PBT
132.16
23.19
18.23
-6.89
-1.52
-27.90
-3.81
8.09
114.35
55.34
Adjustment
-71.62
-22.15
20.52
29.00
29.30
41.69
42.83
49.79
-30.34
49.64
Changes in Working Capital
-28.63
-12.60
-13.57
0.22
29.31
29.10
-19.54
-3.83
27.44
-15.26
Cash after chg. in Working capital
31.91
-11.56
25.18
22.33
57.09
42.89
19.47
54.05
111.45
89.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.13
-4.78
-5.11
7.59
-6.58
-5.12
-15.02
1.53
-15.97
-18.94
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
-0.28
0.00
-2.47
0.97
0.90
-1.81
0.00
0.00
0.00
0.00