PBT
-48.26
-52.69
-66.28
-286.66
-107.84
-127.60
5.92
4.60
6.83
3.31
Adjustment
43.59
37.01
50.14
238.40
111.40
78.89
55.12
48.43
36.76
24.13
Changes in Working Capital
2.85
14.15
23.58
48.69
-48.05
-6.68
-43.07
-33.54
-33.82
1.08
Cash after chg. in Working capital
-1.82
-1.54
7.44
0.43
-44.49
-55.39
17.97
19.49
9.77
28.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.46
-0.08
-4.63
-0.20
-1.10
-1.11
-0.64
0.49
-0.68
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