PBT
4.12
5.93
-0.39
-2.15
2.42
4.38
6.87
9.30
2.26
10.37
Adjustment
9.00
17.41
17.87
15.37
19.87
20.90
19.22
24.12
17.49
15.29
Changes in Working Capital
3.74
-5.29
7.29
17.32
8.08
-12.44
1.46
-0.71
-15.02
-9.16
Cash after chg. in Working capital
16.86
18.05
24.77
30.54
30.37
12.84
27.55
32.70
4.73
16.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.43
0.24
-0.78
-1.10
-0.91
-3.26
-2.74
-1.11
-1.70
-2.56
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