PBT
1.05
-5.45
27.72
62.25
-502.34
-14.75
-9.11
1.53
0.53
10.15
Adjustment
15.10
-0.05
-38.29
79.05
525.67
28.06
30.77
21.15
20.87
19.30
Changes in Working Capital
-13.94
42.71
10.01
42.67
-23.30
-11.69
-16.02
-12.47
-16.34
-26.18
Cash after chg. in Working capital
2.21
37.22
-0.56
183.98
0.03
1.61
5.64
10.22
5.06
3.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.17
-16.04
-0.01
-1.62
0.00
-0.04
-0.02
-0.12
-0.05
0.31
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