PBT
77.12
92.74
107.41
30.26
33.03
65.98
36.18
28.14
35.68
34.48
Adjustment
48.58
49.76
43.70
33.11
23.05
27.14
31.28
22.13
24.97
29.29
Changes in Working Capital
-44.42
-95.46
12.80
32.37
-94.79
50.57
-47.29
-3.38
33.20
5.65
Cash after chg. in Working capital
81.28
47.03
163.91
95.74
-38.70
143.69
20.16
46.89
93.85
69.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.02
-18.88
-22.77
-5.44
-12.42
-16.89
-7.19
-7.01
-6.56
-6.08
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