PBT
11.47
20.90
24.28
15.92
9.66
11.94
16.41
23.21
19.02
19.56
Adjustment
-12.58
-10.25
-10.75
-1.49
-0.97
1.92
5.24
-9.00
0.49
0.29
Changes in Working Capital
19.80
19.04
-11.85
-27.42
20.92
-16.54
38.49
7.66
9.63
-10.40
Cash after chg. in Working capital
18.69
29.69
1.68
-12.99
29.61
-2.67
60.14
21.87
29.14
9.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.45
-5.07
-4.01
-2.58
-2.66
-2.34
-3.75
-5.50
-0.43
-2.16
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
-17.00
0.00
0.00
0.00