PBT
72.21
44.60
22.05
12.09
8.06
6.31
2.84
1.65
1.31
1.03
Adjustment
9.96
12.61
10.37
7.77
8.08
5.87
4.30
3.34
3.14
3.15
Changes in Working Capital
-36.06
-39.16
-43.79
-9.01
-10.08
-7.65
-19.20
0.30
-8.11
0.02
Cash after chg. in Working capital
46.10
18.06
-11.36
10.86
6.05
4.53
-12.06
5.29
-3.65
4.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.07
-3.44
-3.32
-1.73
-2.03
-2.09
-1.12
-0.83
-0.57
-1.00
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
0.00
0.00
0.00
0.00
0.00
0.00