PBT
50.77
41.75
41.51
13.38
23.82
32.71
11.37
12.25
9.98
3.62
Adjustment
27.71
21.21
19.75
11.85
25.24
20.26
10.45
11.14
11.70
6.90
Changes in Working Capital
-64.47
-24.29
14.18
-5.64
-2.47
-27.55
-42.55
2.83
-57.59
0.54
Cash after chg. in Working capital
14.00
38.67
75.43
19.59
46.58
25.42
-20.73
26.21
-35.91
11.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.74
-11.23
-11.45
-2.99
-6.94
-7.45
-2.62
-4.35
-3.02
-1.27
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
-0.11
-0.01