PBT
12.00
2.76
25.22
27.15
20.96
7.57
10.35
1.82
3.07
4.44
Adjustment
11.56
10.49
-1.83
-1.48
3.31
1.49
1.70
2.37
0.28
-0.96
Changes in Working Capital
-6.77
-5.77
-0.82
-4.34
-7.36
8.09
-18.00
-9.97
0.00
5.75
Cash after chg. in Working capital
16.79
7.47
22.57
21.33
16.91
17.15
-5.95
-5.78
3.35
9.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.57
-4.34
-6.51
-7.06
-5.24
-0.99
-1.29
-0.27
-1.46
-2.02
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