PBT
2.46
7.60
55.07
48.96
39.66
25.37
21.25
11.56
3.55
3.23
Adjustment
33.67
16.12
13.78
13.29
12.99
11.90
7.35
6.36
1.65
0.67
Changes in Working Capital
-1.15
14.79
-20.56
-25.69
-15.03
-16.27
-3.62
-1.81
-1.67
-3.22
Cash after chg. in Working capital
34.97
38.50
48.29
36.56
37.62
20.99
24.98
16.12
3.54
0.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.54
-13.01
-16.95
-8.38
-10.78
-4.55
-4.99
-0.44
-0.77
-0.30
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
-0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00