PBT
10.75
7.22
5.14
0.16
3.30
2.53
1.65
1.36
1.09
0.91
Adjustment
12.21
12.69
13.74
14.02
14.73
14.55
15.28
17.31
18.24
16.39
Changes in Working Capital
6.97
-20.00
9.82
-4.46
-8.59
-13.39
-12.99
-0.19
5.10
-10.63
Cash after chg. in Working capital
29.93
-0.09
28.70
9.73
9.44
3.69
3.95
18.48
24.44
6.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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