PBT
67.01
116.06
50.79
11.58
7.31
0.04
0.03
0.07
0.05
0.03
Adjustment
26.14
12.36
7.19
7.91
6.81
-0.82
1.69
-0.24
-0.07
0.01
Changes in Working Capital
-182.70
-100.34
-36.93
-1.14
48.93
-34.51
-14.31
-0.04
0.35
-0.02
Cash after chg. in Working capital
-89.54
28.09
21.05
18.34
63.05
-35.29
-12.59
-0.22
0.33
0.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.47
-28.33
-11.07
-2.55
-2.79
0.01
0.00
-0.02
-0.01
-0.01
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