- Further, within the framework of the combined<br />
cash and share tender offer, <strong>Crédit</strong> <strong>Agricole</strong> S.A. has<br />
proposed to employees of <strong>Crédit</strong> Lyonnais who hold<br />
share subscription options granted by <strong>Crédit</strong> Lyonnais<br />
but who have not exercised them for fiscal or<br />
statutory reasons, to sign up to a liquidity contract<br />
under which <strong>Crédit</strong> <strong>Agricole</strong> S.A. pledges to purchase<br />
the <strong>Crédit</strong> Lyonnais shares resulting from the exercise<br />
of these options on the same terms as for the<br />
combined cash and share tender offer.<br />
This could concern up to a maximum of 2,171,227<br />
options expiring on 18 November 2006, 18 January<br />
2008 and 17 January 2009 respectively, depending<br />
on the options’ expiry dates.
»Note 2 - Accounting principles<br />
and methods, and scope<br />
of consolidation<br />
Note 2.1 - Accounting rules applicable<br />
to both parent company and consolidated<br />
accounts<br />
The first-half accounts of <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group<br />
have been prepared according to the same accounting<br />
methods as those used to prepare the annual<br />
consolidated accounts for the most recent full financial<br />
year, the following items excepted:<br />
- Starting 1 January 2003, <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group has<br />
applied the preferred method for the deferment of<br />
expenses incurred in the issuance of liabilities<br />
represented by a security, as provided in regulation<br />
No. 99-07 para 300 of the Comité de la Réglementation<br />
Comptable (CRC). This accounting change has impacted<br />
a component of Group shareholders’ equity.<br />
- <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group has commenced the<br />
operational implementation of CRC regulations<br />
No. 2002-03 of 12 December 2002 relating to the<br />
method used to measure and record credit risk in<br />
companies subject to supervision by the Comité de la<br />
Réglementation Bancaire et Financière, and<br />
No. 2002-10 of 12 December 2002 relating to the<br />
amortisation and depreciation of assets. Implementation<br />
will be completed by 31 December 2003. However, it<br />
is currently believed that application of CRC regulation<br />
No. 2002-10 will have no material impact on <strong>Crédit</strong><br />
<strong>Agricole</strong> S.A. Group.<br />
- Pursuant to a position adopted by the French Banking<br />
Federation, <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group deems loans<br />
restructured on regulatory terms laid down within the<br />
framework of the French “Neiertz” Act to be consistent<br />
with prevailing market conditions. Similarly, <strong>Crédit</strong><br />
<strong>Agricole</strong> S.A. Group, deems the terms of loans<br />
restructured within the framework of the Paris and<br />
London Clubs to be consistent with prevailing market<br />
conditions, insofar as the same terms apply to all of the<br />
creditors concerned. Consequently, <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
has not discounted these loans in its books.<br />
- With effect from 1 January 2003, the insurance<br />
subsidiaries of <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group apply CRC<br />
regulation No. 2002-09 of 12 December 2002 regarding<br />
rules for the recording of financial futures instruments<br />
by companies governed by the French Insurance Code.<br />
First-time application of this rule has had no material<br />
[7]<br />
impact on the accounts of <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group,<br />
however.<br />
Moreover, the presentation of the <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
Group consolidated financial statements is compliant<br />
with CRC regulations No. 99-07 and 2000-04 of the<br />
concerning the consolidation of companies subject to<br />
the Comité de la Réglementation Bancaire et Financière<br />
(CRBF), with the following exception:<br />
- Since it now holds 92.55% of the capital of <strong>Crédit</strong><br />
Lyonnais, <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group will fully consolidate<br />
this subsidiary. Due to the very short period of time<br />
elapsed between the 19 June 2003 acquisition date and<br />
the 30 June 2003 accounts closure date (12 days), the<br />
following hybrid consolidation method has been<br />
adopted for the sake of simplicity: the balance and<br />
off-balance sheets have been fully consolidated while<br />
income has been accounted for by the equity method.<br />
Provisionally, pending completion of valuation of the<br />
assets and liabilities of <strong>Crédit</strong> Lyonnais, for the purposes<br />
of closing the accounts at 30 June 2003 <strong>Crédit</strong> <strong>Agricole</strong> S.A.<br />
has adopted the net book values recorded in the books<br />
of <strong>Crédit</strong> Lyonnais, after recognition of costs relating to<br />
implementing synergies and provisions for the<br />
harmonisation of accounting methods.<br />
A business franchise amounting to EUR 3.5 billion,<br />
reflecting the existing relationships between <strong>Crédit</strong><br />
Lyonnais and its customers through its business<br />
network, is included in the valuation of <strong>Crédit</strong> Lyonnais<br />
shares and recognised in <strong>Crédit</strong> <strong>Agricole</strong> S.A.’s<br />
consolidated balance sheet in proportion to its equity<br />
interest in <strong>Crédit</strong> Lyonnais.<br />
The <strong>Crédit</strong> Lyonnais shares exchanged are valued in the<br />
books of <strong>Crédit</strong> <strong>Agricole</strong> S.A. at the weighted average<br />
price of <strong>Crédit</strong> <strong>Agricole</strong> S.A. shares calculated between<br />
16 December 2002 (the tender offer’s opening date)<br />
and 13 June 2003 (the date on which the Conseil des<br />
Marchés Financiers published the results of the tender<br />
offer), insofar as utilisation of a single instantaneous<br />
stock market price would have failed to reflect the<br />
intrinsic value of <strong>Crédit</strong> Lyonnais.
Note 2.2 - Scope of consolidation<br />
2.2.1 - Change in scope of consolidation<br />
of <strong>Crédit</strong> <strong>Agricole</strong> S.A. Group<br />
The scope of consolidation at 30 June 2003<br />
comprised 329 subsidiaries and affiliated companies<br />
(compared with 310 at 31 December 2002).<br />
The main changes in the first half of the year are<br />
detailed below:<br />
I/ First-time consolidations<br />
at 30 June 2003<br />
Newly-formed companies<br />
- Nonghyup-CA (ex-NACF – CA Investment Trust<br />
Management Co )<br />
- CA Preferred Funding LLC<br />
-CA Indosuez Luxembourg (following the split-up of<br />
CAI Luxembourg)<br />
- CA Invest. Services Banque Luxembourg (following<br />
the split-up of CAI Luxembourg)<br />
- CA Alternative Investment Products Group SGR<br />
(C.A A.I.P.G Sgr)<br />
- SNC Haussmann Anjou<br />
Companies consolidated following acquisition<br />
or additional purchases of shares<br />
- <strong>Crédit</strong> Lyonnais Group<br />
- IntesaBci Bank (Suisse)<br />
- Finaref SA<br />
- Finaref Assurances<br />
- Argence Investissement SAS<br />
- Finaref Benelux<br />
- Finaref Risques Divers<br />
- Finaref Vie<br />
- Finaref Group AB<br />
- Finaref Sverige AB<br />
- Finaref Securities AB<br />
- Ellos Finans A/S<br />
- Ellos Finans Oy<br />
- GEIE Argence Management<br />
- GEIE Argence Developpement<br />
- Space Reinsurance Company Limited<br />
- Space Holding (Ireland) Limited<br />
- Space Lux<br />
- Finaref Life Limited<br />
- Finaref Insurance Limited<br />
- Banque Finaref ABN AMRO<br />
- Argence Gestion Assurances<br />
[8]<br />
Change in notification threshold<br />
- EFL Services<br />
- Korea 21st Century TR<br />
- CAI BP Holding<br />
- CAI Derivatives Products PLC.<br />
II/ Deconsolidations at 30 June 2003<br />
Companies sold outside the Group<br />
- Camnord Investissement<br />
Application of notification thresholds or<br />
cessation of business<br />
- CA Asset Management US advisory Services<br />
- PT Bank <strong>Crédit</strong> <strong>Agricole</strong> Indosuez<br />
- <strong>Crédit</strong> <strong>Agricole</strong> Indosuez Luxembourg<br />
(split into CA Indosuez Luxembourg and CA Invest.<br />
Services Banque Luxembourg )<br />
- Liberty View C. Management (LVCM)<br />
- Liberty View Alternative (LVAA)<br />
- IWICS Derivatives<br />
- Indian 21st Century Fund (Mauritius)<br />
- Bersol<br />
- CPR Usa Inc (INCO)<br />
- Indosuez Wi Carr Financial Products<br />
Merged with or absorbed by another Group<br />
entity<br />
- Ligérienne Mobilière de Placement merged with<br />
Compagnie Française de l’Asie (CFA)<br />
- The Regional Banks of Cantal and Centre France have<br />
merged to form the Centre France Regional Bank.<br />
III/ Change of registered name<br />
- IntesaBci has changed its name to Banca Intesa SpA<br />
- CAI Securities Inc. has changed its name to CAIC Sec Inc.<br />
- NACF – CA Investment Trust Management Co has<br />
changed its name to Nonghyup-CA.<br />
IV/ Consolidation method<br />
No entity has been the subject of a change of<br />
consolidation method.
