PBT
-79.99
-128.00
-225.95
-44.17
20.93
14.14
16.15
12.20
10.80
47.18
Adjustment
-3.35
-35.58
27.05
23.37
33.62
29.33
21.11
20.70
16.76
9.72
Changes in Working Capital
68.07
126.67
47.53
-6.44
-11.98
-27.41
-25.83
-16.61
-36.20
-48.70
Cash after chg. in Working capital
-15.26
-36.91
-151.37
-27.24
42.58
16.05
11.42
16.30
-8.64
8.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.69
0.92
2.11
-5.32
-6.24
-7.25
-2.64
-3.10
-14.29
-15.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-0.61
-0.35
-0.34
-0.15
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00