PBT
29.16
13.48
8.09
10.08
6.98
1.15
6.38
11.93
6.53
8.34
Adjustment
-9.10
-1.54
0.63
1.35
1.39
4.81
5.13
5.25
3.48
3.81
Changes in Working Capital
-11.67
7.17
-0.12
-0.82
42.98
18.14
-11.16
-4.21
-5.99
-0.06
Cash after chg. in Working capital
8.40
19.12
8.60
10.60
51.35
24.10
0.35
12.98
4.02
12.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.10
-3.38
-2.08
-2.37
-1.92
-0.09
-2.16
-3.86
-1.75
-2.73
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
-0.07
0.15
-0.35
-0.12
0.00
0.00
0.00
0.00
0.00
0.00