PBT
-75.04
-92.27
-181.30
-299.30
-357.00
-193.28
-106.48
64.89
39.94
28.03
Adjustment
95.35
47.93
102.80
56.98
194.86
186.16
174.19
112.31
45.21
29.50
Changes in Working Capital
192.38
183.74
186.52
328.20
208.35
-246.35
-1.64
-148.44
-52.30
-66.76
Cash after chg. in Working capital
212.68
139.40
108.03
85.88
46.20
-253.47
66.06
28.76
32.85
-9.22
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
-3.17
-8.73
-5.15
-4.75
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
-0.81
-0.49
-0.02
-1.78
-0.46
-1.33
-1.47
-1.70
-1.84
0.27