PBT
51.33
32.95
23.86
16.36
9.43
7.22
4.53
5.69
4.98
3.41
Adjustment
39.20
28.08
24.49
20.84
14.45
10.26
8.80
9.96
11.44
10.70
Changes in Working Capital
-22.82
-42.83
-16.36
-9.35
-7.79
-11.60
-4.19
2.18
-4.14
-1.17
Cash after chg. in Working capital
67.71
18.21
31.99
27.85
16.09
5.88
9.14
17.83
12.28
12.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.56
-6.75
-6.46
Tax Paid
-7.41
-7.58
6.92
5.33
3.01
-1.31
0.00
-1.99
-1.39
-0.72
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
0.68