PBT
-31.21
-7.22
-76.94
66.06
161.62
144.83
62.36
-13.64
13.28
7.74
Adjustment
172.81
133.34
135.87
139.08
38.38
39.00
90.15
101.73
8.72
8.26
Changes in Working Capital
-148.84
-21.83
20.66
-47.54
-77.81
-97.15
-64.58
-21.15
-7.53
-6.89
Cash after chg. in Working capital
-7.25
104.29
79.59
157.59
122.20
86.69
87.94
66.94
14.47
9.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
7.20
-0.62
33.75
-26.63
-32.25
-45.23
-62.84
-32.51
-6.44
-3.93
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