PBT
10.36
12.71
8.27
5.72
4.02
1.81
1.54
1.29
0.94
0.00
Adjustment
35.26
30.23
18.77
11.46
5.90
3.40
2.52
2.79
2.00
0.00
Changes in Working Capital
-2.83
-84.15
-69.12
-52.76
-26.41
-14.78
-0.90
-3.48
-7.75
0.00
Cash after chg. in Working capital
42.79
-41.21
-42.08
-35.57
-16.50
-9.57
3.16
0.60
-4.81
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.75
-2.96
-2.60
-1.75
-1.27
-0.61
-0.53
-0.28
-0.30
0.00
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