PBT
-80.93
31.43
43.78
74.60
30.16
7.72
3.88
Adjustment
90.57
33.62
23.63
3.66
3.97
3.82
3.03
Changes in Working Capital
8.17
-11.38
-78.17
-56.02
-36.20
-4.66
4.31
Cash after chg. in Working capital
17.82
53.66
-10.76
22.24
-2.06
6.88
11.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
4.71
-6.57
-13.55
-11.18
-4.56
-1.29
-0.78
Other Direct Exp. Paid
-0.74
-4.07
-4.06
0.00
-4.45
-0.66
-0.65
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00