PBT
35.62
-47.55
199.29
267.86
38.82
9.11
34.32
82.04
4.66
50.18
Adjustment
113.82
81.08
58.58
-42.73
25.78
40.26
38.34
31.38
23.61
19.98
Changes in Working Capital
19.01
-8.85
-20.22
-107.24
-21.93
20.84
-8.39
-46.98
-23.71
-8.11
Cash after chg. in Working capital
168.45
24.68
237.65
117.89
42.67
70.21
64.27
66.44
4.56
62.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.28
-5.72
-6.38
-4.80
15.41
-12.62
-4.99
-7.88
-3.39
-1.69
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