PBT
74.37
63.46
9.22
-3.48
2.19
30.31
7.27
12.86
50.33
27.06
Adjustment
49.92
56.90
52.57
58.90
52.76
49.69
60.18
77.90
70.72
63.94
Changes in Working Capital
-103.30
4.13
-52.20
0.71
-15.07
12.22
13.25
-2.81
-35.00
-26.20
Cash after chg. in Working capital
20.98
124.50
9.59
56.13
39.88
92.22
80.69
87.95
86.06
64.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.14
-10.74
2.37
-0.22
-4.93
-6.88
-0.19
-7.29
-6.50
-0.05
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