PBT
63.83
55.35
28.40
8.35
35.14
25.56
16.54
8.35
6.64
17.66
Adjustment
38.91
31.21
29.09
22.92
29.82
22.70
12.09
11.02
11.52
11.05
Changes in Working Capital
-3.99
-11.31
-13.31
-0.85
-16.08
-9.14
0.63
-18.74
-1.46
-8.21
Cash after chg. in Working capital
98.74
75.24
44.18
30.42
48.88
39.12
29.25
0.63
16.70
20.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.23
-16.58
-7.21
-6.06
-9.63
-5.70
-5.33
-1.65
-1.39
-3.70
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