PBT
38.81
40.08
38.53
111.81
110.78
52.51
47.12
47.69
87.84
108.11
Adjustment
15.89
12.47
5.27
-53.74
-50.20
-41.42
-39.50
-39.20
-23.33
-29.33
Changes in Working Capital
-16.26
-26.35
137.53
-88.52
-79.31
0.88
19.13
-1.98
-41.46
46.72
Cash after chg. in Working capital
38.44
26.21
181.32
-30.45
-18.73
11.97
26.75
6.51
23.04
125.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
4.21
-5.68
-11.95
-25.14
-33.72
-11.77
-10.00
-24.05
-25.39
-47.07
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