PBT
-6.71
-14.20
-9.06
-11.59
-24.61
-27.45
-57.01
-96.10
-145.03
-170.61
Adjustment
3.93
7.18
2.37
1.97
12.18
16.88
47.74
71.79
43.87
60.18
Changes in Working Capital
-7.50
3.77
3.52
4.74
6.01
8.19
0.56
-3.83
68.82
68.92
Cash after chg. in Working capital
-10.28
-3.25
-3.17
-4.88
-6.42
-2.38
-8.71
-28.14
-32.34
-41.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.48
0.55
-0.33
0.12
0.00
0.00
0.00
0.00
-0.09
-0.14
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