PBT
49.87
42.11
40.03
63.70
35.13
2.96
3.45
Adjustment
10.81
8.46
11.79
2.96
6.76
10.52
10.97
Changes in Working Capital
-59.16
-18.40
-42.93
-59.18
-18.89
-3.46
-0.81
Cash after chg. in Working capital
1.52
32.17
8.89
7.48
23.00
10.02
13.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.00
-10.64
-15.22
-13.70
-9.37
-1.00
-1.31
Other Direct Exp. Paid
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
0.01
-0.28