PBT
22.26
23.06
19.13
11.70
10.05
17.13
22.02
25.72
23.19
23.13
Adjustment
67.18
62.26
50.68
50.65
52.99
51.06
48.14
45.22
41.64
43.70
Changes in Working Capital
-63.30
-49.72
-12.42
-26.32
-52.21
-51.36
23.77
-39.56
-47.69
-35.21
Cash after chg. in Working capital
26.13
35.60
57.39
36.03
10.83
16.83
93.94
31.37
17.15
31.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.39
-5.23
-6.71
-2.45
-3.88
-5.28
-9.73
-11.33
-1.97
-3.42
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