PBT
-105.57
-165.56
-49.34
-9.94
-87.35
-24.44
-78.08
25.01
1.41
71.34
Adjustment
89.62
88.17
59.90
32.14
38.60
37.51
56.57
31.28
12.43
13.10
Changes in Working Capital
-113.94
101.99
55.97
-51.82
54.72
-1.87
11.23
-43.66
-16.66
-59.36
Cash after chg. in Working capital
-129.88
24.60
66.54
-29.62
5.97
11.20
-10.28
12.63
-2.82
25.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.35
-2.03
-2.22
6.11
9.34
4.64
13.44
8.98
-15.90
-23.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.41