PBT
65.04
51.46
32.29
8.92
29.12
-5.75
2.55
-5.29
3.04
2.17
Adjustment
11.57
13.97
13.20
10.41
11.98
11.38
9.79
9.69
8.42
8.93
Changes in Working Capital
-51.77
-50.67
-36.37
32.05
11.48
-32.36
-4.65
13.84
-9.78
-7.60
Cash after chg. in Working capital
24.83
14.77
9.12
51.38
52.58
-26.73
7.68
18.24
1.69
3.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.94
-8.05
-5.59
-3.22
-3.72
-0.02
0.04
-0.20
-0.30
-0.49
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
0.01
0.27