PBT
124.80
87.40
69.44
43.78
27.42
23.31
15.01
0.94
26.68
34.93
Adjustment
-33.80
-20.80
-31.79
-1.91
-4.67
-7.01
4.30
-1.41
-1.25
-0.01
Changes in Working Capital
-31.80
-35.50
-42.48
-19.01
73.47
-27.57
-9.94
-31.58
1.67
-30.67
Cash after chg. in Working capital
59.20
31.10
-4.82
22.86
96.21
-11.28
9.38
-32.05
27.11
4.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.00
-19.70
-13.59
-4.93
-4.52
-4.61
-3.60
-3.25
-3.81
-4.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-0.31
1.68
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