PBT
41.20
-36.88
-50.49
76.08
-12.45
0.23
19.07
7.64
14.45
27.73
Adjustment
17.08
79.89
76.82
77.04
84.32
73.65
86.14
84.41
73.13
64.90
Changes in Working Capital
-32.66
72.22
-68.59
-92.62
92.99
51.12
-44.12
-78.04
-56.04
-28.88
Cash after chg. in Working capital
25.62
115.22
-42.26
60.50
164.85
125.01
61.09
14.00
31.53
63.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.28
0.32
-0.64
-13.18
1.21
-1.71
-3.82
-2.33
-5.87
-6.11
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