PBT
-28.82
10.23
-15.09
5.08
2.98
-5.29
-16.27
-21.16
2.13
53.04
Adjustment
35.43
58.21
-6.87
31.92
28.98
29.79
42.62
49.50
37.78
38.82
Changes in Working Capital
-32.02
64.41
63.38
6.38
12.62
-10.67
30.89
31.47
29.87
-19.32
Cash after chg. in Working capital
-25.41
132.86
41.42
43.39
44.59
13.83
57.24
59.81
69.78
72.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.07
-1.93
-0.61
0.90
1.49
2.31
-1.34
-1.09
-5.32
-8.87
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
3.06
3.12
-1.42
-2.90
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00