PBT
21.42
16.95
0.34
0.19
0.59
5.11
3.01
1.48
1.15
0.46
Adjustment
13.36
9.89
5.42
6.51
7.41
7.68
6.51
5.62
5.55
4.34
Changes in Working Capital
-20.47
-21.97
-3.06
1.91
-1.45
-9.09
-9.30
-2.65
-1.02
-2.55
Cash after chg. in Working capital
14.31
4.88
2.71
8.62
6.56
3.70
0.23
4.44
5.68
2.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.53
-5.21
0.00
0.00
0.00
-1.04
0.00
0.00
-0.93
0.00
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