PBT
4.81
3.84
2.18
3.55
5.80
4.83
4.15
4.02
3.77
3.56
Adjustment
12.43
12.57
12.95
14.00
13.69
11.21
12.12
13.80
11.84
9.96
Changes in Working Capital
1.15
-23.52
-17.74
10.54
-14.60
-2.41
-11.68
-14.84
-8.43
-12.84
Cash after chg. in Working capital
18.39
-7.12
-2.61
28.10
4.90
13.63
4.60
2.98
7.17
0.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.21
-1.17
-0.75
-0.15
-1.60
-1.35
-1.26
-0.50
-1.17
-0.76
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