PBT
81.06
-20.35
-67.96
-132.64
-105.57
-165.56
-49.34
-9.94
-87.35
-24.44
Adjustment
-16.85
34.28
35.44
115.73
94.12
88.17
59.90
32.14
38.60
37.51
Changes in Working Capital
-9.24
-7.83
58.90
-39.18
-113.94
101.99
55.97
-51.82
54.72
-1.87
Cash after chg. in Working capital
54.97
6.11
26.39
-56.09
-125.38
24.60
66.54
-29.62
5.97
11.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
14.80
-3.13
2.57
-2.82
2.35
-2.03
-2.22
6.11
9.34
4.64
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