PBT
68.55
203.32
174.99
131.00
93.48
39.82
13.27
33.52
51.75
55.08
Adjustment
38.54
34.73
18.45
18.32
19.05
17.36
11.11
21.37
33.06
34.49
Changes in Working Capital
-77.09
90.12
-58.73
-62.61
-13.06
0.53
5.87
-2.53
-26.40
34.21
Cash after chg. in Working capital
30.01
328.17
134.71
86.71
99.48
57.71
30.26
52.36
58.41
123.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.41
-67.35
-53.12
-44.86
-10.08
-3.81
0.62
-2.79
-9.68
-1.16
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