PBT
13.16
8.63
9.83
9.96
21.78
29.87
20.31
15.12
10.94
7.52
Adjustment
-2.82
-1.43
-1.46
-1.62
-2.41
-1.03
-0.87
-0.54
-0.36
-0.07
Changes in Working Capital
2.01
-0.40
2.90
14.42
-7.75
7.63
-8.57
-2.13
0.40
-2.09
Cash after chg. in Working capital
12.36
6.80
11.28
22.76
11.62
36.46
10.87
12.46
10.97
5.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.63
-2.00
-1.55
-2.38
-6.45
-11.32
-6.31
-5.37
-3.60
-2.42
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