PBT
21.12
11.73
3.20
-45.66
-50.19
78.97
43.42
25.66
11.55
17.30
Adjustment
12.19
13.31
12.45
33.25
12.28
-12.04
15.96
11.99
16.84
10.46
Changes in Working Capital
-8.42
17.46
27.75
30.75
19.32
-38.81
-48.33
-59.98
6.30
2.10
Cash after chg. in Working capital
24.88
42.49
43.41
18.33
-18.59
28.11
11.05
-22.33
34.69
29.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.23
1.04
8.91
-2.19
-3.88
-23.09
-9.48
-5.23
-5.70
-7.56
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