PBT
44.65
37.04
39.36
9.21
12.02
9.69
5.98
9.47
12.85
11.50
Adjustment
-37.15
-30.72
-32.70
2.18
-6.35
-3.73
1.15
-1.78
-0.48
-1.07
Changes in Working Capital
-4.35
-5.53
-2.29
2.49
-1.15
6.42
0.85
3.57
0.12
-0.32
Cash after chg. in Working capital
3.15
0.78
4.37
13.88
4.52
12.38
7.99
11.26
12.49
10.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.78
-3.14
-2.99
-2.23
-1.72
-1.32
-1.53
-2.34
-3.25
-2.97
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