PBT
-70.43
-65.29
-27.07
45.87
-48.37
-76.35
-38.60
11.75
12.85
-17.56
Adjustment
81.01
82.64
63.22
98.18
87.76
86.73
105.10
110.15
84.73
72.74
Changes in Working Capital
35.12
53.61
122.13
-12.62
-32.32
4.79
-46.64
10.42
28.53
19.96
Cash after chg. in Working capital
45.70
70.97
158.28
131.42
7.07
15.16
19.85
132.32
126.11
75.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.07
-0.20
-10.74
0.37
0.25
-0.29
0.89
-2.43
0.19
-0.96
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
27.62
0.00
0.00
-0.01
-15.03
-25.00