PBT
10.05
17.13
22.02
25.72
23.19
23.13
14.81
21.22
17.57
8.05
Adjustment
52.99
51.06
48.14
45.22
41.64
43.70
42.22
42.82
30.55
27.41
Changes in Working Capital
-52.21
-51.36
23.77
-39.56
-47.69
-35.21
13.86
-17.85
-14.20
-13.70
Cash after chg. in Working capital
10.83
16.83
93.94
31.37
17.15
31.62
70.88
46.19
33.91
21.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.88
-5.28
-9.73
-11.33
-1.97
-3.42
-6.27
-3.32
-1.84
-2.45
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