PBT
30.91
34.02
38.81
40.08
38.53
111.81
110.78
52.51
47.12
47.69
Adjustment
47.15
36.86
30.88
12.47
5.27
-53.74
-50.20
-41.42
-39.50
-39.20
Changes in Working Capital
40.76
-160.98
-16.26
-26.35
137.53
-88.52
-79.31
0.88
19.13
-1.98
Cash after chg. in Working capital
118.82
-90.10
53.43
26.21
181.32
-30.45
-18.73
11.97
26.75
6.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.73
0.17
4.21
-5.68
-11.95
-25.14
-33.72
-11.77
-10.00
-24.05
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