PBT
26.15
1,103.57
-106.09
-62.18
-40.97
-807.17
-747.48
95.60
99.02
111.21
Adjustment
-10.63
-1,123.38
50.06
38.12
39.47
668.05
187.90
160.04
134.68
126.73
Changes in Working Capital
-58.22
-133.58
53.48
25.42
-5.12
160.36
562.02
-191.57
-43.42
-158.02
Cash after chg. in Working capital
-42.69
-153.39
-2.56
1.36
-6.61
21.23
2.45
64.07
190.28
79.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.73
-2.37
-0.52
-1.33
-1.74
-1.21
-0.90
-3.40
-33.38
-29.65
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