PBT
9.10
2.31
32.45
32.46
85.93
140.86
113.58
97.36
71.65
50.14
Adjustment
57.42
48.84
49.06
60.74
59.06
41.00
14.18
9.51
12.64
19.60
Changes in Working Capital
-34.01
28.42
-40.99
8.83
43.69
-46.12
-10.40
-10.12
-2.24
-10.08
Cash after chg. in Working capital
32.51
79.58
40.52
102.03
188.67
135.74
117.36
96.75
82.05
59.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.52
-6.81
0.13
-11.72
-24.73
-41.38
-35.28
-33.10
-22.95
-14.52
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