PBT
10.32
30.02
37.36
50.39
22.34
3.58
25.58
12.03
13.62
20.25
Adjustment
48.00
41.97
35.32
40.93
43.74
53.84
41.83
32.35
23.52
27.04
Changes in Working Capital
-6.32
-9.99
7.42
-3.11
4.31
0.59
24.84
1.98
5.76
0.41
Cash after chg. in Working capital
52.00
62.00
80.11
88.21
70.38
58.01
92.24
46.36
42.91
47.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.05
-7.43
-10.78
-15.53
-5.56
-1.67
-6.64
-3.66
-5.57
-6.56
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