PBT
2.03
1.51
3.74
3.23
3.82
3.12
3.69
3.61
4.30
8.55
Adjustment
68.78
-23.37
26.11
38.12
314.61
10.91
12.58
14.72
13.27
12.21
Changes in Working Capital
-88.34
-183.57
-82.12
135.94
-125.48
-2.29
25.58
-15.48
-27.35
-8.00
Cash after chg. in Working capital
-17.54
-205.43
-52.27
177.28
192.95
11.74
41.85
2.86
-9.78
12.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.63
-22.41
-0.14
-1.52
-1.16
-2.15
-1.31
-0.99
-2.69
-6.00
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