PBT
45.72
50.09
10.85
-3.81
23.26
11.07
12.48
23.95
24.64
18.21
Adjustment
12.58
14.28
13.28
15.49
15.00
13.96
12.16
8.98
6.73
7.16
Changes in Working Capital
-8.02
-7.90
-0.89
33.73
5.80
11.03
-9.13
-16.55
-17.61
4.83
Cash after chg. in Working capital
50.28
56.47
23.25
45.41
44.06
36.06
15.51
16.39
13.75
30.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.92
-13.09
-2.80
1.82
-5.70
-2.89
-2.34
-7.24
-4.07
-5.39
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