PBT
62.66
16.75
78.94
72.65
71.35
81.50
69.99
50.57
41.65
24.37
Adjustment
26.54
24.92
31.46
29.83
14.87
6.93
-0.31
1.90
7.44
12.00
Changes in Working Capital
-98.58
-28.71
78.11
-65.15
-26.65
-90.42
-98.67
61.34
-40.83
-6.83
Cash after chg. in Working capital
-9.39
12.96
188.51
37.33
59.58
-1.99
-28.99
113.81
8.26
29.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.60
-11.38
-14.18
-15.96
0.00
0.00
0.00
0.00
0.00
0.00
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
-0.02
0.00
0.00
0.00
0.00
0.00