PBT
32.06
28.66
17.94
30.27
27.17
5.39
1.45
8.83
0.52
3.04
Adjustment
-1.44
-4.07
-1.92
1.26
4.74
3.53
4.62
4.34
4.03
4.36
Changes in Working Capital
-8.36
-9.65
16.59
-3.26
-16.46
6.92
13.12
-22.13
-8.44
-4.03
Cash after chg. in Working capital
22.26
14.94
32.61
28.27
15.45
15.83
19.20
-8.96
-3.89
3.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.36
-6.86
-2.82
-0.08
0.42
0.00
0.00
-0.01
0.00
-0.30
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