PBT
28.57
25.04
20.83
13.34
6.13
5.00
4.38
1.64
1.26
0.87
Adjustment
24.06
19.43
11.72
-0.29
5.49
0.45
1.37
1.54
1.33
1.10
Changes in Working Capital
167.12
-81.96
-90.68
-15.18
2.23
-4.73
26.42
-28.64
16.82
11.55
Cash after chg. in Working capital
219.75
-37.49
-58.13
-2.13
13.85
0.72
32.17
-25.46
19.41
13.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.38
-6.46
-5.35
-3.46
-1.61
-1.38
-1.31
-0.91
-0.85
-0.55
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
-0.45
0.00
0.00
0.00