PBT
9.04
40.92
35.82
26.41
18.58
15.31
7.15
2.46
-0.67
-2.48
Adjustment
4.75
2.77
3.25
5.96
4.16
6.06
6.92
6.48
6.52
3.96
Changes in Working Capital
10.57
-22.29
-18.81
-9.72
-6.24
-5.55
-7.31
-3.34
-5.01
-2.37
Cash after chg. in Working capital
24.36
21.41
20.27
22.65
16.50
15.81
6.76
5.60
0.84
-0.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.83
-12.46
-7.19
-6.53
-6.20
-4.21
-1.23
-0.04
-0.03
-0.49
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