Note 2.2.2 - Scope of consolidation<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Credit and financial institutions<br />
<strong>Crédit</strong> <strong>Agricole</strong> SA France Parent 100.0 100.0 100.0 100.0 100.0 100.0<br />
Agos Itafinco (ex-Agos) Italy Full 51.0 60.0 70.0 58.8 58.5 74.4<br />
Al Bank Al Saudi Al Fransi - BSF Saudi Arabia Equity 31.1 31.1 31.1 31.1 31.1 31.1<br />
Alsolia France Equity 34.0 34.0 34.0 33.9 33.8 33.9<br />
Altra Banque (ex-UI Banque) France Equity 34.0 34.0 34.0 34.0 34.0 34.0<br />
Banca Intesa SpA Italy Equity 17.1 16.7 16.8 16.1 15.8 15.2<br />
Banco Acac Uruguay Full 91.1 85.0 64.4 91.1 85.0 49.6<br />
Banco Del Desarollo Chile Equity 23.7 23.7 23.4 23.7 23.7 23.4<br />
Bankoa Spain Equity 30.0 30.0 30.0 28.5 28.5 28.5<br />
Banque Chalus France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Banque CPR (BCPR) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Banque Finaref ABN AMRO In (1) France Proportional 51.0 31.1<br />
Banque Française de l'Orient France Full 100.0 100.0 100.0 100.0 99.3 99.3<br />
Banque Libano-Française SAL Lebanon Full 51.0 51.0 51.0 50.9 50.9 51.0<br />
BES (Banco Espírito Santo) Portugal Equity 8.8 8.8 8.8 22.5 22.5 22.5<br />
BFC Antilles Guyane France Full 100.0 100.0 100.0 100.0 100.0 99.6<br />
BFT (Banque Financement et Trésorerie) France Full 96.1 96.1 96.2 96.1 96.1 96.2<br />
BFT Gestion France Full 100.0 100.0 100.0 96.1 96.1 96.2<br />
BGP Indosuez<br />
CA Alternative Investment Products<br />
France Full 100.0 99.9 99.9 100.0 99.9 99.9<br />
Group Holding<br />
CA Alternative Investment<br />
France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Products Group Inc<br />
CA Alternative Investment<br />
United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Products Group Ltd (ex-ISB)<br />
CA Alternative Investment<br />
Bermuda Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Products Group Sas<br />
CA Alternative Investment<br />
France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Products Group Sgr In Italy Full 90.0 90.0<br />
CA Asset Management España Holding Spain Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CA Asset Management Hong Kong Ltd China Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CA Asset Management Japan Ltd<br />
CA Asset Management Ltd<br />
Japan Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
(ex-Premium) United Kingdom Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CA Asset Management Sgr Italie Italy Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CA Asset Management Singapore Ltd<br />
CA Asset Management US<br />
Singapore Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Advisory Services (ex-IIIS) Out (c) France Full 100.0 100.0 100.0 100.0<br />
CA Investor Services Bank France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CA Investor Services Corporate Trust France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAAM Securities Company Japan KK<br />
CA Invest. Services Banque<br />
Japan Full 100.0 100.0 100.0 100.0<br />
Luxembourg In Luxembourg Full 100.0 100.0<br />
[9]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
CAI Australia Ltd Australia Full 100,0 100.0 100.0 100.0 100.0 100.0<br />
CAI Holding Italia Due SRL Italy Full 100.0 100.0 100.0 100.0<br />
CAI Luxembourg In Luxembourg Full 100.0 100.0<br />
CAI Merchant Bank Asia Ltd Singapore Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAICG Teneur de Comptes (CAICG TC) France Full 100.0 100.0 100.0 100.0<br />
Caisse Régionale Alpes Provence France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Alsace Vosges France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Aquitaine France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Atlantique Vendée France Equity 25.1 25.1 25.1 25.1 25.1 25.1<br />
Caisse Régionale Brie France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Calvados France Equity 25.0 25.0 24.3 25.0 25.0 24.3<br />
Caisse Régionale Cantal Out (d) France Equity 25.0 25.0 25.0 25.0<br />
Caisse Régionale Centre Est France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
Caisse Régionale Centre France France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Centre Loire France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Centre Ouest France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Champagne Bourgogne<br />
Caisse Régionale Charente Maritime<br />
France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
- Deux Sèvres France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Charente-Périgord France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Côte d'Or France Equity 25.0 25.0<br />
Caisse Régionale Côtes d'Armor France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale de l'Anjou et du Maine France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale des Savoie France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Finistère France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Franche Comté France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Gard France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Guadeloupe France Equity 27.2 27.4 27.5 27.2 27.4 27.5<br />
Caisse Régionale Ille et Vilaine France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Loire - Haute Loire France Equity 25.0 25.0 25.0 29.2 29.2 29.2<br />
Caisse Régionale Lorraine France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Martinique France Equity 28.1 28.1 28.1 28.1 28.1 28.1<br />
Caisse Régionale Midi France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Morbihan France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Nord France Equity 25.0 25.0<br />
Caisse Régionale Nord de France France Equity 25.6 25.6 25.0 25.6 25.6 25.0<br />
Caisse Régionale Nord-Est France Equity 25.0 25.5 24.1 25.0 25.5 24.1<br />
Caisse Régionale Normand France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
[10]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Caisse Régionale Normandie Seine France Equity 25.0 25.0 25.0 25.1 25.1 25.0<br />
Caisse Régionale Oise France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Paris et Ile-de-France<br />
Caisse Régionale Provence<br />
France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
- Côte d'Azur France Equity 25.0 25.0 24.6 25.0 25.0 24.6<br />
Caisse Régionale Pyrénées Gascogne France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Quercy Rouergue France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Réunion France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Somme France Equity 25.4 25.0 25.0 25.1 25.0 25.0<br />
Caisse Régionale Sud Alliance France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Sud Méditerranée France Equity 25.5 25.5 25.2 25.5 25.5 25.2<br />
Caisse Régionale Sud Rhone Alpes<br />
Caisse Régionale Toulouse<br />
France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Midi Toulousain France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Touraine Poitou France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caisse Régionale Val de France France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Cal FP (Holding) United Kingdom Full 50.0 50.0 50.0 75.0 75.0 75.0<br />
Cal FP Bank United Kingdom Full 100.0 100.0 100.0 75.0 75.0 75.0<br />
Cal FP US United States Full 100.0 100.0 100.0 75.0 75.0 75.0<br />
CL Développement de la Corse France Full 99.8 99.8 99.8 99.8 99.8 99.8<br />
Cofam France Equity 25.0 25.0 25.0 29.2 29.2 29.2<br />
Cogenec Monaco Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPR AM (ex-CPR Production) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPR Billets France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPR Online France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Crealfi (ex-Menafinance) France Proportional 50.0 50.0 50.0 49.8 49.8 49.9<br />
Credibom Portugal Equity 40.0 40.0 40.0 39.9 39.8 39.9<br />
Credigen Bank Hungary Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
<strong>Crédit</strong> <strong>Agricole</strong> Asset Management France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Epargne Salariale France Full 100.0 100.0 100.0 100.0 99.9 99.9<br />
<strong>Crédit</strong> <strong>Agricole</strong> Financement Switzerland Equity 45.0 45.0 45.0 40.0 40.0 40.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Indosuez France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Indosuez (Egypt) SAE Egypt Full 75.0 75.0 75.0 75.0 75.0 75.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Indosuez (Suisse) SA<br />
<strong>Crédit</strong> <strong>Agricole</strong> Indosuez<br />
Switzerland Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Luxembourg Out (c) Luxembourg Full 100.0 100.0 100.0 100.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Indosuez Mer Rouge Djibouti Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Indosuez Turk As Turkey Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
[11]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
<strong>Crédit</strong> <strong>Agricole</strong> SA Securities Jersey Full 99.9 99.9 99.9 99.9 99.9 99.9<br />
<strong>Crédit</strong> Foncier de Monaco Monaco Full 77.1 77.1 77.1 75.9 75.9 75.9<br />
<strong>Crédit</strong> Foncier de Monaco France France Full 100.0 100.0 100.0 87.3 87.3 87.3<br />
<strong>Crédit</strong> Français International CFI France Full 100.0 96.2<br />
<strong>Crédit</strong>plus (ex-Beneficial Bank) Germany Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
EPEM United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
EFL Services In Poland Full 100.0 99.8<br />
