PBT
20.87
15.29
17.85
3.98
2.36
17.27
13.47
10.90
10.16
27.34
Adjustment
45.99
51.11
43.76
41.15
48.23
41.22
27.46
29.38
29.58
13.28
Changes in Working Capital
12.78
24.71
38.24
-4.88
-15.66
99.20
-9.40
-5.97
-14.82
1.52
Cash after chg. in Working capital
79.65
91.12
99.86
40.25
34.94
157.69
31.53
34.31
24.92
42.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.15
-2.95
-5.87
-2.37
-2.22
-4.78
-2.86
-2.11
-2.46
-3.15
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