PBT
20.62
36.07
10.89
8.21
21.44
5.23
14.79
4.29
10.39
18.25
Adjustment
-0.09
2.03
-0.25
3.68
5.58
5.56
2.30
7.68
5.17
10.15
Changes in Working Capital
73.27
-14.82
-26.01
-22.67
10.75
-12.91
-14.62
36.64
17.96
-49.88
Cash after chg. in Working capital
93.80
23.27
-15.37
-10.78
37.77
-2.12
2.46
48.61
33.53
-21.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.51
-8.83
-3.29
-2.86
-5.32
-1.63
-3.12
-1.18
-2.49
-4.22
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