PBT
18.05
37.94
43.84
41.15
36.12
25.91
39.22
39.10
38.17
26.23
Adjustment
28.46
16.69
19.44
10.78
21.71
17.50
7.02
10.86
11.15
9.24
Changes in Working Capital
-44.12
1.14
-47.66
6.13
-11.56
-7.48
-13.48
-14.73
-8.51
6.96
Cash after chg. in Working capital
2.38
55.76
15.62
58.06
46.27
35.93
32.76
35.24
40.80
42.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.72
-10.11
-8.65
-8.63
-10.21
-6.79
-11.33
-15.19
-14.82
-8.50
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
21.00
0.00
0.00
0.00