PBT
25.74
19.43
9.19
1.37
2.07
1.68
0.32
6.04
7.54
7.43
Adjustment
9.90
6.33
2.73
5.03
3.89
4.58
4.46
4.85
4.75
4.24
Changes in Working Capital
-10.08
-15.92
-3.91
1.46
-3.07
-0.92
-2.66
-5.92
-5.30
-3.00
Cash after chg. in Working capital
25.56
9.84
8.01
7.86
2.89
5.35
2.11
4.96
6.99
8.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.46
-4.74
-2.22
-0.66
-0.79
0.00
-0.20
-1.50
-1.56
-1.71
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