PBT
21.09
0.57
31.11
30.43
35.06
31.92
36.94
38.40
28.85
21.05
Adjustment
12.33
9.90
11.41
7.78
6.59
2.34
5.60
5.50
5.08
3.83
Changes in Working Capital
-12.63
19.19
-5.02
1.42
6.87
11.18
-9.90
-6.38
-9.15
-2.76
Cash after chg. in Working capital
20.78
29.66
37.50
39.63
48.52
45.44
32.64
37.51
24.78
22.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.51
-0.17
-8.96
-5.32
-10.54
-9.07
-11.07
-10.55
-7.06
-5.94
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
0.43
0.00
-0.04