| OPERATING ACTIVITIES |
|
|
|
| Cash flow from operations before changes in working capital |
|
|
|
| Operating profit/loss from continuing operations |
|
5,527 |
2,848 |
| Operating profit/loss from discontinued operations |
38 |
-17 |
708 |
| Operating profit/loss |
|
5,510 |
3,556 |
| |
|
|
|
| Adjustments for non-cash items in operating profit/loss |
|
|
|
| Depreciation and amortization |
|
3,555 |
3,534 |
| Impairment |
|
526 |
1,936 |
| Result from shares in associated companies and joint ventures |
|
98 |
794 |
| Gain/loss on sale of fixed assets |
|
-339 |
-1,370 |
| Exchange rate difference |
|
-120 |
46 |
| Interest received |
|
520 |
953 |
| Interest paid |
|
-540 |
-1,196 |
| Finance costs paid |
|
-341 |
-87 |
| Dividend received |
|
1 |
- |
| Taxes paid |
|
-883 |
-377 |
| Cash flow from operations before changes in working capital |
33 |
7,987 |
7,789 |
| |
|
|
|
| Changes in working capital |
|
|
|
| Materials and supplies |
|
106 |
92 |
| Operating assets |
|
1,211 |
1,781 |
| Operating liabilities |
|
-186 |
-1,766 |
| Changes in working capital |
33 |
1,131 |
107 |
| CASH FLOW FROM OPERATING ACTIVITIES |
|
9,118 |
7,896 |
| |
|
|
|
| INVESTING ACTIVITIES |
|
|
|
| Acquisition of intangible assets |
33 |
-358 |
-765 |
| Sale of intangible assets |
33 |
86 |
-8 |
| Acquisition of tangible assets |
33 |
-4,089 |
-3,880 |
| Sale of tangible assets |
33 |
21 |
45 |
| Acquisition of shares in group companies (excluding cash) |
18 |
-529 |
-535 |
| Sale of shares in group companies |
18 |
848 |
2,250 |
| Capital contribution to joint ventures |
18 |
-316 |
-141 |
| Sale of other securities |
18 |
- |
23 |
| Other financial assets, lending |
|
-18 |
-110 |
| Other financial assets, received payments |
|
3,401 |
441 |
| Cash flow from investing activities |
|
-954 |
-2,680 |
| |
|
|
|
| CASH FLOW AFTER INVESTING ACTIVITIES |
|
8,164 |
5,216 |
| |
|
|
|
| FINANCING ACTIVITIES |
|
|
|
| Proceeds from credit institutions and similar liabilities |
|
1,300 |
243 |
| Repayment of loans from credit institutions and similar liabilities |
|
-7,226 |
-2,511 |
| Proceeds from other interest-bearing liabilities |
|
111 |
29 |
| Repayment of other interest-bearing lending |
|
-57 |
-194 |
| Dividends |
|
-2,202 |
-3,492 |
| New share issues |
|
4 |
1 |
| Repurchase of own shares |
|
-1 |
-462 |
| Dividends to minority |
|
-4 |
- |
| New share issues to minority |
|
- |
7 |
| Cash flow from financing activities |
|
-8,075 |
-6,379 |
| |
|
|
|
| NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
89 |
-1,163 |
|
|
|
|
| |
|
|
|
| Cash and cash equivalents at beginning of the year |
26 |
1,250 |
2,459 |
| Exchange rate differences in cash |
26 |
-27 |
-46 |
| CASH AND CASH EQUIVALENTS AT END OF THE YEAR |
26 |
1,312 |
1,250 |