|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(3,171,000,000)
|
(12,165,000,000)
|
|
|
|
|
|
|
|
|
Dividends Received
|
130,000,000
|
671,000,000
|
|
|
|
|
|
|
|
|
Interest Received
|
690,000,000
|
1,191,000,000
|
|
|
|
|
|
|
|
|
Interest Paid
|
(302,000,000)
|
(450,000,000)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
116,000,000
|
(417,000,000)
|
|
|
|
|
|
|
|
|
Other
|
4,226,000,000
|
8,428,000,000
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
1,689,000,000
|
(2,742,000,000)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(49,000,000)
|
(83,000,000)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(503,000,000)
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
(13,000,000)
|
2,341,000,000
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
956,000,000
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(565,000,000)
|
3,214,000,000
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
1,124,000,000
|
472,000,000
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
188,000,000
|
265,000,000
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(725,000,000)
|
(1,893,000,000)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
(360,000,000)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(196,000,000)
|
-
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(733,000,000)
|
(1,988,000,000)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
391,000,000
|
(1,516,000,000)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
2,653,000,000
|
8,069,000,000
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
(4,000,000)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
3,044,000,000
|
6,549,000,000
|
|
|
|
|
|
|
|
|