PBT
35.04
51.91
22.31
11.42
8.83
10.21
7.62
4.55
6.60
6.83
Adjustment
28.23
29.27
31.17
29.67
21.05
30.48
25.34
17.68
6.31
4.27
Changes in Working Capital
-32.24
-5.41
-39.68
4.07
-18.70
-15.62
-11.94
-18.35
-19.06
-16.28
Cash after chg. in Working capital
31.03
75.77
13.80
45.16
11.18
25.06
21.02
3.88
-6.15
-5.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.75
-9.00
-3.50
-2.00
-1.75
-2.00
-0.85
-0.65
-1.60
-1.40
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
-0.13
-0.45
-0.79
-0.81
-0.64
-0.35
-0.61