PBT
78.86
103.75
45.84
71.82
30.87
28.06
18.51
7.78
0.00
0.00
Adjustment
83.18
64.15
62.82
4.40
8.15
7.59
2.07
1.82
0.00
0.00
Changes in Working Capital
-81.17
-62.57
-10.58
-67.91
3.09
-14.55
-1.35
3.28
0.00
0.00
Cash after chg. in Working capital
80.87
105.33
98.09
8.31
42.11
21.10
19.23
12.88
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.61
-30.80
-19.71
0.00
-9.72
-9.51
-6.09
-2.48
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