PBT
69.84
102.64
74.02
46.89
39.31
20.74
18.47
17.63
27.84
13.60
Adjustment
55.14
42.05
29.56
32.15
41.91
38.47
31.69
25.26
22.87
20.29
Changes in Working Capital
14.05
-36.61
-19.99
-149.41
7.07
-38.96
-16.87
13.02
-31.78
-23.40
Cash after chg. in Working capital
139.04
108.08
83.60
-70.37
88.29
20.25
33.29
55.91
18.94
10.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.28
-35.87
-23.88
-19.92
-13.81
-6.10
-3.91
-4.86
-9.00
-4.75
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
-0.23
0.00
0.00
0.00