PBT
-72.33
-92.25
-143.22
26.52
22.67
10.57
5.19
3.06
2.12
1.10
Adjustment
48.48
69.71
31.92
32.38
20.67
13.38
11.27
7.22
4.21
2.12
Changes in Working Capital
22.82
26.88
136.86
-14.75
-45.53
-7.09
-20.25
-71.72
-9.94
3.06
Cash after chg. in Working capital
-1.03
4.34
25.56
44.14
-2.20
16.86
-3.79
-61.44
-3.61
6.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
-0.26
0.00
-0.63
-2.88
-1.77
-1.75
-0.87
-0.33
-0.07
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