PBT
-43.20
-155.82
-181.05
-193.75
-75.10
1.09
25.84
29.61
43.08
39.76
Adjustment
44.09
50.25
54.86
43.35
35.55
32.96
29.78
25.07
21.54
12.69
Changes in Working Capital
-0.27
107.61
136.84
167.57
85.01
-46.28
-11.82
-22.31
-62.42
-85.48
Cash after chg. in Working capital
0.62
2.04
10.64
17.17
45.46
-12.24
43.79
32.36
2.19
-33.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.43
-0.22
0.00
0.00
-0.63
-2.35
-4.57
-14.61
-12.98
-11.56
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
0.38