PBT
90.65
44.54
6.18
25.14
62.42
58.31
46.44
31.77
20.44
25.42
Adjustment
17.95
18.82
18.90
17.83
19.13
17.50
16.43
15.19
18.24
22.96
Changes in Working Capital
-22.51
-21.02
9.13
5.21
-36.19
-16.17
-18.44
1.56
6.62
-10.96
Cash after chg. in Working capital
86.09
42.34
34.21
48.18
45.36
59.65
44.42
48.52
45.31
37.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.16
-7.36
-0.19
-9.98
-21.90
-12.54
-11.38
-8.10
-7.16
-6.10
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