PBT
22.53
23.60
7.34
5.79
2.16
4.92
2.78
0.45
0.48
0.41
Adjustment
1.65
1.19
1.70
1.39
1.40
1.17
1.12
0.83
0.86
0.87
Changes in Working Capital
-24.12
-5.78
-1.99
-7.62
0.47
-5.08
-6.57
-1.07
-1.10
3.38
Cash after chg. in Working capital
0.06
19.01
7.05
-0.45
4.03
1.01
-2.68
0.21
0.25
4.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.51
-0.59
-0.75
Tax Paid
-9.50
-1.53
-2.25
-0.87
-1.65
-0.88
-0.55
-0.06
-0.22
-0.04
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