PBT
45.55
47.28
62.54
81.18
2.84
1.93
-12.78
-19.35
-28.16
-67.66
Adjustment
84.36
52.86
45.91
36.76
34.38
28.03
44.90
45.74
20.31
22.06
Changes in Working Capital
-4.96
-12.58
-104.80
-14.89
-27.48
-16.50
-20.09
4.81
-28.22
59.71
Cash after chg. in Working capital
124.95
87.56
3.66
103.05
9.74
13.46
12.03
31.19
-36.07
14.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.37
-11.26
-9.01
-0.15
-0.05
0.04
-0.04
-0.01
-0.08
-0.09
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