(in millions of euros) |
June 30, 2020 (6 months) |
June 30, 2019 (6 months) |
December 31, 2019 (12 months) |
---|---|---|---|
Cash flow from operating activities |
|
|
|
Net income | Net income June 30, 2020 (6 months) 123 |
Net income June 30, 2019 (6 months) 346 |
Net income December 31, 2019 (12 months) 844 |
Neutralization of non-cash income and expenses: |
|
|
|
|
June 30, 2020 (6 months) 39 |
June 30, 2019 (6 months) 136 |
December 31, 2019 (12 months) 305 |
|
June 30, 2020 (6 months) 48 |
June 30, 2019 (6 months) (15) |
December 31, 2019 (12 months) 25 |
|
June 30, 2020 (6 months) (5) |
June 30, 2019 (6 months) (18) |
December 31, 2019 (12 months) (20) |
|
June 30, 2020 (6 months) 674 |
June 30, 2019 (6 months) 413 |
December 31, 2019 (12 months) 999 |
|
June 30, 2020 (6 months) 28 |
June 30, 2019 (6 months) 37 |
December 31, 2019 (12 months) 49 |
|
June 30, 2020 (6 months) 47 |
June 30, 2019 (6 months) 21 |
December 31, 2019 (12 months) 88 |
|
June 30, 2020 (6 months) 2 |
June 30, 2019 (6 months) 5 |
December 31, 2019 (12 months) 5 |
Dividends received from associates | Dividends received from associates June 30, 2020 (6 months) 2 |
Dividends received from associates June 30, 2019 (6 months) 2 |
Dividends received from associates December 31, 2019 (12 months) 2 |
Taxes paid | Taxes paid June 30, 2020 (6 months) (74) |
Taxes paid June 30, 2019 (6 months) (190) |
Taxes paid December 31, 2019 (12 months) (349) |
Change in working capital requirements(1) | Change in working capital requirements (1)June 30, 2020 (6 months) (853) |
Change in working capital requirements (1)June 30, 2019 (6 months) (826) |
Change in working capital requirements (1)December 31, 2019 (12 months) 394 |
Net cash flows generated by (used in) operating activities (I) | Net cash flows generated by (used in) operating activities (I) June 30, 2020 (6 months) 31 |
Net cash flows generated by (used in) operating activities (I) June 30, 2019 (6 months) (89) |
Net cash flows generated by (used in) operating activities (I) December 31, 2019 (12 months) 2,342 |
Cash flow from investing activities |
|
|
|
Purchases of property, plant and equipment and intangible assets | Purchases of property, plant and equipment and intangible assets June 30, 2020 (6 months) (83) |
Purchases of property, plant and equipment and intangible assets June 30, 2019 (6 months) (68) |
Purchases of property, plant and equipment and intangible assets December 31, 2019 (12 months) (232) |
Disposals of property, plant and equipment and intangible assets | Disposals of property, plant and equipment and intangible assets June 30, 2020 (6 months) 10 |
Disposals of property, plant and equipment and intangible assets June 30, 2019 (6 months) 3 |
Disposals of property, plant and equipment and intangible assets December 31, 2019 (12 months) 7 |
Purchases of investments and other financial assets, net | Purchases of investments and other financial assets, net June 30, 2020 (6 months) (7) |
Purchases of investments and other financial assets, net June 30, 2019 (6 months) 12 |
Purchases of investments and other financial assets, net December 31, 2019 (12 months) 20 |
Acquisitions of subsidiaries | Acquisitions of subsidiaries June 30, 2020 (6 months) (37) |
Acquisitions of subsidiaries June 30, 2019 (6 months) (117) |
Acquisitions of subsidiaries December 31, 2019 (12 months) (4,143) |
Disposals of subsidiaries | Disposals of subsidiaries June 30, 2020 (6 months) 2 |
Disposals of subsidiaries June 30, 2019 (6 months) 87 |
Disposals of subsidiaries December 31, 2019 (12 months) 88 |
Net cash flows generated by (used in) investing activities (II) | Net cash flows generated by (used in) investing activities (II) June 30, 2020 (6 months) (115) |
Net cash flows generated by (used in) investing activities (II) June 30, 2019 (6 months) (83) |
Net cash flows generated by (used in) investing activities (II) December 31, 2019 (12 months) (4,260) |
Cash flow from financing activities |
|
|
|
Dividends paid to holders of the parent company | Dividends paid to holders of the parent company June 30, 2020 (6 months) - |
Dividends paid to holders of the parent company June 30, 2019 (6 months) - |
Dividends paid to holders of the parent company December 31, 2019 (12 months) (285) |
Dividends paid to non-controlling interests | Dividends paid to non-controlling interests June 30, 2020 (6 months) (4) |
Dividends paid to non-controlling interests June 30, 2019 (6 months) (8) |
Dividends paid to non-controlling interests December 31, 2019 (12 months) (12) |
Proceeds from borrowings(2) | Proceeds from borrowings (2)June 30, 2020 (6 months) 2,091 |
Proceeds from borrowings (2)June 30, 2019 (6 months) 2,257 |
Proceeds from borrowings (2)December 31, 2019 (12 months) 3,413 |
Repayment of borrowings(2) | Repayment of borrowings (2)June 30, 2020 (6 months) (1,436) |
Repayment of borrowings (2)June 30, 2019 (6 months) (324) |
Repayment of borrowings (2)December 31, 2019 (12 months) (485) |
Repayment of lease liabilities | Repayment of lease liabilities June 30, 2020 (6 months) (194) |
Repayment of lease liabilities June 30, 2019 (6 months) (184) |
Repayment of lease liabilities December 31, 2019 (12 months) (403) |
Interest paid on lease liabilities | Interest paid on lease liabilities June 30, 2020 (6 months) (40) |
