PBT
11.64
7.87
23.65
22.34
14.81
8.80
9.59
8.38
9.25
6.73
Adjustment
11.80
9.50
8.74
6.00
8.86
11.34
8.17
12.29
8.63
11.48
Changes in Working Capital
4.46
3.52
0.71
-12.33
0.14
16.54
-1.42
4.08
-13.01
14.35
Cash after chg. in Working capital
27.90
20.89
33.10
16.02
23.81
36.68
16.34
24.76
4.87
32.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.73
Tax Paid
-1.36
-4.57
-5.33
-2.70
-1.47
-2.42
-1.89
-1.94
-1.87
-1.12
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