PBT
4.84
3.66
5.63
16.71
27.35
10.36
10.77
8.04
0.81
4.79
Adjustment
37.33
31.73
25.53
18.09
17.90
16.13
17.99
19.50
18.72
18.22
Changes in Working Capital
-20.25
-25.11
-12.04
-32.27
18.18
0.86
-5.10
-0.67
-7.71
10.45
Cash after chg. in Working capital
21.92
10.28
19.12
2.53
63.43
27.35
23.66
26.87
11.82
33.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.27
0.53
-1.17
-2.57
-4.06
-0.19
-2.10
-1.06
-1.08
-1.61
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