PBT
-27.22
-13.57
-52.41
-48.37
-638.11
-258.17
12.36
19.38
25.84
16.74
Adjustment
22.93
41.13
24.85
6.14
-32.39
-37.69
-55.74
-61.36
-65.68
-63.62
Changes in Working Capital
-55.02
75.67
6.83
-127.35
157.73
258.10
-2.99
13.83
-2.79
47.89
Cash after chg. in Working capital
-59.32
103.23
-20.73
-169.57
-512.77
-37.75
-46.37
-28.15
-42.63
1.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.06
-1.22
-2.69
-1.74
-7.21
-5.77
-8.61
-9.42
-13.24
-9.15
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