PBT
37.63
27.03
-18.90
-2.99
-37.80
-154.79
Adjustment
11.93
4.41
14.54
32.60
35.58
121.25
Changes in Working Capital
40.62
-22.02
-196.31
-138.17
-6.82
23.06
Cash after chg. in Working capital
90.19
9.43
-200.67
-108.56
-9.04
-10.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.07
-9.69
-3.29
-8.91
5.45
15.70
Other Direct Exp. Paid
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