PBT
21.49
10.41
2.76
5.47
3.44
9.05
1.26
5.08
13.62
13.56
Adjustment
23.08
20.98
16.84
17.14
20.60
21.11
21.47
21.49
22.95
24.96
Changes in Working Capital
-16.49
-30.13
5.47
-8.56
-9.91
-8.78
-12.70
9.61
-15.43
-2.74
Cash after chg. in Working capital
28.08
1.26
25.07
14.05
14.13
21.38
10.02
36.18
21.15
35.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.01
-1.61
-0.60
-1.75
-0.46
0.00
-0.68
-1.30
-2.71
-0.03
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