PBT
23.70
17.18
18.12
23.67
12.64
20.11
23.21
17.89
15.72
15.04
Adjustment
43.77
27.72
33.97
40.62
31.33
33.22
25.70
15.95
9.93
5.65
Changes in Working Capital
-4.65
-40.82
-10.05
-47.78
7.17
-19.76
21.34
-23.96
-45.58
-18.63
Cash after chg. in Working capital
62.82
4.08
42.03
16.51
51.15
33.58
70.25
9.88
-19.93
2.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.33
-3.42
-3.64
-7.73
-2.56
-3.76
-5.97
-7.66
-9.24
-5.41
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