PBT
0.31
-3.85
-45.70
-14.26
2.72
30.69
44.44
18.31
16.90
42.44
Adjustment
88.93
33.31
70.83
60.90
65.98
67.47
64.94
64.49
67.85
61.74
Changes in Working Capital
-37.70
4.35
39.85
31.64
-36.53
-0.94
-35.18
-2.01
-4.04
-1.86
Cash after chg. in Working capital
51.54
33.81
64.98
78.28
32.17
97.22
74.20
80.79
80.71
102.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.41
-0.08
-0.16
-3.21
-10.70
-5.59
-2.92
-3.61
-9.94
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