PBT
23.26
11.07
12.48
23.95
24.64
18.21
14.73
7.04
2.19
10.81
Adjustment
15.00
13.96
12.16
8.98
6.73
7.16
8.25
6.71
7.68
5.55
Changes in Working Capital
5.80
11.03
-9.13
-16.55
-17.61
4.83
-8.11
-12.20
3.04
-17.14
Cash after chg. in Working capital
44.06
36.06
15.51
16.39
13.75
30.20
14.87
1.55
12.91
-0.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.70
-2.89
-2.34
-7.24
-4.07
-5.39
-3.48
-0.75
-1.55
-4.05
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