PBT
62.71
102.22
94.31
57.55
48.55
30.07
32.98
41.90
34.71
44.20
Adjustment
9.71
15.59
16.82
17.59
14.91
15.01
6.41
4.33
6.28
7.36
Changes in Working Capital
51.45
-38.95
-15.94
-54.06
22.18
-63.82
-14.07
-14.50
8.02
-22.79
Cash after chg. in Working capital
123.87
78.86
95.18
21.07
85.64
-18.74
25.31
31.74
49.01
28.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.91
-26.00
-25.92
-15.15
-13.38
-8.54
-12.13
-12.01
-10.86
-15.00
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