PBT
32.67
45.36
28.11
34.15
50.68
49.66
45.99
29.13
22.80
14.18
Adjustment
10.39
5.46
3.24
5.84
7.57
8.07
5.86
3.26
8.82
14.96
Changes in Working Capital
-2.27
-18.42
11.06
26.56
12.29
-35.96
-25.67
0.44
24.95
-3.22
Cash after chg. in Working capital
40.79
32.40
42.41
66.54
70.54
21.76
26.18
32.83
56.57
25.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.78
-8.34
-3.53
-9.63
-13.08
-10.70
-8.70
-5.41
-5.38
-0.02
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