PBT
100.49
64.65
31.78
26.55
26.15
40.67
17.34
12.68
12.12
16.00
Adjustment
-29.88
-10.97
-3.27
-6.12
-7.16
-2.10
-1.05
-0.74
-0.28
0.22
Changes in Working Capital
10.39
-15.92
-26.87
-3.28
3.58
-29.34
-5.99
-4.17
-10.37
4.71
Cash after chg. in Working capital
80.99
37.77
1.64
17.14
22.57
9.24
10.30
7.77
1.47
20.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.70
-14.45
-7.58
-6.65
-6.25
-11.30
-4.43
-3.44
-3.07
-4.03
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