PBT
16.36
9.43
7.22
4.53
5.69
4.98
3.41
2.46
4.06
3.94
Adjustment
20.84
14.45
10.26
8.80
9.96
11.44
10.70
9.55
8.22
6.37
Changes in Working Capital
-9.35
-7.79
-11.60
-4.19
2.18
-4.14
-1.17
-9.83
-6.47
-0.01
Cash after chg. in Working capital
27.85
16.09
5.88
9.14
17.83
12.28
12.94
2.18
5.81
10.30
Interest Paid
0.00
0.00
0.00
0.00
-5.56
-6.75
-6.46
-5.95
-4.86
-3.44
Tax Paid
5.33
3.01
-1.31
0.00
-1.99
-1.39
-0.72
-0.50
-0.87
-0.75
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
0.68
0.23
-0.46
-0.59