PBT
9.05
58.51
38.39
61.86
52.40
62.32
214.80
-155.94
-36.58
-44.62
Adjustment
1.18
-30.04
-34.28
-60.32
-52.40
-54.37
-102.59
23.11
32.64
67.22
Changes in Working Capital
-30.00
-32.73
-39.81
1.33
-11.59
25.90
515.08
92.41
64.11
-58.46
Cash after chg. in Working capital
-19.77
-4.26
-35.70
2.87
-11.59
33.85
627.29
-40.42
60.17
-35.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.82
-0.21
0.00
0.00
7.27
6.37
-3.01
5.67
10.78
6.37
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
13.17
201.49
0.00
0.00
0.00