PBT
21.84
30.53
8.14
12.59
11.84
-13.62
-3.27
35.09
50.10
34.33
Adjustment
2.90
10.42
10.67
10.80
13.61
13.19
18.29
14.70
15.32
10.04
Changes in Working Capital
4.61
-11.32
-2.40
-7.34
-7.46
7.30
13.46
-15.87
-33.66
-29.72
Cash after chg. in Working capital
29.35
29.63
16.41
16.06
18.00
6.86
28.48
33.92
31.76
14.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.94
Tax Paid
-6.36
-8.93
-3.20
-3.85
-0.06
-0.05
-4.59
-19.41
-0.06
0.00
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
3.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.51