PBT
0.00
-38.56
-55.22
-59.15
-60.20
-205.98
-246.65
-130.53
-50.51
0.42
Adjustment
0.00
37.97
26.70
26.80
26.57
51.84
61.74
63.97
63.97
60.04
Changes in Working Capital
0.00
0.57
27.55
-17.61
33.50
123.88
187.48
-0.54
-12.84
-104.75
Cash after chg. in Working capital
0.00
-0.02
-0.98
-49.96
-0.13
-30.26
2.57
-67.09
0.61
-44.29
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
0.00
0.00
0.00
0.00
0.00
-0.08
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