PBT
28.62
4.61
1.92
1.59
0.95
0.98
0.69
0.51
9.35
5.75
Adjustment
11.51
12.52
15.46
16.25
16.87
16.08
13.74
15.43
12.54
19.82
Changes in Working Capital
12.79
17.41
15.79
13.29
9.07
-1.66
1.74
-3.47
-17.79
7.21
Cash after chg. in Working capital
52.92
34.54
33.17
31.13
26.89
15.39
16.17
12.47
4.10
32.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.30
-1.23
-0.67
-0.63
-0.63
-0.92
-0.32
-2.85
-3.12
-2.77
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