PBT
87.98
12.89
110.00
69.34
29.78
43.82
36.78
16.08
33.25
15.36
Adjustment
23.51
17.89
14.16
15.23
21.45
21.92
28.07
28.35
23.35
29.29
Changes in Working Capital
-28.96
14.26
-57.06
38.56
-13.63
-0.44
12.55
-84.22
34.90
-16.60
Cash after chg. in Working capital
82.53
45.03
67.10
123.12
37.60
65.30
77.40
-39.79
91.50
28.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.65
-3.72
-23.98
-14.34
-6.35
-9.15
-7.85
-3.21
-7.13
-3.05
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