PBT
10.77
8.04
0.81
4.79
1.71
9.05
9.46
7.70
2.93
5.13
Adjustment
17.99
19.50
18.72
18.22
12.75
-3.88
11.23
7.75
7.72
13.82
Changes in Working Capital
-5.10
-0.67
-7.71
10.45
-1.74
-3.29
-0.77
-7.02
0.35
-1.89
Cash after chg. in Working capital
23.66
26.87
11.82
33.46
12.73
1.88
19.91
8.44
11.00
17.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.10
-1.06
-1.08
-1.61
-0.43
-1.82
-2.61
-1.34
-0.54
-1.04
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