PBT
74.56
36.66
68.92
61.93
72.68
18.06
7.35
-34.43
-13.42
-8.19
Adjustment
14.44
4.91
3.33
-1.61
-37.61
0.18
11.17
15.29
8.08
6.76
Changes in Working Capital
-80.38
3.27
-46.57
7.77
-73.48
-9.60
-24.46
-21.07
12.97
10.92
Cash after chg. in Working capital
8.62
44.84
25.67
68.09
-38.41
8.64
-5.94
-40.22
7.62
9.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.94
-6.00
-13.17
-14.61
-14.78
4.62
0.84
-0.46
-1.70
-2.14
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