PBT
14.26
-12.40
127.14
53.28
189.14
-184.36
-186.57
-168.92
-239.75
-180.18
Adjustment
-78.81
12.91
-91.84
-41.21
-420.20
108.67
122.86
122.12
126.82
118.47
Changes in Working Capital
86.83
5.06
-9.93
4.33
32.62
37.66
65.67
38.45
103.16
-46.22
Cash after chg. in Working capital
22.29
5.57
25.36
16.40
-198.43
-38.02
1.97
-8.35
-9.76
-107.93
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
0.00
0.00
0.00
0.00
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
98.66
8.68
98.74
61.62
247.39
40.38
0.00
-0.06
-0.09
-3.92