PBT
-174.93
-225.17
-438.89
73.29
88.53
62.72
43.27
18.25
5.32
8.47
Adjustment
193.58
219.63
266.92
105.73
80.12
78.96
60.80
39.13
18.62
13.84
Changes in Working Capital
139.47
-58.63
318.19
-373.00
-99.46
-55.32
-48.84
10.58
11.33
9.62
Cash after chg. in Working capital
158.12
-64.17
146.22
-193.98
69.19
86.37
55.24
67.96
35.27
31.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.04
4.09
-0.79
-10.44
-26.09
-8.11
-1.72
-0.37
0.00
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