(in EUR thousands) | 2017 consolidated income statement | Foreign exchange derivatives | Commercial dispute | THALES PPA | Adjustments applied
by Thales | 2017 adjusted income statement | |
Foreign exchange gain/loss | Change in fair value | ||||||
Net sales | 4,901,080 | -30,941 | 5,833 | 4,875,972 | |||
Operating income | 217,935 | -30,941 | 36,195 | 133,501 | 356,690 | ||
Financial income | 519,559 | 30,941 | -474,235 | -133,501(1) | -57,236 | ||
Share in net income of
equity associates | 143,951 | 26,384 | 39,583 | 209,918 | |||
Income tax | -251,363 | 152,313 | -99,050 | ||||
Net income | 630,082 | 0 | -285,727 | 0 | 26,384 | 39,583 | 410,322 |
Group share of net income | 630,040 | 0 | -285,727 | 0 | 26,384 | 39,583 | 410,280 |
Group share of net income
per share (in EUR) | 76.4 | 49.8 |
(1) in order to reflect the actual economic performance of the Group, the amount of the capital gains made on marketable securities to offset the expense recognized for the commercial dispute is also adjusted.
To reflect the actual economic performance of the Group, and to monitor and compare performance, the Dassault Aviation Group presents an adjusted income statement of the following elements:
- gains and losses resulting from the exercise of derivative hedging instruments that do not qualify for hedge accounting under IFRS. This income/loss, presented as financial income/loss in the consolidated income statement, is reclassified as net sales, and therefore in operating income within the adjusted income statement;
- the valuation of foreign currency derivatives that do not qualify for hedge accounting, by neutralizing the change in fair value of these instruments (the Group considering that the gains and losses on hedging should impact the result only as commercial flows occur), with the exception of the derivatives allocated to hedge balance sheet positions whose change in fair value is presented in operating income;
- the amortization of the Thales Purchase Price Allocation (PPA),
- adjustments applied by Thales in its financial reporting,
- in 2017, the arbitration award relating to the commercial dispute between the Republic of China and a group of three French industrial companies, among which Dassault Aviation and capital gains made on marketable securities to offset that expense.
Appendix 2: IFRS 15 impact on 2017 adjusted net income
In EUR thousands | 2017
Adjusted Published | IFRS 15
impact | 2017
Adjusted Restated |
Net sales | 4,807,530 | 68,442 | 4,875,972 |
Operating income | 348,475 | 8,215 | 356,690 |
Operating margin | 7.2% | 7.3% | |
Financial income | 10,610 | -67,846 | -57,236 |
Share in net income of equity associates | 244,891 | -34,973 | 209,918 |
Income tax | -114,742 | 15,692 | -99,050 |
Net Income | 489,234 | -78,912 | 410,322 |
Net margin | 10.2% | 8.4% |
Attachment