PBT
21.85
5.83
18.13
13.67
5.74
3.55
3.36
5.36
3.25
2.55
Adjustment
12.94
16.44
18.09
13.37
11.58
10.40
5.13
6.04
6.71
7.22
Changes in Working Capital
-0.88
7.21
-5.24
-18.41
-5.70
-2.31
-2.42
-2.75
-0.93
1.16
Cash after chg. in Working capital
33.91
29.47
30.97
8.63
11.61
11.64
6.07
8.65
9.03
10.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.20
-2.49
-6.14
-2.61
-1.57
-0.34
-0.68
-1.47
-0.82
-0.80
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