PBT
42.34
160.99
-63.84
-63.55
-2.40
-11.60
-53.20
-124.07
-5.59
55.48
Adjustment
12.97
-97.29
23.16
33.27
55.02
39.18
79.62
92.31
77.92
45.95
Changes in Working Capital
-76.04
57.29
56.44
108.23
10.37
-6.75
63.10
-45.65
-67.80
-42.39
Cash after chg. in Working capital
-20.73
121.00
15.76
77.95
63.00
20.83
89.52
-77.40
4.54
59.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.64
-13.30
0.00
0.00
0.00
0.00
0.00
0.14
-0.14
-0.65
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