PBT
42.07
75.20
48.38
49.11
41.21
34.05
23.01
21.74
14.96
14.05
Adjustment
14.22
-14.84
6.14
7.29
5.04
3.24
8.79
7.85
6.92
6.27
Changes in Working Capital
-10.40
-42.75
-35.50
14.65
-32.37
-6.82
15.05
-8.00
-13.68
4.33
Cash after chg. in Working capital
45.89
17.61
19.02
71.04
13.88
30.46
46.85
21.59
8.21
24.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.73
-16.55
-12.93
-12.01
-11.20
-8.30
-6.34
-5.66
-4.63
-5.82
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