PBT
38.82
9.11
34.32
82.04
4.66
50.18
54.13
-7.14
13.28
5.29
Adjustment
25.78
40.26
38.34
31.38
23.61
19.98
62.61
23.05
20.28
12.73
Changes in Working Capital
-21.93
20.84
-8.39
-46.98
-23.71
-8.11
-36.46
0.83
0.58
-8.25
Cash after chg. in Working capital
42.67
70.21
64.27
66.44
4.56
62.06
80.29
16.74
34.14
9.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
15.41
-12.62
-4.99
-7.88
-3.39
-1.69
-2.44
-1.50
-0.98
1.51
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
-12.89
19.10
0.00
0.00