PBT
118.27
171.70
87.57
-51.29
8.45
31.35
12.87
29.36
30.10
14.78
Adjustment
-122.09
-147.74
-6.57
-0.20
-22.42
-65.68
-3.84
-43.21
-29.22
-8.63
Changes in Working Capital
7.10
-49.07
7.07
95.71
16.43
-51.62
16.33
-67.02
-4.48
46.76
Cash after chg. in Working capital
3.28
-25.11
88.07
44.22
2.45
-85.95
25.36
-80.87
-3.60
52.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.08
-8.05
-8.69
-0.71
-4.31
-1.75
-1.03
-3.15
-2.88
-2.38
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