PBT
28.99
8.34
76.34
86.47
71.27
30.78
16.83
16.79
10.20
5.49
Adjustment
109.01
107.34
28.92
34.40
31.95
28.21
25.65
21.43
19.18
17.58
Changes in Working Capital
13.84
-159.25
5.46
-81.75
-66.80
-19.99
-8.12
20.48
-33.61
-2.62
Cash after chg. in Working capital
151.84
-43.57
110.71
39.12
36.42
39.01
34.36
58.70
-4.23
20.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.76
-0.34
-20.72
-25.11
-20.06
-4.38
-3.84
-4.52
-1.02
-0.05
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