PBT
13.90
21.88
20.14
15.36
16.83
15.42
14.79
10.52
12.65
12.24
Adjustment
9.75
13.57
15.59
15.38
11.90
10.47
9.30
5.70
5.39
3.47
Changes in Working Capital
-0.04
13.06
-19.60
-21.71
-36.90
-13.62
-9.40
-5.46
-5.57
-14.56
Cash after chg. in Working capital
23.61
48.51
16.13
9.03
-8.16
12.27
14.69
10.76
12.46
1.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.81
-8.56
-4.94
-4.19
-4.64
-3.81
-3.64
-4.16
-4.30
-4.35
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