PBT
28.95
42.86
15.93
25.54
22.21
20.27
18.46
13.39
11.24
16.41
Adjustment
7.07
-12.88
2.80
2.23
63.00
17.84
14.52
13.73
12.62
12.51
Changes in Working Capital
9.27
8.22
18.52
3.16
9.75
-3.03
-5.45
-2.45
-7.06
3.64
Cash after chg. in Working capital
45.29
38.21
37.25
30.94
94.96
35.08
27.54
24.66
16.80
32.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.84
Tax Paid
-15.20
-6.34
-7.23
-11.07
-26.93
-7.27
-6.76
-4.42
-5.93
-5.16
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