PBT
93.68
44.70
44.17
26.63
25.33
23.46
33.46
11.01
-11.14
-6.84
Adjustment
-85.77
-20.50
-28.84
-20.86
-16.51
-12.43
-3.88
5.22
10.65
12.44
Changes in Working Capital
-0.30
1.97
12.02
46.06
1.70
10.12
-36.58
61.67
-55.58
0.10
Cash after chg. in Working capital
7.61
26.16
27.35
51.83
10.52
21.15
-6.99
77.90
-56.07
5.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.49
-4.64
-3.64
-0.20
-0.87
0.81
-3.25
2.43
-0.53
13.72
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.48
-4.22
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00