PBT
32.28
39.11
62.23
92.30
30.04
32.75
6.85
42.83
54.41
44.09
Adjustment
13.72
5.81
-13.46
-33.32
17.48
31.75
29.12
22.11
18.99
17.90
Changes in Working Capital
-11.61
-56.20
52.60
-63.99
58.79
-24.56
2.57
-20.59
5.84
10.48
Cash after chg. in Working capital
34.40
-11.28
101.38
-5.02
106.32
39.93
38.54
44.35
79.24
72.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.35
-7.33
-9.45
-15.16
-6.28
-4.99
-3.97
-9.22
-11.62
-8.51
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