PBT
13.95
13.88
82.57
65.90
49.60
41.06
28.11
22.32
11.59
7.81
Adjustment
25.52
17.75
53.06
47.57
31.66
22.36
18.01
14.97
14.40
9.64
Changes in Working Capital
12.54
-29.03
-85.89
-15.39
-11.87
-0.48
-5.44
-18.28
-3.61
5.73
Cash after chg. in Working capital
52.01
2.60
49.74
98.08
69.39
62.94
40.68
19.02
22.38
23.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.65
-2.00
-27.18
-21.77
-10.06
-5.91
-1.54
-5.19
-1.07
-1.07
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