PBT
-41.01
-10.16
16.40
-7.73
-54.25
-11.50
39.81
39.10
33.25
36.98
Adjustment
40.52
43.96
46.58
35.00
35.87
39.57
11.69
9.51
7.72
4.15
Changes in Working Capital
19.80
-46.96
-53.50
-4.79
32.48
-1.22
-44.03
-21.70
-17.68
-11.37
Cash after chg. in Working capital
19.31
-13.16
9.48
22.48
14.10
26.85
7.47
26.91
23.29
29.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.07
-0.85
0.14
0.00
0.00
-12.93
-2.81
-8.21
-11.20
-6.93
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