PBT
9.47
20.88
14.09
14.42
14.82
8.98
7.59
8.14
7.38
5.27
Adjustment
12.45
12.45
10.45
9.64
10.89
6.65
6.27
5.36
5.83
5.11
Changes in Working Capital
17.06
-26.34
-22.81
6.79
-12.11
-5.96
-9.96
-2.14
-2.82
-8.28
Cash after chg. in Working capital
38.99
6.99
1.73
30.85
13.60
9.67
3.90
11.36
10.39
2.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.72
-3.38
-2.62
-3.78
-3.62
-2.52
-1.57
-2.06
-1.90
-1.06
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