PBT
14.35
27.57
17.80
22.81
17.87
12.86
6.71
4.44
1.56
3.85
Adjustment
11.00
7.87
5.48
2.75
2.59
2.87
2.24
1.82
1.23
0.80
Changes in Working Capital
-1.98
-19.15
4.29
-7.69
-5.58
-3.69
-7.06
-4.75
-0.88
1.12
Cash after chg. in Working capital
23.37
16.29
27.57
17.87
14.88
12.03
1.88
1.51
1.92
5.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.75
-7.44
-5.21
-7.93
-6.47
-4.53
-2.18
-1.54
-0.52
-1.44
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