PBT
-9.49
76.85
86.69
72.92
10.31
15.53
11.48
-9.63
-5.60
-14.89
Adjustment
25.56
24.69
32.08
19.09
4.43
4.89
3.72
4.70
9.04
15.24
Changes in Working Capital
21.40
33.75
-30.56
-62.26
-9.09
5.61
-11.77
6.69
9.31
9.77
Cash after chg. in Working capital
37.47
135.29
88.21
29.75
5.66
26.03
3.43
1.76
12.75
10.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.19
-26.68
-40.38
-18.75
-2.11
-1.42
-1.07
-0.23
-0.91
-2.45
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