PBT
74.71
46.52
-2.39
13.76
33.72
14.61
7.90
9.46
-3.81
-4.66
Adjustment
9.47
10.14
7.18
8.34
8.90
6.32
5.10
5.00
1.43
2.33
Changes in Working Capital
-1.83
18.56
-6.44
-12.13
3.52
10.01
-8.31
-11.90
-6.08
-1.27
Cash after chg. in Working capital
82.36
75.22
-1.66
9.97
46.15
30.94
4.70
2.56
-8.45
-3.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.62
-7.81
0.00
-3.67
-8.06
-3.41
-0.01
0.00
0.00
0.00
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