PBT
12.95
16.09
32.06
28.66
17.94
30.27
27.17
5.39
1.45
8.83
Adjustment
-2.75
-2.78
-1.44
-4.07
-1.92
1.26
4.74
3.53
4.62
4.34
Changes in Working Capital
10.63
-1.03
-8.26
-9.65
16.59
-3.26
-16.46
6.92
13.12
-22.13
Cash after chg. in Working capital
20.83
12.27
22.37
14.94
32.61
28.27
15.45
15.83
19.20
-8.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
-5.12
-8.36
-6.86
-2.82
-0.08
0.42
0.00
0.00
-0.01
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