PBT
54.85
39.36
23.45
19.01
22.81
2.67
12.57
2.77
-0.35
4.59
Adjustment
11.40
14.16
14.84
18.75
12.14
16.92
18.85
16.80
13.90
21.25
Changes in Working Capital
-12.96
-49.41
47.48
-6.75
-4.25
19.81
-4.69
5.85
-25.19
38.97
Cash after chg. in Working capital
53.29
4.11
85.76
31.02
30.70
39.40
26.73
25.41
-11.63
64.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.17
-6.79
-4.14
-3.89
-4.78
-2.72
-2.15
-0.10
-1.15
-0.51
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