PBT
-18.90
-2.99
-37.80
-154.79
-40.19
-77.43
-50.19
-38.95
-8.26
-14.10
Adjustment
14.54
32.60
35.58
121.25
-2.64
-0.45
-4.73
6.83
2.05
1.23
Changes in Working Capital
-196.31
-138.17
-6.82
23.06
23.96
94.06
-43.20
26.03
-9.96
7.50
Cash after chg. in Working capital
-200.67
-108.56
-9.04
-10.48
-18.88
16.17
-98.11
-6.09
-16.17
-5.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.29
-8.91
5.45
15.70
0.94
-1.66
-2.22
1.79
-0.66
-2.35
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