PBT
-103.58
-46.57
-18.51
-20.11
49.14
101.52
63.56
36.65
35.68
57.19
Adjustment
111.71
43.22
43.86
45.69
49.12
23.91
20.39
20.73
24.93
26.61
Changes in Working Capital
-23.04
3.47
18.41
-15.49
28.71
34.37
-21.00
0.55
14.01
-20.18
Cash after chg. in Working capital
-14.91
0.12
43.76
10.09
126.97
159.80
62.95
57.93
74.62
63.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.29
0.00
0.00
-2.65
-21.30
-22.23
-10.11
-6.38
-9.07
-11.14
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