PBT
15.33
19.78
29.80
18.85
24.45
23.51
22.08
17.19
6.65
18.46
Adjustment
11.27
8.44
10.09
8.54
7.87
7.34
8.43
8.71
9.58
8.50
Changes in Working Capital
0.49
-7.16
-9.09
-1.82
-20.84
-6.10
-9.63
5.59
-0.75
-18.66
Cash after chg. in Working capital
27.10
21.06
30.80
25.57
11.49
24.74
20.89
31.50
15.47
8.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.60
-6.70
-6.97
-6.31
-7.67
-6.12
-8.42
-5.09
-2.76
-5.75
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