PBT
157.18
39.05
-28.81
40.16
40.60
33.35
16.19
12.06
6.77
0.82
Adjustment
29.95
24.12
31.59
33.61
13.35
10.65
10.07
7.16
5.87
7.07
Changes in Working Capital
-110.60
-44.51
107.82
9.17
-76.32
-80.73
3.80
-28.59
-42.04
-10.38
Cash after chg. in Working capital
76.53
18.66
110.60
82.94
-22.37
-36.73
30.06
-9.37
-29.40
-2.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.79
-2.61
1.20
-12.97
-16.51
-11.31
-5.05
-3.55
-1.76
-0.01
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
-0.89
-0.06
-0.96
0.00