PBT
72.56
48.92
39.11
31.33
55.93
34.23
28.01
32.05
29.32
37.25
Adjustment
28.51
38.96
34.04
19.42
21.04
27.51
27.21
16.09
-7.05
17.51
Changes in Working Capital
6.02
-41.33
-35.62
32.93
-57.99
-49.31
-52.97
-34.65
56.64
-41.98
Cash after chg. in Working capital
107.08
46.55
37.53
83.68
18.99
12.43
2.26
13.48
78.91
12.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.47
-15.22
-8.77
-10.63
-13.67
-5.32
-5.44
-5.34
-6.87
-7.50
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