PBT
117.29
109.26
61.58
33.40
32.78
21.26
18.06
17.53
21.17
12.26
Adjustment
46.95
46.67
38.39
22.02
19.77
15.69
11.18
8.39
9.77
5.84
Changes in Working Capital
-17.26
-31.05
-25.81
-9.02
-9.78
-3.06
3.50
-6.51
-1.17
-1.79
Cash after chg. in Working capital
146.97
124.88
74.16
46.40
42.78
33.88
32.73
19.41
29.78
16.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.00
-13.00
-3.92
-3.70
-3.75
-1.88
-4.35
-4.10
0.00
-4.08
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