PBT
13.33
31.73
32.77
32.44
25.45
23.61
26.59
23.39
36.78
40.26
Adjustment
-1.39
-3.53
-1.74
1.54
-0.49
-4.40
-2.02
-2.43
-3.21
-0.17
Changes in Working Capital
15.77
-20.58
20.99
-2.56
15.45
-9.83
-5.81
10.07
-5.21
0.63
Cash after chg. in Working capital
27.70
7.62
52.02
31.42
40.40
9.37
18.75
31.03
28.36
40.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.23
-12.30
-12.37
-11.94
-9.02
-8.17
-8.79
-7.69
-11.44
-11.74
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