PBT
17.67
8.38
4.81
7.01
7.81
22.37
42.04
31.02
10.33
24.37
Adjustment
14.40
19.28
17.45
13.83
11.36
7.29
3.17
0.01
15.58
13.60
Changes in Working Capital
-7.40
18.21
-9.26
6.13
29.67
2.07
-6.71
26.51
-20.10
7.45
Cash after chg. in Working capital
24.68
45.88
13.00
26.97
48.83
31.73
38.49
57.54
5.81
45.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-0.48
-0.98
-10.98
-3.04
Tax Paid
-4.16
-1.41
-1.45
-1.65
-1.40
-6.69
-10.96
-9.83
-4.74
-11.72
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
5.01
0.19
-0.17