Ellos Finans A/S In (1) Norway Full 100.0 61.0<br />
Ellos Finans Oy In (1) Finland Full 100.0 61.0<br />
Equalt Alternative Asset Management France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Financière Lapérouse France Full 77.2 77.2 77.2 77.2 77.2 77.2<br />
Finanziaria Indosuez International Ltd Gibraltar Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Finaref Benelux In (1) Belgium Full 99.9 61.0<br />
Finaref Group AB In (1) Sweden Full 61.0 61.0<br />
Finaref SA In (1) France Full 61.0 61.0<br />
Finaref Securities AB In (1) Sweden Full 100.0 61.0<br />
Finaref Sverige AB In (1) Sweden Full 100.0 61.0<br />
Finconsum ESC SA Spain Equity 45.0 45.0 45.0 44.9 44.8 44.9<br />
Foncaris France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Fransabank France<br />
GFER (Groupement de Financement<br />
France Equity 34.0 34.0 34.0 34.0 34.0 34.0<br />
des Ent. Régionales)<br />
GPF (Groupement<br />
France Full 99.9 99.9 99.9 99.9 99.9 99.9<br />
des Provinces de France) France Full 99.0 99.0 99.0 99.0 99.0 99.0<br />
Gestion Privée Indosuez (GPI) France Full 100.0 100.0 100.0 100.0 99.9 99.9<br />
Groupe <strong>Crédit</strong> Lyonnais In France Full 92.6 92.6<br />
IntesaBci Bank (Suisse) In Switzerland Full 100.0 100.0<br />
Lukas Bank Poland Full 96.8 96.6 95.7 98.3 75.5 78.8<br />
Lukas SA Poland Full 100.0 100.0 80.7 99.9 76.8 80.7<br />
Nonghyup-CA<br />
PT Bank <strong>Crédit</strong> <strong>Agricole</strong><br />
In Korea Proportional 40.0 40.0<br />
Indosuez Out (c) Indonesia Full 99.2 99.2 99.2 99.2<br />
Radian France Full 100.0 100.0<br />
Ribank Netherlands Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Sacam Consommation 1 France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Sacam Consommation 2 France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Sacam Consommation 3 France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Schelcher Prince Finance (SPF) France Full 87.7 87.7 59.3 87.7 87.7 59.3<br />
[12]
Note 2.2.2 - Scope of consolidation<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Sedef France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Segespar France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Sim SpA Selezione E Distribuzione Italy Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Sircam France Equity 25.0 25.0 25.0 29.2 29.2 29.2<br />
Sofinco France Full 99.7 99.6 99.8 99.7 99.5 99.8<br />
Sofipaca France Equity 28.3 28.3 28.3 27.5 27.5 27.3<br />
Transfact France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Unicefi 33 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Wafasalaf Morocco Equity 33.3 33.7 33.7 33.2 33.5 33.6<br />
Stockbrokers<br />
Altura Spain Proportional 50.0 50.0 50.0 50.0 50.0 50.0<br />
CAI Cheuvreux France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAI Cheuvreux Espana SA (ex-ICSESA) Spain Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAIC (S) Pte Ltd Singapore Full 100.0 100.0 100.0 100.0<br />
CAIC Deutschland GmbH Germany Full 100.0 100.0 97.5 100.0 100.0 97.5<br />
CAIC Futures Ltd Hong Kong Full 100.0 100.0 100.0 100.0<br />
CAIC Hong-Kong Ltd Hong Kong Full 100.0 100.0 100.0 100.0<br />
CAIC International Ltd France Full 100.0 100.0 100.0 100.0<br />
CAIC International UK United Kingdom Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAIC Italia Sim SpA Italy Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAIC Nordic AB Sweden Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAIC Sec. Inc. United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAIC Securities Japan Ltd Japan Full 100.0 100.0 100.0 100.0<br />
CAIC Securities Ltd Hong Kong Full 100.0 100.0 100.0 100.0<br />
Carr Futures Chicago Inc United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Carr Futures Singapore Pte Singapore Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Carr Futures Snc France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Carr Indosuez Asia France Full 100.0 100.0<br />
Groupe Cholet Dupont<br />
Insurance<br />
France Equity 38.6 38.6 38.6 38.6 38.6 38.6<br />
Argence Gestion Assurances In (1) France Full 100.0 61.0<br />
Assurances du CA Nord-Pas-de-Calais France Equity 28.1 28.1 27.5 26.8 26.8 26.2<br />
Eda France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Finaref Assurances In (1) France Full 100.0 61.0<br />
Finaref Insurance Limited In (1) Ireland Full 100.0 61.0<br />
Finaref Life Limited In (1) Ireland Full 100.0 61.0<br />
Finaref Risques Divers In (1) France Full 100.0 61.0<br />
[13]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Finaref Vie In (1) France Full 100.0 61.0<br />
Pacifica France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Predica France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
SOPAR (ex-AMACAM)<br />
Space Reinsurance<br />
France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Company Limited In (1) Ireland Full 100.0 61.0<br />
Tranquilidade Portugal Equity 33.3 33.3 33.3 33.3 33.3 33.3<br />
Tranquilidade Vida Portugal Equity 29.7 29.7 29.7 29.7 29.7 29.7<br />
Investment companies<br />
Argence Investissement SAS In (1) France Full 100.0 61.0<br />
Bercy Investissements France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Bercy Participations France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Bespar Portugal Equity 32.6 32.6 32.6 32.6 32.6 32.6<br />
BFC Holding France Full 99.6 99.6 99.6 99.3 99.3 99.3<br />
CA Centre France Développement France Equity 25.0 25.0 25.0 20.8 20.8 20.8<br />
CA Deveurope BV Netherlands Full 100.0 71.3 57.2 100.0 71.3 57.2<br />
CAI BP Holding<br />
CAI Italia Holding SpA<br />
In France Full 100.0 100.0<br />
(ex-Finanziaria Indosuez Sim SpA) Italy Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAL FP Frankfurt Germany Full 100.0 100.0 100.0 75.0 75.0 75.0<br />
CAL Maurice Mauritius Full 100.0 100.0 100.0 75.0 75.0 75.0<br />
Calic United Kingdom Full 100.0 100.0 100.0 75.0 75.0 75.0<br />
Camnord Investissement Out (b) France Equity 25.6 25.0 14.3 14.0<br />
Cofinep France Equity 25.0 25.5 24.1 25.0 25.5 24.1<br />
Compagnie Française de l'Asie (CFA) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
<strong>Crédit</strong> <strong>Agricole</strong> Bourse France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Delfinances France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Doumer Finance SAS France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Fininvest France Full 98.3 98.3 98.3 98.3 98.2 98.3<br />
Fletirec France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
IPFO France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Icauna Finance France Equity 25.0 25.0 25.0 24.4 24.4 24.4<br />
Icauna SARL France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
ICF Holdings United Kingdom Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Idia Participations France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Immarex France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Indosuez Air Finance SA France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Indosuez Holding UK Ltd United Kingdom Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
[14]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Indosuez North America Holding<br />
Ligérienne Mobilière<br />
United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
de Placement Out (d) France Full 100.0 100.0 100.0 100.0<br />
Mescas France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Nord Est Agro Partenaires France Equity 25.0 25.5 25.0 25.5<br />
Partran Portugal Equity 33.3 33.3 33.3 33.3 33.3 33.3<br />
Prestimmo France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
Rue Impériale France Equity 29.0 17.0 17.0 23.6 23.6 23.6<br />
Safec Switzerland Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Sepi France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
Socadif<br />
Space Holding (Ireland)<br />
France Equity 36.2 36.2 36.2 31.2 31.2 31.2<br />
Limited In (1) Ireland Full 100.0 61.0<br />
Space Lux In (1) Luxembourg Full 100.0 61.0<br />
Transimmo France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
UI (Union d'Etudes et d'Investissements) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Vauban Finance France Equity 33.3 33.3 33.3 31.1 31.1 30.8<br />
Leasing companies<br />
Auxifip France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CE Bail France Full 100.0 100.0<br />
Climauto France Full 100.0 100.0 99.9 99.8 99.7 99.8<br />
EFL Poland Full 99.8 99.8 96.0 99.8 71.2 54.9<br />
Ergifrance France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Etica France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Etica Bail France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Financière Immobilière Indosuez France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Leicer Spain Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Locam France Equity 25.0 25.0 25.0 29.2 29.2 29.2<br />
Réunibail France Full 52.0 52.0 52.0 51.8 51.8 51.9<br />
Réuniroute<br />
Slibail Location Informatique<br />
France Full 97.5 97.5 97.5 52.0 51.9 52.0<br />
(SLOI) France Full 51.0 51.0 51.0 51.0<br />
Slibail Longue Durée (SLD) France Full 51.0 51.0 51.0 51.0<br />
Sofincar France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Sofinroute France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Ucabail France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Ucabail Immobilier France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Ucalease France Full 100.0 100.0 100.0 99.8 99.8 99.9<br />
