PBT
-29.07
-64.58
-163.15
-62.60
2.34
17.35
9.89
12.63
7.25
16.38
Adjustment
14.14
93.82
-48.05
53.39
18.46
19.80
20.81
15.65
15.54
-15.36
Changes in Working Capital
14.70
32.39
24.18
-64.42
-1.97
-42.08
-18.28
-8.18
-14.62
-99.05
Cash after chg. in Working capital
-0.23
61.63
-187.02
-73.63
18.82
-4.92
12.42
20.09
8.16
-98.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.07
-3.71
-0.21
-2.46
-2.72
-1.53
2.58
0.08
-3.60
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