PBT
113.77
97.01
72.21
44.60
22.05
12.09
8.06
6.31
2.84
1.65
Adjustment
37.73
14.12
9.96
12.61
10.37
7.77
8.08
5.87
4.30
3.34
Changes in Working Capital
-105.53
-27.43
-36.06
-39.16
-43.79
-9.01
-10.08
-7.65
-19.20
0.30
Cash after chg. in Working capital
45.97
83.70
46.10
18.06
-11.36
10.86
6.05
4.53
-12.06
5.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.33
-19.59
-17.07
-3.44
-3.32
-1.73
-2.03
-2.09
-1.12
-0.83
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