PBT
46.15
31.52
81.95
139.08
87.92
54.75
41.59
14.27
3.79
15.56
Adjustment
81.89
87.40
89.06
21.79
52.27
49.50
50.67
48.44
50.19
48.10
Changes in Working Capital
-9.71
-46.56
-52.01
-23.94
16.69
7.11
-2.82
-3.20
9.73
22.47
Cash after chg. in Working capital
118.32
72.36
119.00
136.94
156.88
111.36
89.45
59.51
63.71
86.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.34
3.85
-15.75
-32.94
-16.78
-11.76
-8.12
-0.47
-2.69
-1.66
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