PBT
34.79
41.05
47.04
31.60
27.81
21.63
14.87
15.16
19.14
18.53
Adjustment
27.55
27.13
20.20
17.61
22.61
22.97
21.34
22.88
15.54
8.00
Changes in Working Capital
-9.93
-68.30
24.61
-7.53
-6.64
-17.76
-13.04
-40.03
-38.64
-38.87
Cash after chg. in Working capital
52.41
-0.12
91.85
41.68
43.78
26.84
23.17
-1.99
-3.96
-12.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.37
-16.83
-33.63
-7.66
-7.87
-5.66
-3.37
-4.29
-5.23
-5.33
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
-1.13
-1.13
-1.13
-1.13
-1.13
-2.26