PBT
79.57
17.38
10.18
5.48
8.44
48.09
62.91
42.75
20.03
16.02
Adjustment
88.86
77.90
81.62
72.04
57.76
49.43
36.06
32.89
33.02
20.87
Changes in Working Capital
-109.48
8.45
-11.41
11.05
-38.58
-24.75
32.44
24.79
-4.27
-48.20
Cash after chg. in Working capital
58.95
103.74
80.39
88.57
27.61
72.77
131.42
100.43
48.78
-11.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.87
-3.68
-1.22
-0.94
-2.64
-14.12
-11.82
-9.27
-2.45
-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