PBT
16.98
16.78
11.73
7.79
5.14
12.05
9.06
7.75
7.36
6.24
Adjustment
13.69
10.52
9.46
9.11
12.40
4.90
5.30
5.52
6.30
5.10
Changes in Working Capital
9.88
-11.18
1.50
-0.67
6.34
-13.30
-3.44
-3.26
-15.48
-8.50
Cash after chg. in Working capital
40.56
16.12
22.69
16.23
23.88
3.65
10.92
10.02
-1.82
2.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-4.23
-4.40
-3.42
Tax Paid
-4.48
-4.61
-3.07
-1.65
-1.76
-3.20
-2.46
0.00
0.00
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