PBT
42.51
36.56
-8.46
13.94
4.05
3.49
3.69
1.22
6.17
7.23
Adjustment
54.92
45.04
49.10
34.76
34.59
20.85
17.59
20.77
13.46
12.56
Changes in Working Capital
-5.88
3.17
-12.77
0.69
-13.08
-0.69
0.12
-4.28
-7.30
-2.70
Cash after chg. in Working capital
91.56
84.77
27.87
49.40
25.56
23.66
21.40
17.72
12.33
17.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.73
-7.30
Tax Paid
-5.88
-2.60
3.71
-4.01
-2.15
-0.02
-2.46
-2.48
-1.52
-2.03
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