PBT
-32.01
-30.97
-30.33
-26.51
-35.00
-107.00
-92.84
31.65
-41.45
-21.49
Adjustment
19.33
19.86
20.75
28.87
30.93
81.11
78.46
89.05
67.79
61.10
Changes in Working Capital
10.18
-217.36
3.73
-0.85
4.94
67.65
34.62
-17.94
39.45
-83.07
Cash after chg. in Working capital
-2.50
-228.47
-5.85
1.51
0.86
41.75
20.24
102.75
65.79
-43.46
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
6.52
-0.08
1.18
-6.51
-0.25
-1.90
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
12.70
9.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00