PBT
17.41
54.06
27.28
22.02
19.29
12.46
10.53
6.06
10.11
7.35
Adjustment
-1.04
2.86
7.28
4.94
5.83
-1.45
2.89
2.91
4.76
1.35
Changes in Working Capital
75.47
17.82
18.31
-17.56
-7.63
-19.99
-84.25
45.88
-57.62
-33.30
Cash after chg. in Working capital
91.85
74.75
52.87
9.41
17.49
-8.97
-70.83
54.85
-42.75
-24.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.32
-17.48
-7.00
-6.71
-6.62
-4.32
-3.31
-1.55
-3.83
-2.17
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