PBT
38.76
18.21
16.68
9.79
9.95
11.07
13.17
10.52
7.16
5.31
Adjustment
21.87
19.88
14.43
10.13
7.35
7.55
7.68
5.82
5.24
4.75
Changes in Working Capital
-12.13
-11.82
-5.00
-6.17
-14.25
-14.79
-5.77
-6.61
-8.28
-2.10
Cash after chg. in Working capital
48.51
26.27
26.10
13.75
3.05
3.83
15.08
9.73
4.12
7.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.69
-5.76
-6.28
-5.34
-4.15
-2.45
-2.45
-2.91
-1.18
-0.61
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