PBT
48.81
33.48
25.56
12.35
22.39
15.83
9.26
6.05
1.95
2.75
Adjustment
-2.91
-3.70
-3.68
-1.45
-1.18
-0.28
0.27
0.61
0.66
0.49
Changes in Working Capital
13.27
-12.82
4.16
-10.83
0.66
-3.24
4.37
5.35
-2.27
3.03
Cash after chg. in Working capital
59.17
16.95
26.04
0.08
21.87
12.31
13.90
12.01
0.34
6.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.23
-8.33
-6.30
-3.08
-6.00
-4.03
-2.17
-1.68
-0.47
-0.98
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
-0.76
0.00
0.00