PBT
118.26
66.25
-0.28
20.76
17.85
19.79
11.52
4.52
1.85
9.02
Adjustment
38.70
46.54
57.97
11.07
9.16
5.17
7.18
7.64
5.74
2.55
Changes in Working Capital
-50.34
-18.71
48.82
-7.23
-20.23
-24.67
-14.17
-7.39
-9.18
-11.51
Cash after chg. in Working capital
106.62
94.09
106.51
24.60
6.78
0.30
4.53
4.77
-1.59
0.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.81
-16.59
6.77
-7.94
-5.96
-4.39
-2.17
-0.71
-1.10
-2.20
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