PBT
36.45
15.05
20.36
23.46
11.62
1.00
64.97
0.54
1.74
17.47
Adjustment
22.52
20.08
17.37
6.95
12.64
7.39
-45.77
16.85
16.31
15.07
Changes in Working Capital
-2.37
14.37
-19.35
-18.81
10.92
-6.47
-14.06
-4.68
-0.57
-14.42
Cash after chg. in Working capital
56.60
49.50
18.38
11.60
35.18
1.92
5.14
12.71
17.48
18.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.43
-3.72
-3.70
-4.27
-2.37
-3.89
-10.70
-0.39
-1.86
-3.70
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