PBT
115.95
81.92
46.51
35.73
29.63
25.54
9.11
21.57
17.82
14.28
Adjustment
31.68
37.12
48.41
54.09
46.76
58.58
38.24
38.76
41.18
44.74
Changes in Working Capital
-94.95
12.67
16.58
-12.70
-53.35
-26.35
0.60
-15.21
10.11
-17.87
Cash after chg. in Working capital
52.68
131.70
111.51
77.13
23.04
57.78
47.95
45.12
69.11
41.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.75
-17.10
-5.36
-7.06
-3.37
-5.37
-10.13
-4.37
-0.55
-5.09
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