PBT
86.24
71.27
30.78
16.83
16.79
10.20
5.49
-2.38
-5.67
0.00
Adjustment
34.64
31.95
28.21
25.65
21.43
19.18
17.58
14.76
13.23
0.00
Changes in Working Capital
-61.53
-66.80
-19.99
-8.12
20.48
-33.61
-2.62
-25.99
16.55
0.00
Cash after chg. in Working capital
59.35
36.42
39.01
34.36
58.70
-4.23
20.46
-13.62
24.12
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.11
-20.06
-4.38
-3.84
-4.52
-1.02
-0.05
0.00
0.00
0.00
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