PBT
-64.44
-72.70
-48.28
191.37
789.94
-9.22
-226.04
-222.59
-157.54
-109.26
Adjustment
63.06
62.08
46.69
35.57
29.06
227.17
248.63
255.85
159.62
137.50
Changes in Working Capital
0.37
46.15
14.18
107.55
41.41
14.08
16.83
42.63
144.68
-9.41
Cash after chg. in Working capital
-1.01
35.54
12.60
334.48
860.42
232.04
39.41
75.89
146.77
18.84
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
-1.42
1.66
-0.13
-0.13
-0.18
-0.12
-0.21
-0.16
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