PBT
76.71
71.39
35.41
22.32
19.06
15.54
27.27
1.53
-4.30
-1.38
Adjustment
17.26
11.83
13.69
12.89
10.48
5.05
9.87
27.67
18.02
18.83
Changes in Working Capital
33.44
-76.41
-34.49
0.59
10.13
-26.95
-73.17
-6.33
16.61
-17.22
Cash after chg. in Working capital
127.41
6.81
14.61
35.80
39.67
-6.36
-36.03
22.87
30.33
0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.03
-13.32
-5.67
-4.99
-2.60
-7.16
2.66
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