PBT
20.11
23.21
17.89
15.72
15.04
9.49
8.42
6.84
2.15
0.00
Adjustment
33.22
25.70
15.95
9.93
5.65
6.17
11.11
10.06
13.80
0.00
Changes in Working Capital
-19.76
21.34
-23.96
-45.58
-18.63
-3.18
-16.83
-2.37
-9.84
0.00
Cash after chg. in Working capital
33.58
70.25
9.88
-19.93
2.06
12.48
2.70
14.53
6.11
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
-3.76
-5.97
-7.66
-9.24
-5.41
-3.11
-2.41
-3.49
-1.28
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