PBT
41.90
39.23
52.35
25.20
41.12
29.09
48.43
35.35
27.65
21.88
Adjustment
9.21
13.32
4.60
24.36
19.70
11.30
1.73
-0.25
-2.00
-9.22
Changes in Working Capital
-18.53
-4.24
-31.42
-14.66
14.43
-15.50
-12.51
-9.23
15.98
-3.93
Cash after chg. in Working capital
32.59
48.32
25.52
34.91
75.25
24.89
37.66
25.88
41.62
8.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.22
-12.10
-9.75
-5.19
-14.40
-7.70
-7.99
-6.16
-5.92
-2.40
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00