PBT
-101.62
-782.79
-65.05
-53.31
4.82
11.23
28.83
24.65
13.78
24.32
Adjustment
45.72
746.47
61.45
52.92
30.32
44.32
29.31
20.80
40.23
42.71
Changes in Working Capital
-278.87
59.47
38.30
142.72
345.14
6.08
36.17
9.28
-30.49
-18.17
Cash after chg. in Working capital
-334.77
23.15
34.70
142.33
380.27
61.63
94.30
54.74
23.51
48.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.25
0.00
-0.18
-1.45
-1.35
1.32
-1.94
-8.55
-1.38
-2.43
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