PBT
-0.48
-70.71
-131.85
-113.31
-166.66
-129.87
8.70
3.73
-49.92
-10.91
Adjustment
1.53
70.55
131.09
47.06
43.40
61.04
43.96
34.77
32.18
30.94
Changes in Working Capital
-12.59
71.87
67.76
119.49
167.35
102.82
-9.93
-25.51
41.99
-66.83
Cash after chg. in Working capital
-11.55
71.70
67.00
53.25
44.09
33.99
42.74
13.00
24.26
-46.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.15
0.00
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
0.00