PBT
60.50
47.79
42.51
36.56
-8.46
13.94
4.05
3.49
3.69
1.22
Adjustment
57.29
56.99
54.92
45.04
49.10
34.76
34.59
20.85
17.59
20.77
Changes in Working Capital
-26.52
-32.35
-6.03
3.17
-12.77
0.69
-13.08
-0.69
0.12
-4.28
Cash after chg. in Working capital
91.27
72.43
91.41
84.77
27.87
49.40
25.56
23.66
21.40
17.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.23
-15.63
-5.88
-2.60
3.71
-4.01
-2.15
-0.02
-2.46
-2.48
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