PBT
-114.87
-17.82
-17.21
-30.00
-46.75
-102.19
-27.63
-45.45
11.25
-17.93
Adjustment
16.05
17.08
18.14
38.49
4.44
75.73
104.64
62.98
59.10
48.49
Changes in Working Capital
99.81
2.12
-1.94
-4.21
49.19
19.18
31.42
-40.30
-86.24
-56.68
Cash after chg. in Working capital
0.99
1.37
-1.01
4.28
6.88
-7.28
108.42
-22.76
-15.89
-26.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.10
-0.03
0.02
0.00
0.00
0.00
0.16
1.19
-0.66
-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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00