PBT
43.97
67.03
29.75
19.87
9.15
14.40
9.77
5.11
0.95
0.43
Adjustment
4.95
12.52
7.60
6.61
7.46
4.84
6.56
5.18
4.21
3.70
Changes in Working Capital
-3.96
-32.29
-16.25
-41.48
16.35
-18.56
22.54
-16.56
-35.68
-0.81
Cash after chg. in Working capital
44.97
47.26
21.10
-15.00
32.95
0.67
38.87
-6.27
-30.52
3.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.49
-18.24
-6.00
-4.49
-2.51
-5.02
-2.79
-1.12
-0.20
-0.07
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