PBT
48.64
42.07
20.78
35.14
33.94
23.80
19.33
12.15
-4.61
0.09
Adjustment
26.49
29.01
35.17
27.53
29.42
28.31
32.63
33.58
30.25
25.89
Changes in Working Capital
-6.49
-17.09
6.30
-13.54
-10.99
1.95
6.64
-25.94
-0.47
-1.78
Cash after chg. in Working capital
68.64
53.99
62.25
49.14
52.37
54.05
58.60
19.79
25.17
24.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.82
-9.52
-5.79
-8.88
-6.85
-4.19
-5.64
-1.39
-0.72
-1.09
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