PBT
30.48
32.44
18.74
12.95
19.04
35.34
40.20
11.28
12.16
8.39
Adjustment
5.60
7.38
6.13
7.45
7.85
11.02
12.01
9.67
9.79
9.89
Changes in Working Capital
22.35
-11.00
-1.92
-3.41
-12.91
-19.55
-19.61
-2.95
19.41
-21.71
Cash after chg. in Working capital
58.44
28.82
22.95
16.99
13.98
26.81
32.60
18.00
41.36
-3.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.76
-9.23
-4.34
-4.24
-7.24
-17.54
-11.28
-3.47
-3.75
-2.81
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
0.03
0.00
0.07
0.00
-0.01
-0.05
-0.02
0.17
-0.06