PBT
-42.28
-33.37
-71.54
-455.60
-242.47
-83.31
76.50
-101.49
-112.56
-92.11
Adjustment
22.31
21.85
58.14
396.62
174.95
103.77
30.24
89.72
76.22
166.81
Changes in Working Capital
91.91
52.11
65.12
128.84
129.17
55.29
-27.81
32.07
-63.76
106.10
Cash after chg. in Working capital
71.94
40.60
51.72
69.86
61.66
75.75
78.92
20.30
-100.09
180.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
0.15
0.00
-0.42
-0.07
1.65
1.21
-1.09
0.65
0.69
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