[15]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Unicomi France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Unifergie France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Unimat France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Tourist/travel activities and real estate development<br />
SIS (Société Immobilière de la Seine) France Full 72.9 72.9 72.9 79.7 79.7 79.6<br />
Unifica France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Unimo<br />
Miscellaneous<br />
France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Alli Domes France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
AMT GIE France Equity 25.0 25.0 25.0 25.8 25.8 25.8<br />
Ariane <strong>Crédit</strong> France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Bersol Out (c) France Equity 25.0 25.0 25.0 25.0<br />
Bois Sauvage Nederland<br />
Ca Investor Services Fund Adm.<br />
Netherlands Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
(ex-Fastnet France SA) France Full 77.6 77.6 77.6 77.6 77.6 77.6<br />
CA Participations France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
CA Preferred Funding LLC In United States Full 100.0 6.2<br />
Caapimmo 1 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caapimmo 2 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caapimmo 3 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caapimmo 4 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caapimmo 5 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Caapimmo 6 France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
CAI Cheuvreux Gestion France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAI Conseil SA Luxembourg Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAI Derivatives Products PLC In Ireland Full 100.0 100.0<br />
CAI Preferred Funding United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAI Preferred Funding II United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CAL Asia Pte Ltd Singapore Full 100.0 100.0 100.0 75.0 75.0 75.0<br />
Cedicam<br />
Centre France Location Immobilière<br />
France Full 50.0 50.0 50.0 62.5 62.5 62.5<br />
(ex-Avenue Rapp) France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Chauray France Proportional 34.0 34.0 34.0 34.0<br />
Cirse France Equity 25.0 25.0<br />
Cisa SA France Full 100.0 100.0 100.0 100.0<br />
CPR Compensation (CPRC) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPR Gestion (CPRG) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
[16]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
CPR Holding (CPRH) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPR Investissement (INVT) France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPR Usa Inc (INCO) Out (c) United States Full 100.0 100.0 100.0 100.0<br />
CPRA (FIGE) France Full 100.0 100.0 100.0 99.9 100.0 100.0<br />
CPRAAMI France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
CPRB (ETNB) France Full 100.0 100.0 100.0 99.9 100.0 100.0<br />
Creagrisere France Equity 25.0 25.0 25.0 22.8 22.8 22.8<br />
<strong>Crédit</strong> <strong>Agricole</strong> Alternative Invest.<br />
Products Serv. Inc (ex-IIS) United States Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Defitech France Equity 25.0 25.0 25.0 27.8 27.8 27.8<br />
Defitech Dauphicom France Equity 25.0 25.0 25.0 27.8 27.8 27.8<br />
Defitech Routage et Communication France Equity 25.0 25.0 25.0 27.8 27.8 27.8<br />
Europimmo France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
Fasnet Luxembourg Netherlands Full 45.0 45.0 45.0 45.0 45.0 45.0<br />
Finasic France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
GEIE Argence Developpement In (1) France Full 100.0 61.0<br />
GEIE Argence Management In (1) France Full 100.0 61.0<br />
Gestimocam France Equity 25.0 25.0 24.6 25.0 25.0 24.6<br />
Glorius Smart Investments Co Ltd Hong Kong Full 100.0 100.0 100.0 100.0<br />
Ical<br />
IIF BV (Indosuez International<br />
France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Finance BV)<br />
Indian 21st Century Fund<br />
Netherlands Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
(Mauritius) Out (c) Hong Kong Full 100.0 100.0<br />
Indosuez Holding SCA II<br />
Indosuez Management<br />
Luxembourg Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Luxembourg II<br />
Indosuez Wi Carr Financial<br />
Luxembourg Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Products Out (c) Hong Kong Full 100.0 100.0<br />
Inforsud FM France Equity 25.0 25.0 25.0 23.3 23.3 23.3<br />
Inforsud Gestion France Equity 25.0 25.0 25.0 22.1 22.1 22.0<br />
IWICS (Derivatives) Out (c) Hong Kong Full 100.0 100.0<br />
Korea 21st Century TR<br />
Liberty View Alternative<br />
In Korea Full 100.0 100.0<br />
(LVAA) Out (c) United States Full 100.0 100.0 100.0 100.0<br />
Liberty View C. Management<br />
(LVCM) Out (c) United States Full 100.0 100.0 100.0 100.0<br />
Logitaine France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
[17]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Madison SA France Equity 25.0 25.0 25.0 29.2 29.2 29.2<br />
Mat Alli Domes France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Parfin France Full 99.9 100.0 100.0 99.9 100.0 100.0<br />
Partinvest Luxembourg Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Patrimocam France Equity 25.0 25.0 24.6 25.0 25.0 24.6<br />
Patrimocam 2 France Equity 25.0 25.0 24.6 25.0 24.9 24.6<br />
Progica France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Réunifinance France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Routage Express Service France Equity 25.0 25.0 25.0 27.8 27.8 27.8<br />
SARL Prospective Informatique France Equity 25.1 25.0 25.0 25.1 25.0 25.0<br />
SCI Capimo France Equity 25.1 25.1 25.0 25.1 25.1 25.0<br />
SCI Capucines France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
SCI du Vivarais France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
SCI Groupe Sofinco France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
SCI Hautes Faventines France Equity 25.0 25.0 25.0 24.9 24.9 24.9<br />
SCI La Baume France Full 100.0 100.0 100.0 100.0 99.9 99.9<br />
SCI Les Fauvins France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
SCI Les Palmiers du Petit Pérou France Equity 27.2 27.4 27.5 27.2 27.4 27.5<br />
SCI Max Hymans France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
SCI Pasteur 3 France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
SCI Paysagère France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
SCI Quentyvel France Full 96.7 96.7 96.7 96.7 96.7 96.7<br />
SCI Quercy France Equity 25.0 24.8<br />
SCI Raspail France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Scica HL France Equity 25.0 25.0 25.0 28.8 28.8 28.8<br />
Scicam 13<br />
Segespar Informatique Technique<br />
France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Services (SITS) (ex-IITS) France Full 98.0 100.0 94.0 96.9 98.9 92.9<br />
Serves United States Full 100.0 100.0 100.0 100.0<br />
SNC Doumer France Full 99.9 99.9 99.9 99.9 99.9 99.9<br />
SNC Haussmann Anjou In France Full 100.0 100.0<br />
Soaring Eagle Investments Co Ltd Hong Kong Full 100.0 100.0 100.0 100.0<br />
Sofinco Participations France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
Sofinrec France Full 99.8 99.8 99.8 99.5 99.3 99.6<br />
SPI SNC France Equity 25.0 25.0 25.0 25.0 25.0 25.0<br />
Sté Immobilière de Picardie France Equity 25.1 25.0 25.0 25.1 25.0 25,0<br />
[18]
Note 2.2.2 - Scope of consolidation (continued)<br />
(a) Location Consolidation<br />
method<br />
Control % Ownership %<br />
30/06/03 30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Sté Immobilière Suisse Switzerland Full 100.0 100.0<br />
Sté Picarde de Développement France Equity 25.1 25.0 25.0 25.1 25.0 25.0<br />
UI Vavin 1 France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Unibiens France Full 100.0 100.0 100.0 100.0 100.0 100.0<br />
Uni-Editions France Equity 100.0 100.0 100.0 100.0 100.0 100.0<br />
Uniger France Full 100.0 100.0 100.0 100.0<br />
Valris France Full 100.0 100.0 100.0 99.7 99.5 99.8<br />
(a) Included in the scope of consolidation (“In”) or excluded (“Out”) for the first time in current year.<br />
(b) Investment sold, not consolidated.<br />
(c) No longer consolidated as no material.<br />
(d) Merged with another consolidated entity.<br />
(*) Change in consolidation method.<br />
(1) Entity owned by the Finaref Group.<br />
[19]
Note 3 - Due from banks<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Total Accrued Total<br />
Banks<br />
Deposits and loans:<br />
gross value interest<br />
receivable<br />
- Demand deposits 23,554 28 23,582 14,259 19,553<br />
- Time deposits 21,506 216 21,722 18,574 23,302<br />
Securities purchased under<br />
agreements to resell (repos)<br />
1,965 8 1,973 0 14<br />
Pledged securities 56,752 66 56,818 34,389 25,305<br />
Subordinated debt 458 2 460 122 1,926<br />
Total gross value 104,235 320 104,555 67,344 70,100<br />
Allowances (445) (206) (174)<br />
Net balance sheet amount<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions<br />
104,110 67,138 69,926<br />
Current accounts 6,181 10 6,191 4,875 3,775<br />
Time deposits and advances 148,882 88 148,970 144,878 142,402<br />
Subordinated debt 224 224 226 246<br />
Total gross value 155,287 98 155,385 149,979 146,423<br />
Allowances (76) (78) (79)<br />
Net balance sheet amount 155,309 149,901 146,344<br />
[20]
Note 4 - Customer-related items and lease financing<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Total Accrued Total<br />
Customer-related items<br />
gross value interest<br />
receivable<br />
