PBT
-55.24
-105.02
-480.76
-249.00
-220.02
-195.02
66.44
68.68
44.03
29.90
Adjustment
42.88
63.39
174.67
171.65
151.15
124.80
94.99
58.46
48.29
35.30
Changes in Working Capital
15.38
43.27
395.67
73.40
69.83
-40.66
58.95
-110.06
-115.77
-99.71
Cash after chg. in Working capital
3.02
1.65
89.58
-3.94
0.97
-110.87
220.38
17.08
-23.45
-34.51
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
26.98
0.00
-13.29
-14.54
-7.48
-3.77
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