PBT
1.65
2.96
10.56
-9.94
-6.52
-3.89
-3.41
0.18
-0.24
-0.10
Adjustment
-92.59
-82.09
-62.35
26.05
1.72
0.58
0.54
0.12
0.02
0.02
Changes in Working Capital
-41.15
-242.55
-232.17
-118.85
-54.58
-31.44
-29.63
14.17
1.54
0.30
Cash after chg. in Working capital
-132.09
-321.68
-283.96
-102.74
-59.38
-34.75
-32.50
14.48
1.32
0.22
Interest Paid
-85.12
-62.12
-44.95
-21.68
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.90
-3.45
-1.76
0.00
0.00
0.00
0.00
-0.02
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
185.63
162.36
107.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00