PBT
9.97
7.14
5.92
5.49
1.32
5.32
6.98
3.46
4.95
15.79
Adjustment
9.82
11.11
11.36
10.09
10.47
12.30
18.50
18.66
20.47
21.32
Changes in Working Capital
7.94
-5.24
5.62
-27.22
13.87
24.53
8.28
-23.35
33.63
-7.13
Cash after chg. in Working capital
27.73
13.01
22.90
-11.64
25.66
42.15
33.76
-1.23
59.05
29.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.90
-2.60
-3.29
-0.98
-0.94
-0.49
-0.01
-1.13
-5.62
-3.15
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