PBT
52.13
29.64
20.23
19.93
14.56
14.10
9.74
8.26
6.32
5.09
Adjustment
29.99
18.79
15.63
16.97
15.76
12.03
11.40
8.24
7.61
6.11
Changes in Working Capital
-40.35
-13.70
-7.34
-3.57
-17.24
-34.27
-5.63
-12.93
-9.92
-10.78
Cash after chg. in Working capital
41.77
34.72
28.52
33.33
13.07
-8.15
15.50
3.57
4.01
0.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.73
-6.11
-7.29
-4.26
-5.58
-3.26
-3.90
-1.70
-1.23
-0.91
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