PBT
32.01
26.77
12.97
12.32
13.90
9.42
8.49
7.80
8.15
8.54
Adjustment
23.63
31.52
26.61
23.84
19.99
18.70
9.38
8.70
7.13
7.69
Changes in Working Capital
-32.80
1.41
-13.05
-29.21
-14.35
4.05
-1.59
-2.59
0.14
-1.51
Cash after chg. in Working capital
22.83
59.70
26.53
6.96
19.54
32.17
16.28
13.90
15.43
14.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.23
-4.96
-2.03
-2.20
-1.29
-1.81
-1.42
-1.69
-1.55
-1.76
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
0.00
0.00
0.00