PBT
36.86
42.33
59.33
55.59
56.75
42.18
32.26
26.52
15.50
17.30
Adjustment
19.57
4.80
-3.98
10.77
-6.00
4.71
8.25
12.21
9.40
7.44
Changes in Working Capital
-7.90
-26.28
-8.60
9.64
11.02
-40.47
-6.00
-11.82
-20.90
-8.39
Cash after chg. in Working capital
48.53
20.85
46.75
76.00
61.77
6.42
34.51
26.90
3.99
16.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.23
-8.49
-13.20
-11.09
-12.61
-12.28
-9.39
-5.08
-2.55
-2.31
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