PBT
-32.44
-50.24
-48.43
0.08
24.40
14.29
10.37
8.97
5.30
3.54
Adjustment
22.61
32.75
38.77
37.18
17.64
13.44
12.50
8.29
6.62
7.03
Changes in Working Capital
117.74
24.78
27.69
-46.34
-70.04
-29.10
-18.52
-19.86
-9.43
-6.11
Cash after chg. in Working capital
107.91
7.28
18.03
-9.08
-28.01
-1.37
4.34
-2.61
2.48
4.45
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
-0.01
-0.50
-0.30
-0.38
-0.27
-0.35
-0.24
-0.02
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