PBT
-45.23
-36.57
-31.75
-15.21
-34.21
-29.45
1.47
8.12
4.32
24.04
Adjustment
29.54
29.64
23.50
24.93
33.41
33.79
23.35
18.83
15.50
12.04
Changes in Working Capital
18.84
3.27
31.00
-21.41
-6.05
20.34
-8.20
-12.72
-3.56
-10.86
Cash after chg. in Working capital
3.15
-3.67
22.75
-11.69
-6.85
24.68
16.62
14.23
16.27
25.21
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
-0.03
-0.07
-0.10
-0.12
-0.33
0.64
-2.10
-6.06
-8.57
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