Interest paid on lease liabilities June 30, 2019 (6 months) (30) |
Interest paid on lease liabilities December 31, 2019 (12 months) (77) |
Interest paid | Interest paid June 30, 2020 (6 months) (106) |
Interest paid June 30, 2019 (6 months) (45) |
Interest paid December 31, 2019 (12 months) (96) |
Interest received | Interest received June 30, 2020 (6 months) 25 |
Interest received June 30, 2019 (6 months) 78 |
Interest received December 31, 2019 (12 months) 107 |
Buy-out of non-controlling interests | Buy-out of non-controlling interests June 30, 2020 (6 months) - |
Buy-out of non-controlling interests June 30, 2019 (6 months) (35) |
Buy-out of non-controlling interests December 31, 2019 (12 months) (40) |
Net (buybacks)/sales of treasury shares and warrants | Net (buybacks)/sales of treasury shares and warrants June 30, 2020 (6 months) 3 |
Net (buybacks)/sales of treasury shares and warrants June 30, 2019 (6 months) (2) |
Net (buybacks)/sales of treasury shares and warrants December 31, 2019 (12 months) 7 |
Net cash flows generated by (used in) financing activities (III) | Net cash flows generated by (used in) financing activities (III) June 30, 2020 (6 months) 339 |
Net cash flows generated by (used in) financing activities (III) June 30, 2019 (6 months) 1,707 |
Net cash flows generated by (used in) financing activities (III) December 31, 2019 (12 months) 2,129 |
Impact of exchange rate fluctuations (IV) | Impact of exchange rate fluctuations (IV) June 30, 2020 (6 months) 75 |
Impact of exchange rate fluctuations (IV) June 30, 2019 (6 months) 2 |
Impact of exchange rate fluctuations (IV) December 31, 2019 (12 months) 4 |
Change in consolidated cash and cash equivalents (I + II + III + IV) | Change in consolidated cash and cash equivalents (I + II + III + IV) June 30, 2020 (6 months) 330 |
Change in consolidated cash and cash equivalents (I + II + III + IV) June 30, 2019 (6 months) 1,537 |
Change in consolidated cash and cash equivalents (I + II + III + IV) December 31, 2019 (12 months) 215 |
Cash and cash equivalents on January 1 | Cash and cash equivalents on January 1 June 30, 2020 (6 months) 3,413 |
Cash and cash equivalents on January 1 June 30, 2019 (6 months) 3,206 |
Cash and cash equivalents on January 1 December 31, 2019 (12 months) 3,206 |
Bank overdrafts on January 1 | Bank overdrafts on January 1 June 30, 2020 (6 months) (6) |
Bank overdrafts on January 1 June 30, 2019 (6 months) (14) |
Bank overdrafts on January 1 December 31, 2019 (12 months) (14) |
Net cash and cash equivalents at beginning of year (V) | Net cash and cash equivalents at beginning of year (V) June 30, 2020 (6 months) 3,407 |
Net cash and cash equivalents at beginning of year (V) June 30, 2019 (6 months) 3,192 |
Net cash and cash equivalents at beginning of year (V) December 31, 2019 (12 months) 3,192 |
Cash and cash equivalents at closing date | Cash and cash equivalents at closing date June 30, 2020 (6 months) 3,743 |
Cash and cash equivalents at closing date June 30, 2019 (6 months) 4,744 |
Cash and cash equivalents at closing date December 31, 2019 (12 months) 3,413 |
Bank overdrafts at closing date | Bank overdrafts at closing date June 30, 2020 (6 months) (6) |
Bank overdrafts at closing date June 30, 2019 (6 months) (15) |
Bank overdrafts at closing date December 31, 2019 (12 months) (6) |
Net cash and cash equivalents at end of the year (VI) | Net cash and cash equivalents at end of the year (VI) June 30, 2020 (6 months) 3,737 |
Net cash and cash equivalents at end of the year (VI) June 30, 2019 (6 months) 4,729 |
Net cash and cash equivalents at end of the year (VI) December 31, 2019 (12 months) 3,407 |
Change in consolidated cash and cash equivalents (VI - V) | Change in consolidated cash and cash equivalents (VI - V) June 30, 2020 (6 months) 330 |
Change in consolidated cash and cash equivalents (VI - V) June 30, 2019 (6 months) 1,537 |
Change in consolidated cash and cash equivalents (VI - V) December 31, 2019 (12 months) 215 |
(1) Breakdown of change in working capital requirements. |
|
|
|
Change in inventory and work in progress | Change in inventory and work in progress
June 30, 2020 (6 months) 67 |
Change in inventory and work in progress
June 30, 2019 (6 months) (51) |
Change in inventory and work in progress
December 31, 2019 (12 months) (14) |
Change in trade receivables and other receivables | Change in trade receivables and other receivables
June 30, 2020 (6 months) 2, 605 |
Change in trade receivables and other receivables
June 30, 2019 (6 months) 390 |
Change in trade receivables and other receivables
December 31, 2019 (12 months) (529) |
Change in accounts payable, other payables and provisions | Change in accounts payable, other payables and provisions
June 30, 2020 (6 months) (3,525) |
Change in accounts payable, other payables and provisions
June 30, 2019 (6 months) (1,165) |
Change in accounts payable, other payables and provisions
December 31, 2019 (12 months) 937 |
Change in working capital requirements | Change in working capital requirements
June 30, 2020 (6 months) (853) |
Change in working capital requirements
June 30, 2019 (6 months) (826) |
Change in working capital requirements
December 31, 2019 (12 months) 394 |
(2)See Note 15.