PBT
16.38
24.43
41.76
33.39
14.47
15.08
10.80
12.64
7.11
14.43
Adjustment
43.23
39.27
23.31
20.69
20.30
20.77
15.45
15.23
13.06
9.52
Changes in Working Capital
9.30
-58.67
-50.53
-20.31
-4.86
-8.95
3.72
-14.68
-26.65
-5.20
Cash after chg. in Working capital
68.91
5.03
14.54
33.78
29.91
26.90
29.98
13.19
-6.48
18.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-10.61
-10.94
-8.87
-5.52
Tax Paid
-4.57
-8.39
-12.93
-13.17
-5.36
-4.50
-4.50
-3.01
-2.66
-5.90
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
-1.92
-1.92
-2.57
-2.57