PBT
66.56
92.84
21.08
84.90
61.11
5.32
51.35
48.27
12.90
78.90
Adjustment
12.86
41.14
33.19
40.20
46.14
45.16
43.72
36.68
27.65
18.83
Changes in Working Capital
-27.64
93.32
5.96
-95.15
43.71
15.79
14.00
-25.22
7.33
-74.27
Cash after chg. in Working capital
51.77
227.29
60.23
29.95
150.96
66.26
109.07
59.73
47.88
23.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.17
37.13
-4.34
6.86
-0.43
-6.84
-8.56
-15.21
-6.08
-30.41
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