PBT
89.24
74.42
-4.61
-57.98
42.56
63.23
47.55
121.12
-23.46
-17.97
Adjustment
19.55
36.18
85.43
146.85
38.95
40.23
34.25
38.52
20.40
9.60
Changes in Working Capital
-9.85
-74.00
23.18
30.53
-21.83
-27.01
-38.05
-36.32
5.09
-2.10
Cash after chg. in Working capital
98.94
36.60
104.00
119.40
59.69
76.44
43.75
123.32
2.02
-10.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.31
-2.77
1.02
4.35
-9.28
-13.49
-13.91
-32.82
-0.70
1.35
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