PBT
50.20
51.20
40.95
12.13
24.04
16.80
18.86
44.10
31.02
32.47
Adjustment
-29.28
-9.89
-24.25
-2.20
-2.75
0.82
-0.92
-12.48
-23.93
-14.35
Changes in Working Capital
-97.34
168.83
-23.39
75.30
-7.75
-99.76
138.08
-25.19
-22.67
-153.54
Cash after chg. in Working capital
-76.42
210.13
-6.69
85.23
13.54
-82.14
156.02
6.43
-15.57
-135.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.37
-11.90
-6.57
-5.94
-5.97
-3.72
-4.97
-5.28
-2.13
-3.15
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