PBT
-135.87
35.61
83.72
74.33
50.29
41.78
30.00
13.49
6.41
1.51
Adjustment
126.61
77.52
51.73
29.94
19.58
6.84
5.23
4.47
2.97
2.26
Changes in Working Capital
27.58
-22.58
-41.52
-37.01
-16.52
-36.86
-11.88
-9.40
-5.53
-3.88
Cash after chg. in Working capital
18.32
90.55
93.93
67.26
53.35
11.76
23.36
8.57
3.85
-0.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.51
-13.30
-9.22
-10.97
-5.57
-1.63
-3.42
-0.68
-0.50
-0.31
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