PBT
15.06
5.94
19.69
14.41
6.16
4.00
1.35
0.51
4.91
4.86
Adjustment
28.63
23.75
22.48
18.38
15.85
13.82
14.06
17.12
17.18
16.66
Changes in Working Capital
-18.35
-9.64
1.32
0.17
-3.35
0.40
9.74
-8.74
-8.24
0.59
Cash after chg. in Working capital
25.34
20.06
43.48
32.95
18.66
18.22
25.15
8.89
13.85
22.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.95
-4.80
-5.53
-2.11
-1.46
-0.71
-1.86
-0.83
-1.77
-0.68
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