PBT
-312.40
-145.43
-245.97
-119.04
-69.99
-39.52
34.32
-22.49
-72.23
-8.51
Adjustment
9.44
-21.77
3.82
-1.14
9.25
4.73
0.90
5.71
2.87
2.70
Changes in Working Capital
102.02
-0.17
20.48
12.86
30.41
-3.74
9.80
-77.91
0.70
8.14
Cash after chg. in Working capital
-200.95
-167.38
-221.68
-107.32
-30.34
-38.53
45.03
-94.69
-68.66
2.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.86
-4.54
-10.08
-20.72
-13.87
-2.64
-8.13
-0.65
-0.79
-0.03
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
48.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00