PBT
-83.08
-55.53
1.73
6.37
2.70
8.46
3.39
6.41
55.93
22.19
Adjustment
79.83
92.86
82.86
77.53
75.21
76.01
53.21
83.86
78.34
73.75
Changes in Working Capital
47.22
27.76
-32.84
-45.43
32.98
-7.12
-9.74
-14.53
-71.94
-42.11
Cash after chg. in Working capital
43.96
65.10
51.74
38.47
110.89
77.35
46.87
75.75
62.33
53.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.45
-0.51
-1.18
-0.70
-0.51
-2.42
-0.07
-7.37
-9.16
-6.53
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