PBT
31.97
37.04
35.47
32.40
27.41
21.08
6.71
0.37
0.23
-3.75
Adjustment
33.35
26.21
13.62
18.70
14.72
22.99
22.04
23.65
23.44
22.62
Changes in Working Capital
-4.66
-12.86
23.71
8.15
-21.38
9.90
11.15
-3.39
-16.78
-1.08
Cash after chg. in Working capital
60.65
50.39
72.80
59.25
20.76
53.96
39.90
20.63
6.89
17.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.17
-9.85
-0.90
-1.31
-0.26
-1.17
4.75
1.58
0.00
-1.56
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
0.01
0.00
0.00
0.00
0.00