PBT
65.47
49.67
32.24
14.56
8.80
30.47
60.00
83.73
62.12
47.42
Adjustment
82.57
85.31
62.58
72.59
49.26
60.58
51.95
26.31
37.68
9.14
Changes in Working Capital
-14.52
-38.85
52.90
-30.38
10.64
-4.24
-19.63
-49.83
-28.95
-58.59
Cash after chg. in Working capital
133.52
96.13
147.73
56.78
68.70
86.81
92.32
60.20
70.85
-2.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.60
-16.83
-5.98
-9.16
-0.45
-6.23
-15.68
-17.41
-14.76
-8.11
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
-5.41
42.71
0.00