PBT
-26.51
-138.72
-85.49
-25.48
-14.12
-12.87
-9.51
-13.71
-18.23
-8.62
Adjustment
54.97
174.97
100.90
41.43
31.96
49.45
13.44
5.54
0.83
-1.08
Changes in Working Capital
-13.88
3.91
31.91
18.48
0.23
-8.12
-7.33
18.98
-1.47
-11.73
Cash after chg. in Working capital
14.58
40.16
47.33
34.43
18.06
28.45
-3.40
10.80
-18.87
-21.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
0.03
-0.02
0.01
0.04
3.79
1.84
0.16
0.12
-0.23
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