PBT
-472.32
-192.20
-663.00
-137.43
-178.51
-46.28
77.93
83.74
46.68
33.89
Adjustment
416.93
186.06
551.23
68.51
66.52
49.35
27.35
28.03
16.37
5.14
Changes in Working Capital
-21.15
-58.77
43.25
1.28
16.30
-97.53
-155.80
-133.19
4.44
-55.12
Cash after chg. in Working capital
-76.55
-64.91
-68.51
-67.64
-95.69
-94.47
-50.52
-21.43
67.50
-16.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.23
2.71
3.02
11.50
-3.97
-12.63
-30.16
-25.00
-17.65
-11.70
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