PBT
98.33
95.15
61.33
43.32
21.09
49.63
50.07
48.17
51.32
47.91
Adjustment
-4.58
-12.68
3.33
0.84
4.06
0.54
2.70
4.82
7.24
4.00
Changes in Working Capital
-25.01
-1.77
7.18
-17.10
14.19
7.92
14.11
26.39
-9.96
-15.82
Cash after chg. in Working capital
68.74
80.70
71.84
27.06
39.34
58.09
66.88
79.38
48.61
36.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.49
-23.60
-13.13
-7.33
-9.05
-11.26
-19.78
-13.63
-16.58
-18.83
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