PBT
39.54
24.83
22.16
10.97
4.36
6.83
3.04
2.54
-0.95
2.64
Adjustment
19.40
23.72
18.14
20.14
20.00
18.69
18.67
17.08
17.93
16.50
Changes in Working Capital
1.97
8.35
12.37
-6.99
-1.48
-2.00
-9.07
-17.57
-11.55
-9.03
Cash after chg. in Working capital
60.91
56.90
52.67
24.12
22.88
23.52
12.65
2.05
5.43
10.11
Interest Paid
0.00
0.00
0.00
0.00
0.21
0.15
0.74
0.93
0.09
0.08
Tax Paid
-5.84
-6.10
-4.39
-1.66
-0.75
-0.23
-0.83
-0.26
-0.04
-0.20
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