PBT
58.00
60.16
59.23
40.59
13.04
1.22
2.34
10.46
-12.34
-23.41
Adjustment
-2.56
7.65
16.69
24.37
28.05
29.18
27.59
13.54
40.33
38.76
Changes in Working Capital
-32.11
-15.10
5.87
-15.57
7.42
9.60
-0.17
12.00
-6.49
-1.07
Cash after chg. in Working capital
23.33
52.71
81.79
49.39
48.51
40.00
29.76
35.99
21.49
14.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.80
-8.73
1.09
-0.72
-0.63
-0.65
-1.04
-1.72
1.80
0.86
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
-1.36