PBT
1.32
10.64
79.57
17.38
10.18
5.48
8.44
48.09
62.91
42.75
Adjustment
97.87
94.90
88.80
77.90
81.62
72.04
57.76
49.43
36.06
32.89
Changes in Working Capital
-35.50
20.96
-109.42
8.45
-11.41
11.05
-38.58
-24.75
32.44
24.79
Cash after chg. in Working capital
63.69
126.49
58.95
103.74
80.39
88.57
27.61
72.77
131.42
100.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
-8.37
-8.87
-3.68
-1.22
-0.94
-2.64
-14.12
-11.82
-9.27
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