PBT
84.24
51.55
41.68
64.62
58.09
33.34
26.60
16.78
23.06
23.88
Adjustment
43.21
31.74
36.30
29.80
28.87
23.13
27.74
33.31
16.22
18.74
Changes in Working Capital
-65.87
-13.43
-17.15
-12.70
28.97
-32.83
0.16
-11.47
-26.70
-7.12
Cash after chg. in Working capital
61.57
69.86
60.82
81.72
115.93
23.64
54.50
38.62
12.58
35.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.00
-8.49
-12.50
-22.85
-20.96
-10.55
-9.81
-6.43
-6.59
-8.19
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