PBT
18.68
36.39
23.41
21.43
13.92
7.11
9.15
9.45
6.91
4.23
Adjustment
27.14
23.87
18.66
13.61
14.87
15.80
8.05
7.56
7.40
4.63
Changes in Working Capital
-2.49
-27.96
-19.03
-15.88
-4.33
2.88
5.58
10.93
-17.58
-7.32
Cash after chg. in Working capital
43.32
32.30
23.05
19.16
24.46
25.79
22.78
27.93
-3.28
1.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.84
-13.70
-12.54
-6.43
-5.30
-3.70
-2.49
0.00
0.00
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