PBT
6.85
42.83
54.41
44.09
24.71
49.29
49.39
41.74
48.28
32.78
Adjustment
29.12
22.11
18.99
17.90
22.29
20.73
15.84
14.94
14.86
10.96
Changes in Working Capital
2.57
-20.59
5.84
10.48
1.86
-24.58
-15.96
-3.48
-13.65
-4.13
Cash after chg. in Working capital
38.54
44.35
79.24
72.47
48.86
45.44
49.26
53.20
49.48
39.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.97
-9.22
-11.62
-8.51
-5.22
-10.01
-9.84
-9.05
-8.80
-8.31
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
-0.04