PBT
-51.38
-55.51
-68.09
-40.93
-31.00
-11.26
-6.47
-9.43
-5.45
4.76
Adjustment
33.64
40.47
36.39
18.70
22.05
19.55
17.58
15.11
4.64
2.87
Changes in Working Capital
20.01
21.06
36.05
14.98
-17.99
-4.11
-7.41
-5.37
0.30
-6.80
Cash after chg. in Working capital
2.27
6.01
4.35
-7.25
-26.93
4.18
3.70
0.30
-0.51
0.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.94
-10.82
-3.06
0.00
-0.02
0.00
0.11
-0.07
-0.40
-0.71
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