PBT
74.60
106.16
49.15
47.51
25.12
18.10
8.47
3.10
7.88
7.19
Adjustment
20.23
15.46
14.37
17.37
17.80
16.76
11.82
11.07
16.26
8.68
Changes in Working Capital
-121.23
-220.57
-15.52
107.01
-55.57
-106.64
-84.17
32.56
-20.39
-39.59
Cash after chg. in Working capital
-26.39
-98.95
48.00
171.90
-12.66
-71.78
-63.88
46.73
3.75
-23.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.68
-14.02
-14.11
-10.71
-9.86
-5.01
-2.89
-1.03
-2.67
-2.30
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