PBT
15.00
20.36
12.97
21.19
9.29
17.51
26.95
6.27
4.22
15.47
Adjustment
21.76
22.46
23.45
23.82
26.11
28.51
29.54
27.88
25.03
22.75
Changes in Working Capital
6.75
19.89
-11.71
-25.79
-8.45
1.34
-22.30
5.93
33.00
-35.54
Cash after chg. in Working capital
43.51
62.72
24.71
19.21
26.95
47.36
34.19
40.08
62.24
2.69
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
0.17
-6.49
-4.78
-3.02
-7.67
-4.20
-2.44
-1.91
-1.55
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