PBT
35.70
20.91
11.99
8.69
14.54
8.26
7.75
4.06
5.25
2.31
Adjustment
-6.10
-0.03
-0.66
3.35
1.03
4.01
3.04
4.46
3.87
4.32
Changes in Working Capital
3.54
-8.35
-2.41
2.79
-5.95
8.34
-1.95
-3.22
1.87
0.40
Cash after chg. in Working capital
33.14
12.53
8.93
14.83
9.61
20.60
8.84
5.29
10.99
7.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.22
-5.04
-2.92
-3.02
-4.18
-2.47
-2.70
-1.82
-0.96
-1.08
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