PBT
-143.22
26.52
22.67
10.57
5.19
3.06
2.12
1.10
0.85
1.86
Adjustment
14.75
32.38
20.67
13.38
11.27
7.22
4.21
2.12
1.29
1.10
Changes in Working Capital
150.45
-14.75
-45.53
-7.09
-20.25
-71.72
-9.94
3.06
-23.48
0.48
Cash after chg. in Working capital
21.98
44.14
-2.20
16.86
-3.79
-61.44
-3.61
6.28
-21.33
3.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.63
-2.88
-1.77
-1.75
-0.87
-0.33
-0.07
-0.02
0.00
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