PBT
16.37
14.01
12.05
11.97
13.82
11.08
15.80
16.06
7.57
19.08
Adjustment
0.45
1.57
2.85
-0.24
3.74
4.04
7.11
6.00
11.08
9.12
Changes in Working Capital
13.00
-2.68
-9.42
-36.42
25.44
-14.90
-17.59
-5.48
15.57
-10.32
Cash after chg. in Working capital
29.82
12.89
5.48
-24.69
43.00
0.22
5.32
16.58
34.22
17.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.73
-3.20
-4.07
-1.68
-7.06
-4.27
-5.42
-4.98
-3.18
-4.58
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