PBT
16.82
15.12
-31.43
186.50
75.53
20.07
18.17
58.75
-4.82
-24.32
Adjustment
59.42
61.06
50.61
23.71
62.15
39.29
6.10
18.63
12.86
5.22
Changes in Working Capital
-9.84
-11.74
8.35
-27.36
-53.66
-7.36
5.37
-19.89
35.12
27.76
Cash after chg. in Working capital
66.40
64.43
27.53
182.84
84.02
52.00
29.64
57.49
43.15
8.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.72
0.00
-13.86
-33.21
-13.79
0.76
-2.36
-3.13
-0.05
-0.13
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