PBT
-15.80
-70.43
-65.29
-27.07
45.87
-48.37
-76.35
-38.60
11.75
12.85
Adjustment
50.58
81.01
82.64
63.22
98.18
87.76
86.73
105.10
110.15
84.73
Changes in Working Capital
-16.42
35.12
53.61
122.13
-12.62
-32.32
4.79
-46.64
10.42
28.53
Cash after chg. in Working capital
18.36
45.70
70.97
158.28
131.42
7.07
15.16
19.85
132.32
126.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.48
0.07
-0.20
-10.74
0.37
0.25
-0.29
0.89
-2.43
0.19
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
27.62
0.00
0.00
-0.01
-15.03