Bills discounted 2,658 17 2,675 1,255 703<br />
Other loans 138,754 1,327 140,081 54,817 56,513<br />
Pledged securities 17,654 2 17,656 4,713 7,500<br />
Customer current accounts receivable 12,097 116 12,213 4,164 2,890<br />
Total 171,163 1,462 172,625 64,949 67,606<br />
Allowances (6,067) (2,408) (2,501)<br />
Net balance sheet amount<br />
Lease financing<br />
166,558 62,541 65,105<br />
Real estate finance leases<br />
Equipment finance leases, rental contracts with<br />
4,996 27 5,023 2,665 2,529<br />
purchase option and similar transactions 7,921 146 8,067 4,198 4,226<br />
Total 12,917 173 13,090 6,863 6,755<br />
Allowances (247) (200) (197)<br />
Net balance sheet amount 12,843 6,663 6,558<br />
Total 179,401 69,204 71,663<br />
[21]
Note 5 - Securities: analysis by type<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Trading Available-for- Equity Held-to-maturity Total<br />
portfolio sale securities portfolio securities<br />
portfolio portfolio<br />
Treasury bills and similar securities 46,974 14,035 13,193 74,202 30,705 34,268<br />
Accrued interest receivable 65 211 276 252 265<br />
Allowances (22) (52) (74) (2) (4)<br />
Net balance sheet amount 46,974 14,078 13,352 74,404 30,955 34,529<br />
Bonds and other fixed-income securities 23,346 14,270 13,928 51,544 31,413 35,672<br />
Accrued interest receivable 180 278 458 313 378<br />
Allowances (170) (78) (248) (162) (185)<br />
Net balance sheet amount<br />
Shares and other variable-income<br />
23,346 14,280 14,128 51,754 31,564 35,865<br />
securities (1) 20,040 5,130 3,927 29,097 16,801 22,939<br />
Accrued income 10 30 17 57 15 16<br />
Allowances (56) (614) (670) (366) (253)<br />
Net balance sheet amount 20,050 5,104 3,330 28,484 16,450 22,702<br />
Total net amounts 90,370 33,462 3,330 27,480 154,642 78,969 93,096<br />
Estimated fair or use value 90,370 33,873 3,598 28,171 156,012 80,184 94,497<br />
In order to fund the acquisition of strategic shareholdings, certain securities issued previously and used to<br />
match held-to-maturity securities have been reassigned and are now used to match these shareholdings.<br />
Consequently, in December 2002, <strong>Crédit</strong> <strong>Agricole</strong> S.A. reclassified EUR 973 million of held-to-maturity securities<br />
as available-for-sale securities.<br />
Transfers of securities from the trading portfolio to the available-for-sale portfolio totalled EUR 870 million in<br />
the first half of 2003, compared with EUR 402 million in 2002.<br />
A total of EUR 23 million of held-to-maturity securities were sold before maturity in first-half 2003 compared<br />
with EUR 157 million in 2002, yielding a loss of EUR 0.1 million, versus a gain of EUR 12.6 million in 2002. These<br />
figures do not include <strong>Crédit</strong> Lyonnais.<br />
(1) At 30 June 2003, <strong>Crédit</strong> <strong>Agricole</strong> S.A. held 2,310,599 treasury shares classified as shares and other variable income securities, under<br />
available-for-sale securities for a total of EUR 38,788,000. These shares have a nominal value of EUR 3 each and a market value of<br />
EUR 16.55 per share at 30 June 2003.<br />
[22]
Note 6 - Investments, including investments in unconsolidated subsidiary and<br />
affiliated companies and other long-term equity investments<br />
List of unconsolidated subsidiary and affiliated companies with a book value in excess of EUR 50 million.<br />
Book value<br />
In millions of euros<br />
% equity ownership<br />
30/06/03 31/12/02 30/06/02 30/06/03 31/12/02 30/06/02<br />
Banco Bisel (3) 131 131 131 N.A. N.A. N.A.<br />
Commercial Bank of Greece 331 331 331 9.0 9.0 9.0<br />
Bradesco 165 1.6<br />
<strong>Crédit</strong> Logement 164 147 127 16.5 16.5 16.5<br />
<strong>Crédit</strong> Lyonnais 2,426 1,040 17.8 10.6<br />
Doumer Euterpe (1) 100 100.0<br />
SEFA (1) 67 67 67 100.0 100.0 100.0<br />
Wafabank 52 52 52 14.8 14.8 14.8<br />
Resona Trust and Banking 86 86 86 5.0 5.0 5.0<br />
Veolia Environnement (2) 77 0.8<br />
1301 Sixth Avenue (2) 67 18.3<br />
Credit Logement B (2) 151 16.5<br />
Advances to affiliates’ current<br />
accounts 501 438 448<br />
Other investments 1,939 1,396 1,304<br />
Gross values (4) 3,566 5,074 3,851<br />
Allowances (782) (575) (569)<br />
Accrued income 20 21 20<br />
Net values 2,804 4,520 3,302<br />
Estimated total 2,987 5,406 3,841<br />
(1) Not consolidated pursuant to CRC Regulation 99-02 and 99-07 (contribution not deemed material).<br />
(2) Securities held by <strong>Crédit</strong> Lyonnais.<br />
(3) Company deconsolidated at 01/01/2002 and booked at its value on the date of deconsolidation. The shares have been provided for in full.<br />
Further, a valuation allowance has also been made for the full value of securities carried in the individual company accounts (EUR 236 million);<br />
on 17 May 2002, the Central Bank of Argentina suspended its banking licence and transferred its banking business to Banco Nación, as a result<br />
of which, <strong>Crédit</strong> <strong>Agricole</strong> S.A. no longer wields significant influence over this entity.<br />
(4) Of which banks: EUR 1,168 million at 30 June 2003 versus EUR 3,362 million at 31 December 2002 and EUR 2,194 million at 30 June 2002.<br />
[23]
Note 7 - Investments in equity affiliates<br />
List of companies in which <strong>Crédit</strong> <strong>Agricole</strong> S.A.'s equity interest exceeds EUR 50 million:<br />
Interest in equity affiliates<br />
(in millions of euros)<br />
[24]<br />
30/06/03 31/12/02 30/06/02<br />
Financial institutions 11,478 11,141 10,777<br />
Al Bank Al Saudi Al Fransi 354 357 348<br />
BES 387 415 403<br />
Regional Banks and subsidiaries 7,418 7,188 6,904<br />
Banca Intesa SpA 3,265 3,143 3,071<br />
Others 54 38 51<br />
Non-financial companies 324 279 304<br />
Partran - Tranquilidade - Tranquilidade Vida (85) (84) (70)<br />
Rue Impériale 342 335 345<br />
Others 67 28 29<br />
Balance sheet amount 11,802 11,420 11,081<br />
Note 8 - Intangible assets, bank premises and equipment<br />
30/06/2003 31/12/02 30/06/02<br />
(in millions of euros)<br />
Gross value Accumulated<br />
depreciation<br />
and amortisation<br />
Net value Net value Net value<br />
Tangible assets:<br />
- Bank premises and equipment 4,202 (1,966) 2,236 972 972<br />
- Assets leased to others 752 (279) 473 274 324<br />
Intangible assets 4,962 (949) 4,013 125 124<br />
Accrued income (1) 0 0 1<br />
Total 9,916 (3,194) 6,722 1,371 1,421<br />
(1) Accrued rentals on assets leased to others.
Note 9 - Allowances and reserves deducted from assets<br />
(in millions of euros) 30/06/02 31/12/02 Consolidation Additional Amounts Foreign Other 30/06/03<br />
changes amounts released exchange changes<br />
set or used translation<br />
aside adjustments<br />
Interbank transactions 253 284 243 11 (8) (12) 3 521<br />
Customer-related items 2,501 2,408 3,911 321 (436) (114) (23) 6 ,067<br />
Lease financing<br />
Securities available for sale,<br />
securities held to maturity and<br />
197 200 158 28 (134) (1) (4) 247<br />
equity portfolio securities<br />
Unconsolidated investments<br />
442 530 370 214 (89) (14) (19) 992<br />
and other long-term investments 569 575 257 48 (77) (5) (16) 782<br />
Others 52 38 103 19 (14) (1) 5 150<br />
Total 4,014 4,035 5,042 641 (758) (147) (54) 8,759<br />
Note 10 - Goodwill<br />
Goodwill items exceeding EUR 50 million:<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Gross amounts<br />
Amortised over 1 to 5 years inclusive<br />
Amortisation Net amounts Net amounts Net amounts<br />
CPR Online 84 (61) 23 31 39<br />
Banca Intesa SpA 0 0 0 0 11<br />
Amortised over 5 to 10 years inclusive<br />
CAI (Suisse) SA 62 (18) 44 47 50<br />
EFL 241 (32) 209 149 124<br />
Lukas 363 (76) 287 234 247<br />
Sofinco 990 (514) 476 538 599<br />
CPR AM 126 (74) 52 56 60<br />
CPR and other subsidiaries 23 (8) 15 16 21<br />
Amortised over 10 to 15 years inclusive<br />
BES 62 (18) 44 47 49<br />
Amortised over 15 to 20 years inclusive<br />
Banca Intesa SpA 51 (8) 43 45 45<br />
Caisse Régionale de Paris Ile-de-France 77 (6) 71 73 74<br />
<strong>Crédit</strong> Lyonnais Group 6,626 (24) 6,602<br />
Ellos Group 154 (4) 150<br />
Finaref Group 1,232 (31) 1,201<br />
IntesaBci Bank (Suisse) 57 (2) 55<br />
Rue Impériale 243 (25) 218 224 221<br />
Other companies 315 (126) 189 192 221<br />
Total 10,706 (1,027) 9,679 1,652 1,761<br />
[25]
Note 11 - Due to banks<br />
(in millions of euros) Total Accrued Total<br />
gross value interest<br />
payable<br />
[26]<br />
30/06/03 31/12/02 30/06/02<br />
Due to banks<br />
Deposits and loans:<br />
- Demand deposits 22,412 13 22,425 12,278 15,978<br />
- Time deposits 51,269 366 51,635 35,815 37,674<br />
Securities sold under repurchase agreements 5,152 48 5,200 5,044 4,910<br />
Pledged securities 58,377 94 58,471 17,327 22,944<br />
Total 137,210 521<br />
Balance sheet amount 137,731 70,464 81,506<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions<br />
Current accounts 5,711 9 5,720 5,545 6,851<br />
Borrowings, demand and time deposits 10,300 215 10,515 13,398 13,289<br />
Total 16,011 224<br />
Balance sheet amount 16,235 18,943 20,140<br />
Note 12 - Customer-related items<br />
(in millions of euros) Total Accrued Total<br />
gross value interest payable<br />
30/06/03 31/12/02 30/06/02<br />
Current accounts<br />
Goverment-regulated savings schemes:<br />
39,674 45 39,719 11,098 11,644<br />
- Demand deposits 71,303 1,003 72,306 55,723 52,129<br />
- Time deposits 100,394 1,906 102,300 87,978 86,926<br />
