Reported Cash Flow
Funds from operations 117 127 238
Change in Working Capital (19) (35) (99)
Cash Flow from Operations 98 92 139
Capex (net) (147) (88) (244)
Acquisitions (net) (84) 1 (205)
Cash Flow from Investments (242) (90) (469)
Dividends and others (32) (40) (35)
Share Capital Increase 696 0 163
Change in Net Debt (521) 38 202
After Tax Cash Flow(a) 125 114 218
(a) ATCF = Net Income + Depreciation + Goodwill Amortization