PBT
74.47
39.93
23.64
18.50
13.01
12.34
24.19
1.06
0.65
1.21
Adjustment
16.21
9.53
4.68
3.84
2.35
2.01
-12.42
3.24
3.25
3.05
Changes in Working Capital
-9.22
-36.48
-54.25
25.84
-9.92
-7.58
3.08
-2.42
-0.05
-0.34
Cash after chg. in Working capital
81.46
12.98
-25.93
48.18
5.43
6.77
14.86
1.87
3.85
3.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.16
-8.53
-3.97
-3.53
-2.40
-2.56
-5.74
-0.10
-0.27
-0.11
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