PBT
-168.23
-161.58
-171.06
1.01
12.48
37.66
40.16
28.52
28.52
3.05
Adjustment
59.42
48.45
49.12
40.87
27.65
19.43
9.83
5.55
5.55
-2.67
Changes in Working Capital
62.53
64.89
72.97
-60.81
-19.93
-46.78
-72.48
-19.29
-19.29
1.55
Cash after chg. in Working capital
-46.28
-48.25
-48.96
-18.93
20.20
10.31
-22.49
14.78
14.78
1.93
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
-0.01
0.00
-0.02
-0.40
-0.40
-0.32
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