PBT
62.00
42.72
39.60
84.87
80.76
50.72
35.20
31.93
19.54
17.14
Adjustment
54.39
101.01
95.66
99.72
53.91
88.53
64.72
40.52
29.22
21.65
Changes in Working Capital
-16.80
-79.11
75.52
-120.57
-127.92
-37.33
3.86
-71.16
-5.58
12.20
Cash after chg. in Working capital
99.59
64.62
210.78
64.02
6.74
101.92
103.78
1.28
43.18
51.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.00
-0.10
-41.38
-35.19
1.01
-3.19
-6.74
-2.34
-3.46
-4.71
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