PBT
-71.80
-92.95
-173.91
-77.58
-38.55
-81.42
-71.77
Adjustment
244.64
173.15
169.49
179.74
118.67
92.14
68.92
Changes in Working Capital
-5.57
23.93
33.60
10.79
6.64
20.12
-0.31
Cash after chg. in Working capital
167.26
104.13
29.17
112.95
86.76
30.84
-3.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.19
-5.68
-0.45
-0.23
-0.22
-0.36
-0.13
Other Direct Exp. Paid
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