PBT
94.25
37.48
28.61
26.12
22.55
20.04
0.72
-9.06
-25.75
-36.20
Adjustment
29.63
34.23
38.36
37.86
40.92
45.32
47.22
55.66
56.73
54.84
Changes in Working Capital
-74.56
-55.33
-52.40
-2.72
-14.23
-11.09
2.94
-16.31
-0.60
-3.91
Cash after chg. in Working capital
49.31
16.38
14.58
61.25
49.24
54.27
50.88
30.29
30.38
14.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-5.52
0.00
0.00
0.00
0.14
-0.14
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
-4.40
0.00
2.90
3.08
12.04