PBT
65.68
53.96
43.85
20.16
18.22
11.59
15.06
8.12
5.81
4.18
Adjustment
14.85
8.54
7.66
9.66
14.36
10.02
10.46
8.57
6.82
6.05
Changes in Working Capital
-8.57
14.45
62.30
35.79
1.93
-27.81
-14.10
-12.09
-15.43
-13.28
Cash after chg. in Working capital
71.96
76.95
113.81
65.60
34.51
-6.20
11.43
4.61
-2.79
-3.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.50
-10.31
-7.43
-3.23
-3.20
-2.60
-3.41
-2.69
-1.93
-1.32
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