PBT
9.70
16.48
12.30
7.16
4.63
20.94
10.93
10.21
6.17
7.04
Adjustment
21.10
19.08
20.21
25.29
23.99
23.97
7.07
6.23
-1.18
-0.97
Changes in Working Capital
12.83
-3.59
-10.96
-27.90
-3.26
-16.59
2.69
-10.33
2.76
-1.94
Cash after chg. in Working capital
43.64
31.96
21.54
4.56
25.35
28.32
20.69
6.11
7.76
4.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.77
-2.81
-2.08
-1.21
-0.46
-3.57
-2.83
-2.77
-2.01
-2.40
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