PBT
6.02
17.90
13.30
13.58
12.60
12.40
8.20
5.29
0.76
0.18
Adjustment
4.90
5.66
6.11
3.07
5.30
4.61
4.36
4.28
4.54
3.92
Changes in Working Capital
10.15
-1.40
-7.72
-4.84
-10.40
-1.08
-1.93
-5.99
-3.34
-1.47
Cash after chg. in Working capital
21.07
22.16
11.69
11.80
7.50
15.93
10.63
3.59
1.96
2.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.59
-6.37
-2.75
-5.37
-3.92
-3.78
-1.22
-0.62
-0.04
-0.03
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