PBT
20.41
19.34
19.27
4.69
2.99
1.86
0.85
Adjustment
9.20
8.85
6.54
5.76
4.44
3.44
3.11
Changes in Working Capital
-53.00
-13.71
-42.52
-24.57
-8.76
-1.65
-6.56
Cash after chg. in Working capital
-23.39
14.47
-16.71
-14.12
-1.32
3.65
-2.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.78
-7.33
-3.30
-0.94
-0.96
-0.48
-0.22
Other Direct Exp. Paid
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