Other debts to customers 59,124 1,169 60,293 35,644 37,738<br />
Pledged securities 30,067 26 30,093 14,644 11,348<br />
Total 300 ,562 4,149<br />
Balance sheet amount 304,711 205,087 199,785
Note 13 - Debts represented by a security: analysis by maturity date<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Up to > 3 months > 1 year Over Total Accrued Total<br />
3 months ≤ 1 year ≤ 5 years 5 years gross value interest<br />
payable<br />
Savings certificates 118 97 39 47 301 11 312 88 56<br />
Interbank market instruments 942 1,540 1,349 1,100 4,931 174 5,105 6,186 7,444<br />
Negotiable debt instruments: 0<br />
- Issued in France 23,004 6,463 7,049 1,393 37,909 96 38,005 17,142 15,432<br />
- Issued abroad 22,736 8,424 4,032 317 35,509 82 35,591 12,608 20,055<br />
Bonds 366 4,325 10,459 7,675 22,825 456 23,281 22,115 22,214<br />
Other debt instruments 115 4 119 119 118 151<br />
Balance sheet amount 101,594 819 102,413 58,257 65,352<br />
Note 14 - General reserves for expenses and losses<br />
(in millions of euros) 30/06/02 31/12/02 Consolidation Additional Amounts Foreign Other 30/06/03<br />
changes amounts released exchange changes<br />
set aside or used translation<br />
adjustments<br />
Country risks 416 371 480 (3) (13) 835<br />
Commitment execution risks<br />
Retirement indemnities<br />
200 131 205 11 (11) (2) 334<br />
and similar liabilities 163 148 229 13 (16) (1) (2) 371<br />
Financial futures 82 41 9 (4) (1) (1) 44<br />
Other general reserves (1) 1,749 1,700 1,940 398 (342) (37) 33 3,692<br />
Balance sheet amount 2,610 2,391 2,854 431 (376) (54) 30 5,276<br />
(1) Main reserves for other contingencies<br />
(in millions of euros)<br />
[27]<br />
30/06/02 31/12/02 30/06/03<br />
- reserves for restructuring charges 0 0 681<br />
- reserves for sector risks and other credit risks 439 446 1,393<br />
- reserves for negative net assets of equity investments 145 147 198<br />
- reserves for retirement indemnities and pre-retirement leave 103 78 80<br />
- reserves for litigation 429 408 601<br />
- reserve to cover risk of loss arising in connection with the internal home purchase savings mechanism 126 107 93<br />
- badwill 174 223 224
Note 15 - Fund for General Banking Risks<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Home purchase savings 770 836 886<br />
Fund for Liquidity and Solvency Banking Risks (1) 610 610 610<br />
CODEVI (industrial development passbook accounts) 13 17 17<br />
Others 662 155 151<br />
Balance sheet amount 2,055 1,618 1,664<br />
(1) This guarantee fund was established on the occasion of <strong>Crédit</strong> <strong>Agricole</strong> SA's Initial Public Offering.<br />
Note 16 - Subordinated debt: analysis by maturity date and issue currency<br />
[28]<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Up to > 3 months > 1 year Over Accrued Total<br />
3 months ≤ 1 year ≤ 5 years 5 years interest<br />
payable<br />
Subordinated debt with fixed term 460 604 1,458 8,610 155 11,287 8,187 9,801<br />
Euro 460 589 1,149 8,406 154 10,758 7,880 9,546<br />
Other EU currencies 0 0 0<br />
US dollars 289 204 493 275 222<br />
Japanese yen 15 15 9 10<br />
Other currencies 20 1 21 23 23<br />
Perpetual subordinated debt 6,643 56 6,699 1,556 1,502<br />
Euro 6,526 56 6,582 1,453 1,392<br />
Other EU currencies 0 0 0<br />
US dollars 40 40 23 25<br />
Japanese yen 77 77 80 85<br />
Other currencies 0 0 0<br />
Securities and participating loans<br />
Shareholders' current<br />
237 237 2 14<br />
account advances 2,167 2,167<br />
Total - gross amounts 460 604 1,458 17,657 211 20,390 9,745 11,317<br />
Balance sheet amount 20,390 9,745 11,317
Note 17 - Changes in shareholders' equity<br />
Consolidated shareholders' equity Minority Total including<br />
(in millions of euros) Share Additional Government Foreign Consolidated interests minority interests<br />
capital paid-in investment exchange total without Fund for<br />
capital, grants translation General Banking<br />
reserves, adjustments Risks<br />
and retained<br />
earnings<br />
At 31 December 2000 2,241 9,241 84 179 11,745 3,200 14,945<br />
Dividends paid in 2001 (411) (411) (225) (636)<br />
Changes in share capital 676 676 676<br />
Elimination of treasury stock (1) (6) (28) (34) (34)<br />
Net change in share issue premiums arising (2) from rights issues and shares contributed<br />
2,221 2,221 2,221<br />
Change in government investment grants 28 28 28<br />
Foreign exchange translation adjustments 32 32 (37) (5)<br />
Change in revaluation reserves (4) (4) (4)<br />
Net income for 2001<br />
Change in method of accounting for<br />
Fund for General Banking Risks relating<br />
1,067 1,067 286 1,353<br />
to home purchase savings schemes (3) (328) (328) (328)<br />
Other changes (4) 2 2 (2,534) (2,532)<br />
At 31 December 2001 2,911 11,760 112 211 14,994 690 15,684<br />
Dividends paid in 2002<br />
Dividends received from the Regional Banks<br />
(535) (535) (35) (570)<br />
and their subsidiaries in 2002 (5) 91 91 91<br />
Changes in share capital 0 0<br />
Elimination of treasury stock (6) (7) (35) (42) (42)<br />
Change in government investment grants 9 9 9<br />
Foreign exchange translation adjustments (161) (161) (26) (187)<br />
Change in revaluation reserves 5 5 1 6<br />
Net income for 2002 1,064 1,064 (3) 1,061<br />
Impact of application of CRC Regulation 2000-06 4 4 4<br />
Other changes 2 2 (244) (242)<br />
At 31 December 2002 2,904 12,356 121 50 15,431 383 15,814<br />
(1) Concerns 2,009,482 <strong>Crédit</strong> <strong>Agricole</strong> S.A. shares held either by itself or by other Group companies, that do not satisfy regulatory criteria for<br />
recording in the consolidated balance sheet (CRC Regulation 2000-02)<br />
(2) Includes EUR 2,304 million representing the cost of assets acquired via the transfer by <strong>Crédit</strong> <strong>Agricole</strong> S.A. of shareholdings held by the<br />
Regional Banks in the 7 specialised subsidiaries.<br />
(3) As requested by the Commission des Opérations de Bourse, <strong>Crédit</strong> <strong>Agricole</strong> S.A. no longer recognises deferred tax on the provision for<br />
home purchase savings schemes; the impact of this change, calculated at opening date, is charged to the consolidation reserves.<br />
(4) The sharp reduction in minority interests stems from the transfer to <strong>Crédit</strong> <strong>Agricole</strong> S.A. by the Regional Banks of their shareholdings in the 7<br />
specialised subsisdiaries, in which <strong>Crédit</strong> <strong>Agricole</strong> S.A. held practically the entire capital at the end of 2001.<br />
(5) Includes EUR 89 million in dividends received by the Regional Banks.<br />
(6) Concerns 4,334,482 <strong>Crédit</strong> <strong>Agricole</strong> S.A. shares held either by itself or by other Group companies, that do not satisfy regulatory criteria for<br />
recording in the consolidated balance sheet (CRC Regulation 2000-02).<br />
[29]
Consolidated shareholders' equity Minority Total including<br />
(in millions of euros) Share Additional Government Foreign Consolidated interests minority interests<br />
capital paid-in investment exchange total without Fund for<br />
capital, grants translation General Banking<br />
reserves, adjustments Risks<br />
and retained<br />
earnings<br />
At 31 December 2002 2,904 12,356 121 50 15,431 383 15,814<br />
Dividends paid in 2003<br />
Dividends received from the Regional Banks<br />
(729) (729) (10) (739)<br />
and their subsidiaries in 2003 (1) 95 95 95<br />
Changes in share capital 1,059 1,059 1,059<br />
Net change in share issue premiums 4,446 4,446 4,446<br />
Elimination of treasury stock (2) (40) (191) (231) (231)<br />
Change in government investment grants 6 6 6<br />
Foreign exchange translation adjustments (85) (85) (129) (214)<br />
Change in revaluation reserves (2) (2) (2)<br />
Net income for 30 June 2003 620 620 83 703<br />
Change in method of accounting (3) 130 130 130<br />
First-time consolidations (4) 3,597 3,597<br />
Buyout of minority interests (5) (23) (23)<br />
Other changes (7) (7) (7)<br />
At 30 June 2003 3,923 16,718 127 (35) 20,733 3,901 24,634<br />
(1) Includes EUR 89 million in dividends received by the Regional Banks.<br />
(2) Concerns 17,711,782 <strong>Crédit</strong> <strong>Agricole</strong> S.A. shares held either by itself or by other Group companies, that do not satisfy regulatory criteria for<br />
recording in the consolidated balance sheet (CRC Regulation 2000-02).<br />
(3) Includes EUR 119 million in deferred issuance expenses (cf Note 2.1).<br />
(4) This change stems primarily from recognition of minority interests upon first-time consolidation of Finaref Group (61%) and Credit Lyonnais<br />
Group (92.55%). In adddition, CA Preferred Funding has issued EUR 1,377 million in preference shares.<br />
(5) Concerns CA Deveurope BV, Lukas SA, Lukas Bank and EFL.<br />
Breakdown of changes in share capital by origin<br />
(in millions of euros) 30/06/03 31/12/02 31/12/01<br />
Payment of dividends in shares - - 77<br />
Capital increase by cash subscription - - 51<br />
Capital increase by asset contribution 1,059 - 548<br />
Total 1,059 0 676<br />
Breakdown of changes in share premiums by origin<br />
(in millions of euros) 30/06/03 31/12/02 31/12/01<br />
Payment of dividends in shares - - 331<br />
Capital increase by cash subscription - - 134<br />
Capital increase by asset contribution 4,446 - 1,756<br />
Total 4,446 0 2,221<br />
[30]
Note 18 - Preferred shares<br />
