PBT
65.20
51.34
36.92
20.11
20.20
30.32
27.63
21.80
15.13
14.86
Adjustment
24.63
23.28
8.84
12.30
13.59
10.58
5.36
14.42
8.67
9.45
Changes in Working Capital
-11.10
22.26
-26.86
5.29
-7.09
-4.94
21.76
-49.78
-2.71
-9.96
Cash after chg. in Working capital
78.73
96.88
18.91
37.71
26.70
35.96
54.75
-13.56
21.09
14.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.30
-23.11
-15.06
-7.05
-7.31
-10.62
-7.54
-9.32
-4.28
-5.38
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