PBT
12.81
10.89
8.64
8.65
3.13
5.38
5.65
4.36
1.47
0.56
Adjustment
11.66
8.83
10.81
9.36
11.61
11.09
9.53
6.38
7.41
6.63
Changes in Working Capital
-8.35
-4.20
-1.06
-24.34
7.64
5.45
-16.60
-5.49
-6.20
-2.39
Cash after chg. in Working capital
16.12
15.52
18.39
-6.33
22.38
21.92
-1.42
5.25
2.68
4.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.81
-4.14
-4.69
-1.60
-0.66
-0.81
-1.14
-0.08
-0.05
0.22
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
-0.06
-0.26