PBT
101.65
90.04
75.82
39.57
44.02
23.54
13.60
0.80
3.86
1.77
Adjustment
-22.30
-8.38
-19.85
2.14
3.53
2.88
5.44
4.96
4.73
1.17
Changes in Working Capital
-46.38
4.96
25.18
-17.66
-7.03
-1.62
1.31
0.61
-5.51
-2.43
Cash after chg. in Working capital
32.97
86.62
81.16
24.05
40.52
24.81
20.35
6.37
3.08
0.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
Tax Paid
-24.73
-27.27
-22.38
-8.62
-8.52
-7.27
-2.95
-0.54
-1.14
-0.19
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