PBT
19.58
-38.07
-57.24
-65.46
-2.14
-25.82
-54.19
-68.57
-18.59
-35.77
Adjustment
-14.04
70.54
92.88
128.73
82.28
103.12
112.70
132.59
38.26
16.21
Changes in Working Capital
64.50
-11.30
31.09
-4.72
62.01
-30.86
2.28
-51.49
-35.01
-5.51
Cash after chg. in Working capital
70.04
21.17
66.73
58.55
142.15
46.44
60.79
12.52
-15.34
-25.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
6.09
7.18
4.44
0.00
3.71
3.39
1.76
-12.39
-22.90
-12.69
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