PBT
73.07
83.29
-18.54
-75.34
-3.59
102.42
8.53
1.99
-25.98
-6.03
Adjustment
26.63
29.42
43.90
48.08
45.80
-54.29
47.14
47.79
57.27
49.51
Changes in Working Capital
-0.34
0.76
-0.60
2.80
0.66
6.83
-2.68
-5.19
-6.84
7.56
Cash after chg. in Working capital
99.36
113.47
24.76
-24.46
42.87
54.97
52.99
44.59
24.44
51.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.33
-11.52
3.80
2.04
2.08
-19.71
-2.10
-2.39
-2.10
-2.80
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