PBT
11.72
-24.32
-99.06
-114.83
-185.10
-193.11
-235.35
-55.29
-27.01
0.93
Adjustment
-1.63
34.26
99.89
97.18
208.41
212.88
83.12
61.90
63.08
54.49
Changes in Working Capital
-3.17
-7.45
30.43
48.22
-11.52
-15.89
23.05
40.02
-54.40
62.36
Cash after chg. in Working capital
6.92
2.49
31.26
30.57
11.79
3.88
-129.18
46.63
-18.33
117.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.11
-1.06
1.68
-0.14
-1.31
-0.37
-0.16
-0.21
-0.45
-0.17
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