PBT
30.51
26.63
23.70
21.79
14.36
11.51
7.21
4.31
4.29
3.01
Adjustment
8.30
7.61
4.87
6.78
8.46
11.25
10.26
9.70
8.53
6.52
Changes in Working Capital
5.91
-17.63
-0.35
-10.92
-7.70
-16.94
0.87
-5.54
-13.70
2.91
Cash after chg. in Working capital
44.72
16.61
28.23
17.65
15.12
5.83
18.34
8.47
-0.89
12.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.51
-7.93
-7.25
-7.00
-2.97
-2.14
-1.27
-1.59
-0.39
-1.35
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