PBT
72.35
32.01
26.10
25.55
15.51
41.97
65.44
Adjustment
80.25
60.35
50.25
28.94
33.05
54.42
51.31
Changes in Working Capital
-181.12
-237.98
15.88
-28.96
12.23
-0.13
-147.85
Cash after chg. in Working capital
-28.52
-145.63
92.23
25.53
60.79
96.25
-31.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.99
-8.66
-8.20
-4.98
-5.19
0.00
-6.97
Other Direct Exp. Paid
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