PBT
48.55
30.07
32.98
41.90
34.71
44.20
76.14
75.70
75.16
16.45
Adjustment
14.91
15.01
6.41
4.33
6.28
7.36
2.62
8.97
8.01
8.01
Changes in Working Capital
22.18
-63.82
-14.07
-14.50
8.02
-22.79
11.60
-27.66
-16.24
-18.79
Cash after chg. in Working capital
85.64
-18.74
25.31
31.74
49.01
28.77
90.36
57.00
66.92
5.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.38
-8.54
-12.13
-12.01
-10.86
-15.00
-24.14
-24.75
-24.14
-5.62
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