PBT
191.80
74.40
61.34
14.34
101.00
54.76
47.60
48.84
-6.49
21.13
Adjustment
-193.79
-76.61
-68.93
-20.60
-107.15
-59.44
-52.03
-51.81
-50.51
-33.75
Changes in Working Capital
-5.76
3.57
9.57
-24.69
-0.55
-4.28
-0.33
-3.86
11.65
0.18
Cash after chg. in Working capital
-7.75
1.36
1.99
-30.94
-6.70
-8.96
-4.76
-6.82
-45.35
-12.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.73
-0.71
-1.32
-2.30
-1.27
-1.15
-0.93
-0.72
0.00
0.19
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