PBT
26.77
12.97
12.32
13.90
9.42
8.49
7.80
8.15
8.54
11.01
Adjustment
31.52
26.61
23.84
19.99
18.70
9.38
8.70
7.13
7.69
10.04
Changes in Working Capital
1.41
-13.05
-29.21
-14.35
4.05
-1.59
-2.59
0.14
-1.51
7.52
Cash after chg. in Working capital
59.70
26.53
6.96
19.54
32.17
16.28
13.90
15.43
14.72
28.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.96
-2.03
-2.20
-1.29
-1.81
-1.42
-1.69
-1.55
-1.76
-1.95
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