PBT
59.00
56.73
42.23
43.43
41.79
23.93
23.61
18.27
5.39
1.56
Adjustment
26.09
21.42
29.03
7.28
12.61
8.66
3.19
5.41
3.18
2.39
Changes in Working Capital
-6.70
-20.79
-4.73
15.28
-8.92
5.28
-24.77
-20.63
-3.49
0.00
Cash after chg. in Working capital
78.39
57.36
66.53
66.00
45.48
37.87
2.04
3.05
5.09
3.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.36
-10.80
-6.81
-7.34
-5.68
-5.14
-2.83
-1.21
-1.21
0.00
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