PBT
10.50
34.17
34.02
25.89
47.10
15.58
21.44
13.15
13.98
16.06
Adjustment
29.95
12.93
8.89
8.96
6.87
8.34
8.61
3.19
4.31
-0.29
Changes in Working Capital
-7.48
10.92
-7.24
-2.18
-23.70
-2.44
4.05
1.98
3.71
-3.05
Cash after chg. in Working capital
32.97
58.01
35.67
32.67
30.27
21.48
34.10
18.31
22.00
12.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.99
-6.86
-3.44
-5.64
-9.47
-3.14
-5.15
-1.17
0.00
0.00
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