PBT
13.55
16.04
36.91
38.61
17.81
13.97
13.50
16.20
6.45
8.36
Adjustment
-0.25
5.28
8.84
7.82
3.40
1.57
8.63
4.30
6.26
3.16
Changes in Working Capital
-1.38
22.96
-22.24
-1.52
-3.69
5.35
-4.00
-8.83
-6.06
-2.69
Cash after chg. in Working capital
11.92
44.28
23.51
44.92
17.52
20.90
18.13
11.67
6.64
8.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.68
-5.05
-9.50
-9.00
-4.35
-2.69
-3.70
-4.74
-0.40
-1.42
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