PBT
32.27
53.83
33.51
14.83
19.98
44.26
68.11
69.92
63.99
46.49
Adjustment
37.47
9.17
13.57
20.06
18.86
12.79
13.55
6.64
9.06
11.04
Changes in Working Capital
-16.83
48.42
27.37
6.62
-18.10
13.88
7.04
-3.04
-8.66
-0.66
Cash after chg. in Working capital
52.91
111.42
74.45
41.50
20.74
70.92
88.70
73.52
64.39
56.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.83
-11.90
-7.21
-4.02
-3.79
-9.20
-14.03
-25.80
-16.95
-14.50
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