PBT
30.94
68.94
93.20
29.75
43.36
20.45
19.68
19.15
17.81
9.92
Adjustment
71.24
67.44
61.31
54.69
57.39
55.01
36.01
11.34
3.14
3.13
Changes in Working Capital
-95.63
-57.75
-40.05
-59.12
-46.78
-24.00
-89.54
-34.56
4.09
-3.94
Cash after chg. in Working capital
6.55
78.63
114.46
25.32
53.97
51.46
-33.85
-4.08
25.04
9.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.17
-5.02
-22.18
-10.93
-7.36
-7.91
-4.67
-3.20
-3.18
-0.27
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