PBT
19.33
9.43
37.08
17.14
10.58
20.62
12.58
59.43
68.80
49.04
Adjustment
14.97
14.71
11.02
12.76
15.18
15.20
17.25
20.43
11.48
23.63
Changes in Working Capital
-15.54
-0.64
-37.09
-11.69
-5.58
-0.11
-16.44
-23.78
-2.85
-10.99
Cash after chg. in Working capital
18.76
23.50
11.01
18.20
20.18
35.71
13.38
56.09
77.44
61.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.88
-1.90
-2.15
-6.71
-4.77
-4.15
-2.61
-13.02
-19.99
-16.54
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
-0.15
0.00
0.00
0.00
0.00
0.00
0.00