PBT
-61.96
-78.05
-155.16
-408.93
-24.67
103.03
62.65
36.70
21.74
5.91
Adjustment
48.80
73.61
133.68
57.73
51.81
37.56
25.37
18.01
11.86
12.02
Changes in Working Capital
5.69
19.15
-8.70
103.03
-223.07
-82.32
-47.60
-65.89
-16.43
-10.90
Cash after chg. in Working capital
-7.47
14.71
-30.19
-248.18
-195.92
58.27
40.42
-11.18
17.17
7.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.27
-4.92
-18.12
-2.99
-8.06
-11.10
-11.03
-3.14
-3.34
-0.70
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