PBT
0.00
-21.89
-8.74
-27.84
-54.81
-52.26
12.54
12.85
3.63
-23.00
Adjustment
0.00
48.13
43.31
34.29
29.32
36.51
26.30
23.08
10.63
36.23
Changes in Working Capital
0.00
40.65
-5.68
19.12
39.11
12.42
-5.53
-11.61
11.44
5.01
Cash after chg. in Working capital
0.00
66.89
28.88
25.58
13.63
-3.34
33.30
24.32
25.70
18.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-1.28
2.15
1.30
-0.02
-1.65
-1.09
0.82
-0.43
0.39
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
-3.14
-2.92
6.70
0.00
0.00
0.00
0.00
0.00
0.00