PBT
20.32
72.94
86.52
27.32
19.22
16.12
13.66
7.75
5.78
8.50
Adjustment
-2.23
-3.01
-2.29
6.29
6.69
4.36
2.53
6.52
7.64
9.07
Changes in Working Capital
57.22
-10.18
-83.62
19.45
34.47
-51.65
10.93
-7.77
31.78
-7.45
Cash after chg. in Working capital
75.30
59.75
0.61
53.06
60.38
-31.17
27.11
6.50
45.20
10.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.46
-19.08
-22.61
-7.53
-7.32
-6.36
-4.46
-2.81
-1.05
-2.94
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