PBT
1.75
4.79
5.10
2.47
1.69
2.02
1.50
0.88
2.65
5.11
Adjustment
22.21
21.09
20.16
17.72
19.45
24.15
25.82
29.11
40.23
46.54
Changes in Working Capital
23.10
-11.68
-21.26
1.77
25.70
10.23
9.08
-2.23
-11.45
-19.49
Cash after chg. in Working capital
47.05
14.21
4.00
21.96
46.84
36.40
36.40
27.77
31.43
32.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.41
0.40
0.92
0.80
-1.04
-0.86
-0.76
-0.55
-1.39
-0.38
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