PBT
21.40
84.90
61.11
5.32
51.35
48.27
12.90
78.90
74.03
53.18
Adjustment
32.89
40.20
46.14
45.16
43.72
36.68
27.65
18.83
4.58
15.26
Changes in Working Capital
6.09
-95.15
43.71
15.79
14.00
-25.22
7.33
-74.27
8.53
-43.57
Cash after chg. in Working capital
60.38
29.95
150.96
66.26
109.07
59.73
47.88
23.46
87.14
24.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.57
6.86
-0.43
-6.84
-8.56
-15.21
-6.08
-30.41
-23.29
-13.55
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