PBT
-192.39
-327.19
-72.78
-38.24
-44.76
-59.01
-54.66
5.34
28.78
5.50
Adjustment
163.75
134.08
120.20
137.24
91.13
96.57
93.14
73.97
56.34
22.37
Changes in Working Capital
48.07
17.37
259.43
-133.13
25.30
9.73
-91.11
15.27
-281.94
-48.65
Cash after chg. in Working capital
19.44
-175.74
306.86
-34.13
71.67
47.29
-52.63
94.58
-196.82
-20.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-0.38
0.28
-0.40
0.25
-0.31
-0.25
-1.59
-4.38
-0.16
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