PBT
6.88
-3.67
10.74
31.83
26.43
10.03
-7.31
26.13
6.53
2.51
Adjustment
22.00
22.07
21.59
14.14
12.86
18.22
17.64
13.36
14.85
8.01
Changes in Working Capital
6.58
11.97
5.29
-27.15
-4.90
-8.81
14.71
-17.34
-0.88
-9.28
Cash after chg. in Working capital
35.46
30.37
37.62
18.83
34.39
19.44
25.04
22.15
20.51
1.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.36
-2.57
-11.48
-7.88
-5.46
-2.60
-2.01
-7.83
-0.50
-1.85
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
1.48
-0.49
1.66