PBT
9.96
21.78
29.87
20.31
15.12
10.94
7.52
6.54
3.35
4.39
Adjustment
-1.62
-2.41
-1.03
-0.87
-0.54
-0.36
-0.07
-0.06
0.40
0.55
Changes in Working Capital
14.42
-7.75
7.63
-8.57
-2.13
0.40
-2.09
-4.85
-0.61
0.20
Cash after chg. in Working capital
22.76
11.62
36.46
10.87
12.46
10.97
5.36
1.63
3.13
5.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.38
-6.45
-11.32
-6.31
-5.37
-3.60
-2.42
-2.01
-0.94
-1.47
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