PBT
-151.26
-125.87
-121.36
-92.50
-46.91
172.02
-32.32
-62.77
-127.22
-211.23
Adjustment
110.61
101.29
108.59
56.14
50.34
81.01
40.62
56.61
104.55
185.85
Changes in Working Capital
43.75
29.13
23.82
46.72
15.41
177.09
7.50
-7.88
45.76
74.44
Cash after chg. in Working capital
3.10
4.55
11.05
10.37
18.85
430.13
15.80
-14.04
23.09
49.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.34
0.00
0.00
12.58
-1.90
0.00
0.00
0.34
-0.61
-3.66
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