PBT
70.12
52.89
60.05
58.12
57.12
29.54
27.15
17.73
11.02
9.02
Adjustment
10.79
11.41
11.62
1.98
0.50
2.17
1.92
1.90
0.99
1.51
Changes in Working Capital
5.98
-64.35
-99.72
-56.42
32.22
6.06
-38.16
-0.41
-9.81
-0.28
Cash after chg. in Working capital
86.90
-0.06
-28.04
3.68
89.84
37.77
-9.08
19.22
2.19
10.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.65
-18.87
-18.52
-20.60
-23.99
-14.55
-10.42
-4.94
-4.08
-4.28
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
-2.49
-2.26
-1.63
-1.19
-1.73
-1.63
Extra & Other Items
-4.78
-2.62
-2.49
0.00
0.00
-0.33
0.00
0.00
0.00
0.00