PBT
-383.23
-40.91
1.03
14.22
12.87
8.17
5.54
4.08
3.96
0.63
Adjustment
329.47
35.05
42.18
42.24
37.23
33.82
30.40
17.79
4.55
2.69
Changes in Working Capital
72.77
-36.26
-14.18
-52.60
-19.40
-8.44
-76.03
-27.45
-23.92
-4.41
Cash after chg. in Working capital
19.01
-42.12
29.03
3.86
30.70
33.55
-40.09
-5.58
-15.40
-1.08
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
-0.26
-0.20
-0.05
-0.68
-0.58
-1.20
-0.16
-0.79
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