PBT
64.65
31.78
26.55
26.15
40.67
17.34
12.68
12.12
16.00
16.10
Adjustment
-10.97
-3.27
-6.12
-7.16
-2.10
-1.05
-0.74
-0.28
0.22
1.14
Changes in Working Capital
-15.92
-26.87
-3.28
3.58
-29.34
-5.99
-4.17
-10.37
4.71
12.29
Cash after chg. in Working capital
37.77
1.64
17.14
22.57
9.24
10.30
7.77
1.47
20.94
29.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.45
-7.58
-6.65
-6.25
-11.30
-4.43
-3.44
-3.07
-4.03
-5.35
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
-0.10