PBT
5.75
18.92
27.19
20.64
2.61
0.92
13.05
16.55
12.68
13.10
Adjustment
-0.64
-2.54
0.59
-0.20
-1.09
-1.00
-1.83
-0.85
-1.63
0.08
Changes in Working Capital
2.04
3.64
-9.53
-9.92
-10.61
8.68
-0.73
3.73
-6.16
-7.72
Cash after chg. in Working capital
7.15
20.01
18.25
10.53
-9.10
8.60
10.49
19.42
4.89
5.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.74
-4.38
-7.18
-3.79
-0.50
-0.14
-3.72
-4.29
-3.54
-3.60
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