PBT
16.89
29.87
28.62
4.61
1.92
1.59
0.95
0.98
0.69
0.51
Adjustment
14.35
12.35
11.51
12.52
15.46
16.25
16.87
16.08
13.74
15.43
Changes in Working Capital
-37.03
11.40
12.79
17.41
15.79
13.29
9.07
-1.66
1.74
-3.47
Cash after chg. in Working capital
-5.79
53.62
52.92
34.54
33.17
31.13
26.89
15.39
16.17
12.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.22
-12.80
-8.30
-1.23
-0.67
-0.63
-0.63
-0.92
-0.32
-2.85
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