PBT
9.42
32.54
70.48
46.03
38.76
11.02
13.71
21.89
11.41
3.76
Adjustment
-4.03
20.96
9.65
11.61
8.84
12.29
8.08
13.84
15.99
13.43
Changes in Working Capital
8.20
9.76
-8.50
-12.88
16.21
-3.10
11.12
-14.16
12.88
-5.36
Cash after chg. in Working capital
13.59
63.27
71.64
44.75
63.81
20.21
32.91
21.56
40.29
11.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-10.27
-22.03
-11.46
-9.56
-1.35
-2.83
-5.82
-1.73
-0.50
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