PBT
4.13
12.39
5.83
-53.16
19.17
4.22
34.34
47.71
43.99
15.21
Adjustment
44.51
41.00
39.38
35.17
45.32
38.47
25.70
18.54
18.60
8.92
Changes in Working Capital
-27.76
32.46
-79.35
163.05
-36.85
4.03
-127.36
-26.39
0.24
-11.66
Cash after chg. in Working capital
20.88
85.85
-34.13
145.06
27.65
46.72
-67.32
39.86
62.83
12.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.77
-3.43
-0.69
-0.03
-3.85
-1.35
-9.45
-14.35
-19.75
-1.12
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