PBT
68.04
52.86
38.81
8.91
31.97
37.04
35.47
32.40
27.41
21.08
Adjustment
56.14
46.44
36.34
28.68
33.84
26.21
13.62
18.70
14.72
22.99
Changes in Working Capital
-12.01
32.50
1.85
-8.17
-5.15
-12.86
23.71
8.15
-21.38
9.90
Cash after chg. in Working capital
112.17
131.81
77.00
29.42
60.65
50.39
72.80
59.25
20.76
53.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.58
-2.45
-16.33
-2.37
-4.17
-9.85
-0.90
-1.31
-0.26
-1.17
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
0.01