PBT
28.56
27.86
13.64
9.82
8.35
4.10
12.49
16.43
14.93
14.13
Adjustment
7.29
6.77
10.06
9.47
7.36
7.50
8.29
8.52
7.88
4.79
Changes in Working Capital
-21.13
-33.07
1.30
-5.35
-17.39
5.56
-12.64
-12.99
-9.63
-2.98
Cash after chg. in Working capital
14.72
1.55
24.99
13.94
-1.68
17.16
8.14
11.96
13.18
15.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.06
-4.88
-5.65
-3.26
-2.72
-1.46
-3.13
-0.01
-0.03
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