PBT
-78.06
-73.93
-69.33
-100.84
-23.09
-82.05
-85.76
-44.29
37.16
25.66
Adjustment
65.46
66.37
58.18
57.09
54.43
51.15
51.31
43.94
35.41
27.16
Changes in Working Capital
63.10
59.69
76.98
258.20
140.38
11.92
-6.02
22.64
0.38
29.25
Cash after chg. in Working capital
50.50
52.14
65.83
214.45
171.72
-18.98
-40.47
22.28
72.95
82.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
-31.12
-35.16
-29.00
-22.54
-17.42
Tax Paid
-1.50
-0.34
-1.06
-1.45
0.00
-0.02
-0.02
-0.48
-0.43
-2.85
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
12.25
-6.38
4.32
-2.92
-30.55
-9.89
-7.61
-7.02
0.00
0.00