PBT
35.96
25.78
23.78
18.49
12.26
9.99
5.96
6.13
11.35
8.15
Adjustment
12.42
7.49
-0.67
-3.00
0.47
0.80
1.34
-0.76
-3.28
-2.01
Changes in Working Capital
-32.70
-132.40
-28.90
-29.58
-12.86
-2.42
-9.80
0.80
-25.25
-15.65
Cash after chg. in Working capital
15.67
-99.13
-5.79
-14.09
-0.12
8.37
-2.50
6.17
-17.18
-9.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.71
-9.64
-7.56
-4.50
-3.28
-2.52
-1.71
-2.21
-1.19
-1.98
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