PBT
21.08
15.72
30.96
33.23
40.96
30.59
0.39
-1.61
-7.90
12.06
Adjustment
5.67
22.87
22.33
19.34
27.30
22.68
20.37
16.19
11.66
12.35
Changes in Working Capital
7.29
-31.89
-24.91
-7.86
-28.34
-22.06
-25.97
-17.54
-6.96
-7.58
Cash after chg. in Working capital
34.05
6.70
28.39
44.71
39.92
31.21
-5.21
-2.96
-3.20
16.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-6.73
Tax Paid
-1.47
-1.34
-3.01
-4.28
-4.61
-3.12
0.23
-0.24
-0.98
-2.76
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
-6.59
0.00
0.00
0.00
0.00
0.00
0.00