PBT
10.31
18.23
28.29
32.00
23.94
29.58
21.62
12.16
24.13
24.05
Adjustment
-5.01
-9.89
-15.38
-18.88
-11.77
-19.35
-11.01
-8.07
-18.89
4.77
Changes in Working Capital
-0.09
-0.86
45.83
3.05
3.36
4.17
-3.29
4.38
0.83
-2.39
Cash after chg. in Working capital
5.22
7.48
58.74
16.17
15.53
14.40
7.32
8.47
6.07
26.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.09
-2.60
-5.98
-4.83
-7.27
-3.22
-3.74
-3.68
-0.06
-8.02
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
3.70
5.00