PBT
-21.85
-15.55
-38.37
25.52
-204.76
-254.89
-206.33
-630.50
-376.76
-182.07
Adjustment
6.27
-3.30
10.30
-56.31
146.41
179.68
208.96
629.95
395.08
197.09
Changes in Working Capital
2.12
3.11
-17.03
62.58
-80.63
128.07
148.30
-235.60
-198.38
-39.04
Cash after chg. in Working capital
-13.46
-15.74
-45.11
31.79
-138.98
52.86
150.93
-236.15
-180.06
-24.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.77
7.65
15.51
9.45
6.74
-2.52
-15.94
-17.23
7.26
-2.23
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