PBT
18.25
16.92
7.21
43.78
47.43
108.93
50.30
29.00
9.34
33.89
Adjustment
14.04
14.89
14.85
17.29
6.25
-58.16
-24.49
-16.23
-1.62
-25.72
Changes in Working Capital
-0.26
0.01
-0.01
-0.03
0.15
-6.09
2.50
-5.04
0.25
10.48
Cash after chg. in Working capital
32.03
31.81
22.06
61.04
53.83
44.68
28.32
7.73
7.97
18.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-0.06
-1.18
-1.39
-7.27
-0.14
0.57
-0.44
-0.39
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