Issuing entity Issue date Amount Amount 30/06/03 31/12/02 30/06/02<br />
(In millions (In millions (In millions (In millions (In millions<br />
of USD) of euros) of euros) of euros) of euros)<br />
CA Preferred Funding LLC January-03 1,500 1,377 0 0<br />
<strong>Crédit</strong> Lyonnais capital SCA July-93 350 305<br />
<strong>Crédit</strong> Lyonnais Preferred capital 1 LLC April-02 750 750<br />
Total 1,850 750 2,432 0 0<br />
Note 19 - Net interest income and related revenues<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Money market and interbank items 2,382 9,666 4,024<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 3,189 6,461 3,238<br />
Customer-related items 2,184 4,509 2,255<br />
Lease financing 349 747 350<br />
Bonds and other fixed-income securities 1,266 2,371 1,206<br />
Other interest income 22 44 23<br />
Total interest receivable and similar income 9,392 23,798 11,096<br />
Money market and interbank items (2,686) (10,985) (4,768)<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions (477) (1,165) (560)<br />
Customer-related items (3,422) (6,565) (3,288)<br />
Lease financing (133) (294) (122)<br />
Bonds and other fixed-income securities (1,478) (2,982) (1,523)<br />
Other interest expense (142) (257) (86)<br />
Total interest payable and similar expense (8,338) (22,248) (10,347)<br />
Net interest income 1,054 1,550 749<br />
[31]
Note 20 - Net commission and fee income<br />
30/06/03 31/12/02 31/06/002<br />
(in millions of euros) Income Expense Net Income Expense Net Income Expense Net<br />
Interbank transactions 55 (54) 1 144 (87) 57 57 (35) 22<br />
<strong>Crédit</strong> <strong>Agricole</strong> internal transactions 37 (488) (451) 69 (951) (882) 36 (487) (451)<br />
Customer transactions 318 (83) 235 583 (152) 431 287 (72) 215<br />
Securities transactions 173 (76) 97 335 (96) 239 210 (66) 144<br />
Foreign exchange transactions<br />
Financial futures and other<br />
45 (17) 28 31 (7) 24 21 (8) 13<br />
off-balance sheet transactions<br />
Financial services<br />
54 (82) (28) 96 (86) 10 44 (42) 2<br />
income (Note 21) 814 (703) 111 1,527 (1,395) 132 802 (738) 64<br />
Net commision and fee income 1,496 (1,503) (7) 2,785 (2,774) 11 1,457 (1,448) 9<br />
Note 21 - Financial services income<br />
(in millions of euros)<br />
Fees paid by customers for management<br />
30/06/03 31/12/02 30/06/02<br />
of mutual funds and securities 406 798 395<br />
Payment processing fees 13 51 28<br />
Life insurance commissions (249) (469) (239)<br />
Other gains (losses) (59) (248) (120)<br />
Net amount 111 132 64<br />
[32]
Note 22 - Net gains (losses) from transactions on securities available for sale<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Securities available for sale<br />
Allowances for impairment of value (21) (81) (46)<br />
Release of allowances 43 71 53<br />
Net change in allowances 22 (10) 7<br />
Gains on sale of securities (1) 141 544 220<br />
Losses on sale of securities (91) (217) (79)<br />
Net gains (losses) on sale of securities 50 327 141<br />
Net gains (losses) on sale of securities available for sale 72 317 148<br />
Equity portfolio securities<br />
Allowances for impairment of value (176) (127) (19)<br />
Release of allowances 24 49 23<br />
Net change in allowances (152) (78) 4<br />
Gains on sale of securities 18 188 136<br />
Losses on sale of securities (13) (17) (25)<br />
Net gains (losses) on sale of securities 5 171 111<br />
Net gains (losses) on sale of equity portfolio securities (147) 93 115<br />
Net gains (losses) from transactions on available for sale<br />
and equity portfolio securities (75) 410 263<br />
(1) Includes EUR 65 million in capital gains on sales of available-for-sale securities arising from transfers of held-to-maturity securities in the course of 2002 (see note 5).<br />
[33]
Note 23 - Risk-related costs<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Provisions made (649) (1,222) (862)<br />
Doubtful debts (409) (854) (536)<br />
Other allowances (240) (368) (326)<br />
Release of allowances 696 1,568 1,015<br />
Doubtful debts 560 872 367<br />
Other allowances 136 696 648<br />
Net change 47 346 153<br />
Bad debts written off - not provided for (23) (70) (25)<br />
Bad debts written off - provided for (319) (552) (276)<br />
Recoveries on bad debts written off 31 69 33<br />
Risk-related costs (264) (207) (115)<br />
Note 24 - Net income (loss) on fixed assets<br />
(in millions of euros)<br />
Financial fixed assets<br />
Provisions made<br />
30/06/03 31/12/02 30/06/02<br />
On held-to-maturity securities (1) (9) (1)<br />
On unconsolidated subsidiaries and other long-term equity investments<br />
Allowances released<br />
(48) (241) (143)<br />
On held-to-maturity securities 0 1 1<br />
On unconsolidated subsidiaries and other long-term equity investments 81 282 143<br />
Net change 32 33 0<br />
On held-to-maturity securities (1) (8) 0<br />
On unconsolidated subsidiaries and other long-term equity investments<br />
Gains on sale<br />
33 41 0<br />
Of held-to-maturity securities 1 16 0<br />
On unconsolidated subsidiaries and other long-term equity investments<br />
Losses on sale<br />
12 234 106<br />
Of held-to-maturity securities (1) (3) (2)<br />
Of unconsolidated subsidiaries and other long-term equity investments (96) (352) (206)<br />
Net gains (loss) on sale (84) (105) (102)<br />
Of held-to-maturity securities 0 13 (2)<br />
Of unconsolidated subsidiaries and other long-term equity investments (84) (118) (100)<br />
Net income (loss) (52) (72) (102)<br />
Tangible and intangible fixed assets<br />
Gains on sale 3 3 6<br />
Losses on sale (8) (5) 0<br />
Net gain (loss) on sale (5) (2) 6<br />
Net income (loss) on fixed assets (57) (74) (96)<br />
[34]
Note 25 - Corporate income tax<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Current tax (141) (168) (102)<br />
Deferred tax income (expense) (80) (44) (12)<br />
Total (221) (212) (114)<br />
Effective tax rate<br />
(in millions of euros and % tax rate) At 30 June 2003<br />
Base Tax rate Taxation<br />
Income before tax, goodwill amortisation<br />
and income (loss) of equity affiliates 555 35.43% (197)<br />
Impact of permanent timing differences 3.78% (21)<br />
Impact of differential tax rates on foreign subsidiaries<br />
Impact of losses for the year, utilisation of tax loss carryforwards<br />
-4.32% 24<br />
and timing differences 11.71% (65)<br />
Impact of taxation at 19% rate -4.14% 23<br />
Impact of other items -2.70% (15)<br />
Effective tax rate and charge 39.75% (221)<br />
Deferred tax assets are not booked because their recovery is considered improbable:<br />
EUR 43 million at June 2003.<br />
Current tax for first-half 2003:<br />
- on earnings excluding exceptional items: EUR 222 million,<br />
- on exceptional items: EUR 1 million.<br />
Note 26 - Share of net income (losses) of equity affiliates<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Financial institutions 549 512 236<br />
Non-financial companies 12 (36) (26)<br />
Total 561 476 210<br />
[35]
Note 27 - Extraordinary items<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Retirement and early-retirement indemnities (7) (5) (5)<br />
Insurance premiums and indemnities 3<br />
Euro 3 3 2<br />
Information systems and restructuring (8) (72) (52)<br />
Litigation 6 5 2<br />
Contribution to guarantee fund - deposits and securities 0 (1) (2)<br />
1% operations risks allowance (4)<br />
Others (1) 1 (64) (47)<br />
Total (6) (134) (102)<br />
(1) The "Others" figure for 2002 comprises badwill recgonised on deconsolidation of Banco Bisel.<br />
Note 28 - Information relating to income from banking activities<br />
Note 28.1 - Net income at 30 June 2003 by business segment<br />
(in millions of euros) French Specialist Asset Financing International Proprietary Total<br />
retail financial management, and retail asset<br />
banking services insurance investment banking management<br />
and private banking and other<br />
banking activities<br />
Net banking income 924 920 1,093 77 (158) 2,856<br />
Operating expenses (522) (496) (787) (65) (163) (2,033)<br />
Gross operating income 402 424 306 12 (321) 823<br />
Risk-related costs (144) (19) (122) (7) 28 (264)<br />
Net operating income<br />
Share of net income (losses)<br />
258 405 184 5 (293) 559<br />
of equity affiliates (2) 362 3 26 74 99 (3) 561<br />
Net income (loss) on fixed assets (5) (52) (57)<br />
Pre-tax ordinary income 362 261 431 253 104 (348) 1,063<br />
Exceptional items (6) (4) 3 1 (6)<br />
Corporation tax<br />
Net allocations to (reversals from) Fund<br />
(41) (88) (150) (52) (4) 114 (221)<br />
for General Banking Risks 1 (6) 64 59<br />
Income before goodwill<br />
amortisation 321 168 271 204 100 (169) 895<br />
[36]<br />
(1) (3) (4)<br />
(1) The above analysis was derived in part from management information systems.<br />
(2) Details of the operations and contribution of the Regional Banks and their subsidiaries to French retail banking are provided in note 28.1.1.<br />
(3) Banking logistics operations are recorded in the Proprietary asset management and other activities segment, whereas in previous<br />
years they were assigned to each of the segments concerned. Pro forma data reflect this new allocation.<br />
(4) The date of acquisition of <strong>Crédit</strong> Lyonnais, 19 June 2003, was too close to the closing date to permit the establishment of sound<br />
bases for the allocation of goodwill; consequently, it is not possible to provide a breakdown by business line up to and including net<br />
income.
