PBT
10.41
11.35
18.10
15.86
25.20
9.58
6.67
8.01
6.54
9.16
Adjustment
9.68
10.13
3.88
7.62
11.28
7.55
9.88
7.29
5.67
5.14
Changes in Working Capital
14.97
-6.30
-10.66
2.60
4.52
4.85
-0.99
-1.70
-5.89
-0.98
Cash after chg. in Working capital
35.07
15.18
11.31
26.09
41.00
21.98
15.55
13.60
6.32
13.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.34
-4.03
-5.18
-6.74
-5.75
-2.81
-2.36
-3.00
-2.12
-2.93
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
-0.16
-0.14
0.00
0.00
0.00
0.00