PBT
-31.62
10.19
-27.97
-89.25
-84.87
23.73
7.53
8.46
2.29
-0.24
Adjustment
189.75
174.29
134.43
126.51
236.84
20.52
14.64
6.79
6.75
15.26
Changes in Working Capital
-1.49
3.11
-66.68
21.47
32.80
-28.92
15.74
5.17
1.76
1.61
Cash after chg. in Working capital
156.64
187.58
39.78
58.73
184.78
15.33
37.91
20.42
10.80
16.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-5.36
-3.21
3.35
-3.36
Tax Paid
6.75
-3.42
-2.44
1.23
-7.84
-3.17
-4.88
-2.10
0.36
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
1.37
0.21
-1.32