PBT
47.51
25.12
18.10
8.47
3.10
7.88
7.19
4.13
3.58
2.43
Adjustment
17.37
17.80
16.76
11.82
11.07
16.26
8.68
8.04
8.29
4.75
Changes in Working Capital
107.01
-55.57
-106.64
-84.17
32.56
-20.39
-39.59
-25.31
-4.47
-8.91
Cash after chg. in Working capital
171.89
-12.66
-71.78
-63.88
46.73
3.75
-23.73
-13.14
7.40
-1.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.71
-9.86
-5.01
-2.89
-1.03
-2.67
-2.30
-1.09
-1.07
-0.78
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