PBT
18.16
16.19
0.56
1.72
12.67
8.12
5.93
8.36
5.16
8.01
Adjustment
14.69
16.13
22.53
28.29
22.91
13.49
9.34
6.18
9.36
11.11
Changes in Working Capital
-6.86
-3.49
-6.37
36.54
11.81
-43.68
-44.11
-25.08
29.46
22.82
Cash after chg. in Working capital
25.99
28.83
16.72
66.55
47.39
-22.07
-28.85
-10.54
43.98
41.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.57
-1.12
-2.75
-0.26
-4.60
-5.00
-1.24
-1.78
-1.54
-1.63
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