PBT
7.34
14.80
13.82
7.80
5.55
1.01
1.91
10.03
7.73
3.63
Adjustment
5.47
7.40
5.47
3.32
4.15
4.61
6.96
10.01
9.53
4.60
Changes in Working Capital
7.66
-11.37
-1.68
-13.34
8.96
-1.46
9.81
-18.20
-8.97
4.08
Cash after chg. in Working capital
20.47
10.83
17.61
-2.22
18.67
4.17
18.68
1.85
8.28
12.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.64
-4.11
-3.72
-2.40
-1.61
-1.80
-0.98
-3.77
-2.50
-1.05
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