PBT
22.83
24.18
20.10
11.87
13.53
18.25
14.56
17.24
10.66
10.92
Adjustment
-2.43
-2.23
-1.13
0.35
-1.49
-2.66
-2.63
-2.23
-2.15
-0.85
Changes in Working Capital
-1.71
0.51
-15.21
10.29
4.85
-16.21
6.20
-2.30
1.45
-3.21
Cash after chg. in Working capital
18.69
22.45
3.76
22.51
16.89
-0.62
18.13
12.72
9.97
6.85
Interest Paid
0.00
0.00
0.00
0.00
-0.02
-0.03
-0.07
-0.17
-0.01
0.00
Tax Paid
-5.44
-7.67
-5.33
-2.58
-4.55
-6.16
-5.24
-5.83
-3.19
-3.90
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