PBT
69.66
68.03
57.81
18.04
37.94
43.84
41.15
36.12
25.91
39.22
Adjustment
10.95
17.46
7.90
28.46
16.69
19.44
10.78
21.71
17.50
7.02
Changes in Working Capital
-28.92
33.79
-20.02
-44.12
1.14
-47.66
6.13
-11.56
-7.48
-13.48
Cash after chg. in Working capital
51.69
119.28
45.69
2.38
55.76
15.62
58.06
46.27
35.93
32.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.49
-12.73
-7.48
-1.72
-10.11
-8.65
-8.63
-10.21
-6.79
-11.33
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
21.00