PBT
73.22
140.89
82.23
64.84
45.53
41.55
17.16
-27.25
0.90
-7.25
Adjustment
41.58
27.86
13.90
17.13
15.36
15.67
7.06
15.45
11.46
14.14
Changes in Working Capital
-38.14
-127.74
-107.93
-61.70
2.54
-5.69
-7.29
24.17
20.61
-0.73
Cash after chg. in Working capital
76.66
41.01
-11.80
20.27
63.43
51.54
16.93
12.37
32.97
6.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.19
-32.13
-18.00
-11.65
-7.24
-9.43
-2.54
-0.80
0.54
-0.05
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