PBT
-118.19
-69.72
-76.97
-44.64
38.23
-31.94
-14.81
8.86
-94.12
-13.49
Adjustment
131.53
62.42
62.15
57.11
51.59
50.11
37.17
53.25
58.24
31.03
Changes in Working Capital
16.61
18.05
3.61
23.79
-42.18
-33.59
-11.91
-108.51
67.15
1.86
Cash after chg. in Working capital
29.96
10.75
-11.21
36.26
47.64
-15.42
10.46
-46.39
31.27
19.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.01
0.03
0.22
0.58
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
51.59
0.00