PBT
28.21
27.70
24.70
8.32
12.85
8.41
6.35
3.39
Adjustment
19.02
18.89
15.91
17.14
20.77
11.58
8.33
4.24
Changes in Working Capital
-4.72
-21.95
-33.32
-18.02
-9.93
6.28
-13.20
6.87
Cash after chg. in Working capital
42.51
24.64
7.30
7.44
23.69
26.26
1.48
14.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.60
-7.01
-1.90
-0.95
-2.36
-3.37
-1.39
-0.52
Other Direct Exp. Paid
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
-4.32
0.00
0.00