PBT
12.29
30.81
57.72
57.03
49.20
46.19
29.55
36.29
20.70
67.86
Adjustment
35.55
23.87
23.33
17.27
16.23
18.72
16.40
13.60
12.95
13.81
Changes in Working Capital
34.75
-14.87
6.77
-23.21
-24.13
-9.52
-15.21
-0.41
32.35
1.25
Cash after chg. in Working capital
82.59
39.81
87.81
51.09
41.29
55.39
30.73
49.48
66.00
82.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-8.08
-13.16
-17.84
-13.27
-10.20
-4.77
-6.73
-5.56
-20.40
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