PBT
64.36
13.78
21.23
51.88
43.97
44.49
16.00
9.71
4.23
4.04
Adjustment
17.34
12.85
18.08
15.71
15.30
12.61
12.09
7.97
11.60
5.45
Changes in Working Capital
-3.30
-114.61
99.86
-25.12
-59.16
-50.43
-33.81
29.46
-6.26
-25.63
Cash after chg. in Working capital
78.40
-87.98
139.17
42.48
0.11
6.67
-5.72
47.13
9.58
-16.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.19
-2.61
-3.88
-19.15
-19.59
-13.91
-4.25
-2.28
-1.30
-0.65
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