PBT
16.91
8.39
11.49
7.76
0.24
0.64
-1.03
9.61
12.02
6.25
Adjustment
13.53
13.78
14.16
13.32
12.35
12.02
11.61
10.08
8.55
8.19
Changes in Working Capital
-1.03
-1.68
-18.46
-6.93
1.34
3.94
0.39
-6.20
-2.42
-2.52
Cash after chg. in Working capital
29.40
20.49
7.19
14.15
13.92
16.60
10.97
13.49
18.15
11.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.63
-1.49
-1.37
-2.39
-1.06
-0.04
-0.59
-1.56
-2.93
-2.03
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