PBT
32.73
67.20
60.67
37.88
35.60
31.11
24.06
-0.09
0.31
0.56
Adjustment
35.78
26.62
16.56
8.63
2.41
6.19
8.01
-0.01
-0.02
0.00
Changes in Working Capital
14.57
-41.74
-43.43
-26.17
-1.52
-9.84
-2.24
0.00
9.49
-0.39
Cash after chg. in Working capital
83.08
52.08
33.81
20.33
36.49
27.46
29.83
-0.11
9.78
0.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.35
-15.75
-12.95
-7.90
-10.71
-12.03
-5.93
-0.09
-0.17
-0.14
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