PBT
83.01
41.81
81.57
68.17
44.02
50.66
33.67
31.29
80.69
12.75
Adjustment
9.70
10.03
9.00
12.95
16.12
23.35
22.12
21.90
-49.73
26.75
Changes in Working Capital
-52.30
14.56
-15.73
2.17
10.22
-25.76
-29.27
7.18
8.38
-3.10
Cash after chg. in Working capital
40.40
66.40
74.83
83.29
70.36
48.24
26.51
60.37
39.34
36.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.78
-15.75
-19.78
-15.31
12.17
9.05
0.00
0.00
0.00
0.00
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