PBT
72.83
25.86
21.96
41.76
9.50
3.29
0.38
-6.61
-5.52
-15.39
Adjustment
5.29
8.98
5.17
10.14
11.10
11.67
11.69
14.41
16.61
18.85
Changes in Working Capital
-14.20
5.56
-0.62
-8.21
-5.18
0.22
3.94
0.58
7.92
15.21
Cash after chg. in Working capital
63.92
40.40
26.51
43.69
15.42
15.19
16.01
8.38
19.01
18.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.75
-3.19
-4.70
-6.80
1.96
0.72
0.03
0.35
0.00
4.76
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
0.48
0.00
2.67