PBT
82.66
46.07
34.09
32.00
47.59
58.31
52.76
31.90
17.61
Adjustment
34.96
29.79
29.00
25.88
31.40
13.85
10.09
8.72
6.35
Changes in Working Capital
-86.39
-33.00
-28.53
-8.05
-32.10
-29.83
-37.01
-18.31
8.10
Cash after chg. in Working capital
31.24
42.87
34.55
49.83
46.89
42.33
25.84
22.31
32.06
Interest Paid
0.00
0.00
-11.23
-8.33
-10.00
-5.18
-3.89
-2.33
-3.44
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
Extra & Other Items
0.00
0.00
-3.59
-5.78
-3.47
-7.17
-3.00
-1.50
-0.75