PBT
40.56
52.80
53.41
29.62
14.76
15.64
20.58
12.53
18.57
24.48
Adjustment
12.47
8.62
1.78
1.82
-10.55
-11.94
-10.56
-3.91
-2.12
-3.13
Changes in Working Capital
-36.48
-55.37
-72.44
-34.72
-2.13
5.45
-6.95
-7.78
-2.25
2.68
Cash after chg. in Working capital
16.55
6.05
-17.25
-3.28
2.09
9.15
3.07
0.84
14.20
24.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.49
-15.74
-10.25
-5.12
-2.79
-2.95
-3.96
-4.01
-3.82
-6.67
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