PBT
7.06
-10.58
-119.64
-126.15
-58.36
81.24
61.29
73.54
84.81
9.22
Adjustment
93.01
108.40
133.07
104.40
87.97
71.35
43.13
55.77
35.03
99.04
Changes in Working Capital
16.42
3.37
60.49
3.69
49.25
-8.42
1.07
-67.24
-21.48
-6.46
Cash after chg. in Working capital
116.49
101.19
73.92
-18.06
78.86
144.16
105.48
62.07
98.36
101.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-0.03
-0.10
-0.13
0.02
0.00
-0.24
0.00
0.00
0.00
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