PBT
18.12
23.67
12.64
20.11
23.21
17.89
15.72
15.04
9.49
8.42
Adjustment
33.97
40.62
31.33
33.22
25.70
15.95
9.93
5.65
6.17
11.11
Changes in Working Capital
-10.05
-47.78
7.17
-19.76
21.34
-23.96
-45.58
-18.63
-3.18
-16.83
Cash after chg. in Working capital
42.03
16.51
51.15
33.58
70.25
9.88
-19.93
2.06
12.48
2.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.64
-7.73
-2.56
-3.76
-5.97
-7.66
-9.24
-5.41
-3.11
-2.41
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