PBT
63.54
46.24
33.87
22.20
8.11
11.27
18.84
15.21
4.89
2.15
Adjustment
33.12
30.86
20.34
20.83
24.63
27.45
21.67
13.29
6.56
6.67
Changes in Working Capital
-94.98
-50.21
-35.90
-68.36
-22.24
-46.63
-27.33
-27.21
-6.93
-0.51
Cash after chg. in Working capital
1.68
26.89
18.31
-25.33
10.51
-7.91
13.18
1.30
4.53
8.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.69
-10.76
-7.75
-3.77
-1.22
-3.25
-7.21
-1.31
-1.00
-0.44
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