PBT
68.02
45.92
12.76
7.94
5.44
2.47
-3.52
11.57
3.76
2.99
Adjustment
-38.09
17.26
-4.16
-7.01
-7.67
2.94
6.43
-0.59
0.49
-2.18
Changes in Working Capital
-116.18
-300.50
-32.75
4.73
-16.92
-3.22
6.70
57.37
-90.26
-17.12
Cash after chg. in Working capital
-86.24
-237.32
-24.15
5.67
-19.15
2.19
9.62
68.36
-86.01
-16.31
Interest Paid
-5.38
-19.30
-0.29
-0.10
-0.05
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.49
-8.89
-1.54
-0.90
0.38
-0.59
-1.32
-1.49
0.18
-0.06
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
23.56
12.59
1.15
5.21
6.97
0.00
0.00
0.00
0.00
0.00