PBT
15.85
35.05
34.88
23.10
32.62
11.89
9.04
17.96
9.88
17.89
Adjustment
14.26
10.84
10.84
11.65
11.88
12.12
9.56
9.25
9.52
7.63
Changes in Working Capital
-4.13
-43.02
-11.18
2.08
8.87
-4.46
-1.81
-7.26
-1.40
-4.86
Cash after chg. in Working capital
25.98
2.87
34.54
36.82
53.36
19.55
16.80
19.95
18.00
20.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.01
-10.17
-9.33
-4.71
-8.51
-1.81
-2.54
-3.50
-3.01
-3.65
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