PBT
62.91
101.63
18.39
2.97
-7.31
6.85
7.16
4.87
3.25
15.07
Adjustment
14.20
9.80
7.67
9.39
21.06
11.75
12.27
9.99
10.58
7.89
Changes in Working Capital
33.27
-51.82
3.25
8.68
-2.01
-17.54
-22.72
13.77
-13.95
-26.79
Cash after chg. in Working capital
110.38
59.61
29.31
21.04
11.74
1.05
-3.29
28.63
-0.13
-3.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.05
-30.41
-4.60
0.07
0.00
-1.10
-1.65
-1.25
-3.82
-3.01
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
0.00
0.00
0.00
0.00