PBT
-415.38
-80.40
23.17
34.58
41.73
39.25
27.53
Adjustment
282.61
110.52
72.99
39.30
14.84
13.00
6.45
Changes in Working Capital
132.11
-88.25
-179.33
-167.59
-126.98
-34.45
-38.99
Cash after chg. in Working capital
-0.65
-58.13
-83.16
-93.71
-70.41
17.80
-5.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.38
-8.43
-20.39
-14.65
-12.42
-0.49
Other Direct Exp. Paid
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