PBT
65.27
115.36
1.34
-16.85
61.20
29.24
38.36
52.55
35.80
13.95
Adjustment
-66.32
-107.07
10.31
11.99
-23.21
6.67
-3.22
-30.97
-22.49
-1.23
Changes in Working Capital
-6.63
-19.66
-5.29
9.24
3.03
5.59
-1.88
-8.13
14.97
5.44
Cash after chg. in Working capital
-7.69
-11.37
6.36
4.38
41.01
41.50
33.26
13.44
28.27
18.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.08
-6.00
0.72
-3.79
-18.21
-10.73
-12.57
-13.58
-10.52
-5.12
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