PBT
94.66
26.45
46.72
2.26
49.61
15.06
16.02
16.61
10.71
-4.37
Adjustment
50.96
4.31
12.91
5.01
-16.23
3.52
-3.96
-8.42
-18.46
-4.48
Changes in Working Capital
-58.82
5.35
7.10
11.73
-5.91
-20.04
-2.45
1.48
13.81
6.51
Cash after chg. in Working capital
86.80
36.11
66.74
19.00
27.47
-1.46
9.61
9.67
6.06
-2.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.46
-17.59
-14.69
-4.32
-14.02
-0.02
-9.92
12.13
-9.34
-10.50
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