PBT
-1.63
1.28
31.74
-16.28
-36.71
2.33
-144.90
-15.40
29.00
18.80
Adjustment
27.25
9.63
-6.82
8.66
23.58
-12.22
52.06
2.00
17.30
2.70
Changes in Working Capital
7.49
51.44
-5.98
23.92
11.43
-25.88
187.42
-31.70
-53.80
-36.20
Cash after chg. in Working capital
33.11
62.35
18.94
16.30
-1.70
-35.77
94.58
-45.10
-7.50
-14.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.97
-4.28
14.52
-2.23
-5.03
-0.41
-12.20
-14.20
-9.80
-7.90
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