PBT
24.42
25.14
19.36
9.58
16.98
16.78
11.73
7.79
5.14
12.05
Adjustment
10.80
12.95
9.60
11.59
13.69
10.52
9.46
9.11
12.40
4.90
Changes in Working Capital
-9.26
-4.49
-18.69
16.57
9.88
-11.18
1.50
-0.67
6.34
-13.30
Cash after chg. in Working capital
25.96
33.59
10.27
37.74
40.56
16.12
22.69
16.23
23.88
3.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.25
-7.33
-5.74
-3.73
-4.48
-4.61
-3.07
-1.65
-1.76
-3.20
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