PBT
15.38
11.32
7.08
5.31
7.36
7.12
5.42
0.77
0.49
0.53
Adjustment
2.92
3.39
2.41
2.31
2.59
1.45
1.56
1.18
0.78
0.75
Changes in Working Capital
4.62
-3.67
-8.42
-4.31
-0.01
-0.36
-5.69
0.65
-0.73
0.50
Cash after chg. in Working capital
22.92
11.04
1.07
3.31
9.94
8.21
1.29
2.59
0.54
1.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.86
-2.84
-1.81
-1.58
-1.94
-2.12
-1.84
-0.24
-0.16
-0.18
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
0.01
0.03
0.04
0.06
0.00
0.00
0.00
0.00
0.00
0.00