Note 28.1 - Net income at 31 December 2002 by business segment<br />
[37]<br />
(1) (3)<br />
(in millions of euros) French Asset Financing International Proprietary Total<br />
retail management, and retail asset<br />
banking insurance investment banking management<br />
and private banking and other<br />
banking activities<br />
Net banking income 791 1,520 2 ,422 503 93 5,329<br />
Operating expenses (466) (839) (1,858) (353) (413) (3,929)<br />
Gross operating income 325 681 564 150 (320) 1,400<br />
Risk-related costs (103) (11) (171) (133) 211 (207)<br />
Net operating income<br />
Share of net income (losses)<br />
222 670 393 17 (109) 1,193<br />
of equity affiliates (2) 464 3 52 (17) (26) 476<br />
Net income (loss) on fixed assets 32 (33) (73) (74)<br />
Pre-tax ordinary income 686 673 477 (33) (208) 1,595<br />
Exceptional items 2 (6) (28) (55) (47) (134)<br />
Corporation tax<br />
Net allocations to (reversals from) Fund<br />
(84) (199) (117) (5) 193 (212)<br />
for General Banking Risks (1) (2) 5 (4) 100 98<br />
Income before goodwill<br />
amortisation 603 466 337 (97) 38 1,347<br />
Amortisation of goodwill (124) (27) (36) (77) (22) (286)<br />
Net income 479 439 301 (174) 16 1,061<br />
Note 28.1 - Net income at 30 June 2002 by business segment (1) (3)<br />
(in millions of euros) French Asset Financing International Proprietary Total<br />
retail management, and retail asset<br />
banking insurance investment banking management<br />
and private banking and other<br />
banking activities<br />
Net banking income 400 741 1,322 267 151 2,881<br />
Operating expenses (232) (413) (941) (172) (221) (1,979)<br />
Gross operating income 168 328 381 95 (70) 902<br />
Risk-related costs (49) (25) (105) (81) 145 (115)<br />
Net operating income<br />
Share of net income (losses)<br />
119 303 276 14 75 787<br />
of equity affiliates (2) 193 2 25 12 (22) 210<br />
Net income (loss) on fixed assets 16 (33) (79) (96)<br />
Pre-tax ordinary income 312 305 317 (7) (26) 901<br />
Exceptional items 4 (5) (7) (45) (49) (102)<br />
Corporation tax<br />
Net allocations to (reversals from) Fund<br />
(48) (75) (86) (2) 97 (114)<br />
for General Banking Risks 1 50 51<br />
Income before goodwill<br />
amortisation 268 226 224 (54) 72 736<br />
Amortisation of goodwill (62) (16) (23) (41) (8) (150)<br />
Net income 206 210 201 (95) 64 586<br />
(1) The above analysis was derived in part from management information systems.<br />
(2) Details of the operations and contribution of the Regional Banks and their subsidiaries to French retail banking are provided in note 28.1.1.<br />
(3) Banking logistics operations are recorded in the Proprietary asset management and other activities segment, whereas in previous<br />
years they were assigned to each of the segments concerned. Pro forma data reflect this new allocation.
Note 28.1.1 - French retail banking - Operations and contribution of Regional Banks<br />
and their subsidiaries<br />
(in millions of euros) 30/06/03 31/12/02 30/06/02<br />
Net banking income 5,589 10,318 5,212<br />
Operating expenses (3,168) (6,248) (3,118)<br />
Gross operating income 2,421 4,070 2,094<br />
Risk-related costs (368) (535) (343)<br />
Net operating income 2,053 3,535 1,751<br />
Net income (loss) on fixed assets (30) (39) 5<br />
Pre-tax ordinary income 2,023 3,496 1,756<br />
Exceptional items (63) (130) (53)<br />
Corporate income tax (624) (960) (462)<br />
Allocations to the Fund for General Banking Risks (79) (265) (102)<br />
Cumulative reported net income of consolidated Regional Banks 1,257 2,141 1,139<br />
Cumulative reported net income of consolidated Regional Banks' subsidiaries 25 44 24<br />
Consolidation restatements and eliminations 4 (136) (82)<br />
Consolidated net income of equity affiliates (100%) 1,286 2,049 1,081<br />
Consolidated net income of equity affiliates (25%) 321 512 270<br />
Consolidation restatements and eliminations (89) (89) (89)<br />
Gain on increase in share of Regional Banks' reserves 41 11<br />
Gain on increase in share of Regional Banks' results (1) 78<br />
Share of net income (losses) of equity affiliates 310 464 192<br />
(1) Difference between dividends actually paid by the Regional Banks to <strong>Crédit</strong> <strong>Agricole</strong> S.A. and dividends calculated according to <strong>Crédit</strong> <strong>Agricole</strong> S.A. equity<br />
interests in the Regional Banks.<br />
[38]
Note 28.2 - Net ordinary income (before tax) by geographic breakdown (1) (2)<br />
30/06/03<br />
(in millions of euros) Net Operating Gross Risk- Net Share Net Pre-tax<br />
banking expenses operating related operating of net income ordinary<br />
income income costs income income (loss) income<br />
(losses) on fixed<br />
of equity assets<br />
affiliates<br />
France (including overseas<br />
departments and territories)<br />
Other European Economic<br />
1,756 (1,345) 411 (234) 177 390 (57) 510<br />
Area countries 521 (345) 176 12 188 97 1 286<br />
Rest of Europe 192 (109) 83 (33) 50 7 57<br />
North America 183 (102) 81 (7) 74 22 96<br />
Central and South America 14 (9) 5 (3) 2 1 (1) 2<br />
Africa and the Middle-East 74 (42) 32 (10) 22 36 58<br />
Asia and Pacific (excluding Japan) 96 (64) 32 12 44 8 52<br />
Japan 20 (17) 3 (1) 2 2<br />
Total 2,856 (2,033) 823 (264) 559 561 (57) 1,063<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Pre-tax Extraordinary Corporate Net allocations Net income Pre-tax Pre-tax<br />
ordinary items income to (reversals from) before ordinary ordinary<br />
income tax Fund for General goodwill income income<br />
Banking Risks amortisation<br />
France (including overseas<br />
departments and territories) 510 (153) 59 416 1,272 663<br />
Other European Economic<br />
Area countries 286 (1) (33) 252 45 74<br />
Rest of Europe 57 (4) (13) 40 131 74<br />
North America 96 4 (9) 91 15 1<br />
Central and South America 2 2 (26) 0<br />
Africa and the Middle-East 58 (6) (5) 47 93 42<br />
Asia and Pacific (excluding Japan) 52 1 (5) 48 36 24<br />
Japan 2 (3) (1) 29 23<br />
Total 1,063 (6) (221) 59 895 1,595 901<br />
(1) The above analysis was derived in part from management information systems.<br />
(2) The date of acquisition of <strong>Crédit</strong> Lyonnais, 19 June 2003, was too close to the closing date to permit the establishment of a sound basis for a geographical<br />
breakdown of net income; consequently, it is not possible to provide a geographical breakdown up to and including net income.<br />
[39]
Note 29 - Insurance activities<br />
The French Insurance Code lays down specific accounting policies and valuation methods applicable to insurance<br />
activities, as required by French legislation.<br />
Insurance companies’ investments<br />
30/06/03 31/12/02 30/06/02<br />
(in millions of euros) Gross book Net book Net fair Gross book Net book Net fair Gross book Net book Net fair<br />
value value value value value value value value value<br />
1-Real estate investments<br />
(incl. assets in progress)<br />
2-Equities and other variable-income<br />
2,793 2,781 3,063 2,400 2,390 2,546 2,293 2,282 2,414<br />
securities other than mutual funds<br />
3-Mutual funds other<br />
3,589 3,531 3,121 3,128 3,102 2,623 2,857 2,856 2,899<br />
than those in category 4<br />
4-Mutual funds invested<br />
8,232 8,152 7,044 5,773 5,773 4,872 4,962 4,962 4,645<br />
exclusively in fixed-income securities 8,528 8,528 9,906 8,036 8,036 9,367 6,851 6,851 8,079<br />
5-Bonds and other fixed-income securities 83,245 83,966 91,617 61,475 60,811 65,390 61,040 60,408 62,839<br />
6-Mortgage loans 5 5 5 6 6 6 6 6 6<br />
7-Other loans and related instruments 428 428 428 169 169 169 133 133 133<br />
8-Deposits with ceding companies<br />
9-Other deposits, funds<br />
deposited under guarantees<br />
3 3 3<br />
and other investments<br />
10-Assets underlying unit-linked<br />
1,591 1,591 1,720 130 130 138 201 201 201<br />
insurance policies 12,694 12,694 12,694 6,138 6,138 6,138 6,561 6,561 6,561<br />
Total 121,108 121,679 129,601 87,255 86,555 91,249 84,904 84,260 87,777<br />
Consolidation restatements (1,344) (1,650) (1,652)<br />
Net balance sheet amount 120,335 84 ,905 82,608<br />
[40]
91-93, boulevard Pasteur - 75015 Paris - France<br />
Investor relations: Tel. (33) 1 43 23 04 31 - Fax (33) 1 43 23 55 02<br />
Internet http://www.credit-agricole-sa.fr