PBT
82.14
43.16
39.80
32.83
5.03
4.15
3.43
Adjustment
34.47
50.52
47.81
2.02
9.76
8.97
6.85
Changes in Working Capital
-167.62
-22.88
-32.86
62.81
-5.28
-0.22
-5.86
Cash after chg. in Working capital
-51.01
70.81
54.74
97.67
9.51
12.89
4.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.54
-16.84
-6.20
-9.29
-1.66
-0.65
-0.63
Other Direct Exp. Paid
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