PBT
44.11
11.06
-34.52
133.75
32.95
-12.96
-7.83
-5.34
-10.46
-55.51
Adjustment
52.56
55.77
66.97
58.92
64.18
64.25
71.94
36.48
41.61
95.81
Changes in Working Capital
19.96
50.03
22.82
-117.17
-70.89
10.45
11.49
-20.20
-11.91
-12.18
Cash after chg. in Working capital
116.62
116.87
55.27
75.50
26.24
61.74
75.60
10.94
19.24
28.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.84
4.19
-6.03
-19.97
-0.23
-0.41
-0.12
-0.20
0.42
1.02
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