PBT
68.20
84.34
74.61
19.67
15.07
9.57
5.12
11.04
38.36
54.32
Adjustment
30.50
20.68
25.04
24.76
20.17
14.86
24.21
21.67
18.22
5.53
Changes in Working Capital
-34.34
-11.10
4.24
36.12
21.93
17.46
8.93
14.51
-24.87
-47.56
Cash after chg. in Working capital
64.36
93.93
103.89
80.55
57.17
41.88
38.26
47.22
31.71
12.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.40
-21.88
-14.65
-4.11
0.26
-2.70
-1.39
-4.90
-15.28
-12.36
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