PBT
-23.45
70.36
60.18
26.29
18.66
16.84
19.68
30.06
37.17
30.83
Adjustment
105.97
79.86
77.04
72.33
60.36
51.53
41.70
26.90
25.21
14.06
Changes in Working Capital
42.09
-58.82
-50.94
-4.86
-36.36
3.12
-12.12
18.43
-25.13
-0.69
Cash after chg. in Working capital
124.61
91.40
86.28
93.76
42.66
71.49
49.26
75.39
37.25
44.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.20
-20.87
-13.01
-4.26
-5.77
-4.40
-4.11
-5.02
-9.18
-10.02
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