PBT
52.94
25.35
6.75
4.73
6.26
5.70
5.75
5.34
4.64
3.87
Adjustment
12.75
15.91
4.82
4.52
5.60
5.32
5.24
5.08
4.58
4.24
Changes in Working Capital
-16.36
9.12
0.24
-2.26
-0.65
-3.64
3.88
-5.06
0.08
-6.30
Cash after chg. in Working capital
49.33
50.38
11.81
7.00
11.21
7.38
14.87
5.36
9.30
1.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.04
-5.82
-1.59
-1.48
-2.87
-2.31
-2.65
-1.33
-0.86
-0.41
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
-0.12
-0.01
-0.30
-0.01
0.01
0.00