PBT
20.42
15.54
9.19
0.30
9.17
20.75
14.95
12.22
4.60
7.34
Adjustment
1.23
5.89
6.20
6.55
2.75
7.39
8.00
3.99
6.91
8.58
Changes in Working Capital
19.65
-2.30
7.52
27.42
8.83
-51.45
8.60
-0.36
-3.36
-27.66
Cash after chg. in Working capital
41.30
19.13
22.91
34.27
20.75
-23.31
31.55
15.85
8.15
-11.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.43
-3.42
-1.16
-3.05
-4.34
-6.77
-5.91
-3.22
-2.41
-4.39
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