PBT
19.09
67.01
116.06
50.79
11.58
7.31
0.04
0.03
0.07
0.05
Adjustment
52.45
26.14
12.36
7.19
7.91
6.81
-0.82
1.69
-0.24
-0.07
Changes in Working Capital
-93.69
-182.69
-100.34
-36.93
-1.14
48.93
-34.51
-14.31
-0.04
0.35
Cash after chg. in Working capital
-22.14
-89.55
28.09
21.05
18.34
63.05
-35.29
-12.59
-0.22
0.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.41
-38.47
-28.33
-11.07
-2.55
-2.79
0.01
0.00
-0.02
-0.01
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