PBT
34.78
67.50
-19.21
40.95
43.19
42.70
38.78
-7.87
7.68
6.57
Adjustment
48.74
8.95
24.11
11.06
1.53
1.25
6.02
21.67
11.87
9.66
Changes in Working Capital
-2.50
-43.42
-27.80
-35.41
5.94
-35.86
-12.99
-10.09
-9.01
-18.06
Cash after chg. in Working capital
81.03
33.03
-22.90
16.59
50.66
8.09
31.81
3.71
10.54
-1.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.38
-1.39
-0.65
-10.60
-9.29
-11.17
-5.50
-1.32
-2.34
-3.33
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