PBT
52.27
176.17
81.18
28.58
21.47
15.75
7.28
13.26
5.93
5.89
Adjustment
43.79
34.10
25.57
12.96
13.43
13.88
13.24
8.26
6.34
6.43
Changes in Working Capital
62.09
-249.52
-163.99
-6.95
-16.20
-11.27
0.91
-11.33
-0.02
-5.65
Cash after chg. in Working capital
158.14
-39.25
-57.24
34.59
18.70
18.36
21.43
10.19
12.25
6.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.10
-30.79
-14.69
-4.83
-4.26
-3.00
-2.21
-2.11
-1.21
-1.08
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