PBT
63.64
71.11
57.16
44.32
41.21
29.34
17.53
11.57
8.48
8.06
Adjustment
51.05
45.95
24.01
12.75
22.10
17.21
11.72
7.48
6.09
5.17
Changes in Working Capital
-220.17
-135.89
-70.17
36.59
-84.69
-44.83
-13.50
-14.88
-2.83
-2.03
Cash after chg. in Working capital
-105.48
-18.83
11.00
93.66
-21.38
1.73
15.75
4.17
11.74
11.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.75
-11.52
-9.80
-10.37
-12.74
-5.51
-4.00
-3.90
-3.15
-2.55
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
0.00
0.00
0.00
0.00