PBT
3.58
25.58
12.03
13.62
20.25
9.10
5.58
8.50
14.60
16.17
Adjustment
53.55
41.83
32.35
23.52
27.04
32.17
23.89
20.90
18.33
14.56
Changes in Working Capital
0.88
24.84
1.98
5.76
0.41
2.15
-11.16
9.59
-1.60
-14.10
Cash after chg. in Working capital
58.01
92.24
46.36
42.91
47.70
43.42
18.31
38.99
31.33
16.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.67
-6.64
-3.66
-5.57
-6.56
-4.81
-0.86
-2.43
-4.66
-4.48
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