PBT
53.82
42.54
43.04
27.51
52.83
43.23
26.23
16.22
8.79
8.88
Adjustment
39.06
26.52
17.87
24.20
20.54
11.11
7.81
7.27
10.41
7.66
Changes in Working Capital
-83.14
-56.31
-53.52
-13.50
-67.16
-82.68
-17.79
-6.31
-4.00
-8.48
Cash after chg. in Working capital
9.74
12.75
7.39
38.21
6.21
-28.34
16.25
17.17
15.20
8.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.58
-10.96
-11.84
-7.23
-18.12
-14.21
-10.01
-5.75
-4.18
-2.93
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
-0.14
-0.06
0.00