PBT
69.11
112.22
91.45
71.73
34.75
28.29
18.68
17.70
6.01
4.31
Adjustment
41.84
11.19
12.36
8.87
7.42
4.30
4.39
2.70
2.39
2.15
Changes in Working Capital
6.02
-43.23
-90.68
-39.50
-6.51
-14.88
12.52
-7.36
-10.86
-5.25
Cash after chg. in Working capital
116.96
80.18
13.12
41.09
35.66
17.72
35.59
13.04
-2.46
1.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.12
-24.45
-22.81
-14.18
-8.41
-7.77
-6.78
-2.98
-1.42
-1.41
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