PBT
17.18
18.12
23.67
12.64
20.11
23.21
17.89
15.72
15.04
9.49
Adjustment
27.72
33.97
40.62
31.33
33.22
25.70
15.95
9.93
5.65
6.17
Changes in Working Capital
-20.11
-10.05
-47.78
7.17
-19.76
21.34
-23.96
-45.58
-18.63
-3.18
Cash after chg. in Working capital
24.78
42.03
16.51
51.15
33.58
70.25
9.88
-19.93
2.06
12.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.42
-3.64
-7.73
-2.56
-3.76
-5.97
-7.66
-9.24
-5.41
-3.11
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