PBT
23.22
0.81
18.20
34.85
20.70
5.74
18.44
20.09
18.80
18.34
Adjustment
13.44
11.62
12.79
9.19
9.05
8.93
8.61
1.70
6.04
6.32
Changes in Working Capital
7.48
-14.03
0.58
2.38
-9.81
-0.66
-6.25
4.94
-5.53
-1.18
Cash after chg. in Working capital
44.13
-1.60
31.57
46.43
19.94
14.01
20.79
26.73
19.31
23.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.08
Tax Paid
-5.22
-0.05
-5.41
-8.22
-5.38
-2.61
-4.29
-5.18
-5.41
-3.68
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