PBT
96.21
113.63
60.95
35.04
51.91
22.31
11.42
8.83
10.21
7.62
Adjustment
22.68
30.87
25.65
28.23
29.27
31.17
29.67
21.05
30.48
25.34
Changes in Working Capital
-19.44
-1.98
-83.75
-37.86
-5.41
-39.68
4.07
-18.70
-15.62
-11.94
Cash after chg. in Working capital
99.46
142.52
2.85
25.41
75.77
13.80
45.16
11.18
25.06
21.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.99
-36.56
-5.93
-5.75
-9.00
-3.50
-2.00
-1.75
-2.00
-0.85
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
-0.13
-0.45
-0.79
-0.81