PBT
8.92
15.96
26.20
20.72
19.33
9.43
37.08
17.14
10.58
20.62
Adjustment
7.89
16.67
20.13
23.09
14.42
14.71
11.02
12.76
15.18
15.20
Changes in Working Capital
2.63
-0.62
1.65
-30.63
-15.54
-0.64
-37.09
-11.69
-5.58
-0.11
Cash after chg. in Working capital
19.44
32.01
47.98
13.18
18.20
23.50
11.01
18.20
20.18
35.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.75
-2.48
-7.16
-3.31
-3.88
-1.90
-2.15
-6.71
-4.77
-4.15
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
-0.15
0.00
0.00