PBT
15.36
16.83
15.42
14.79
10.52
12.65
12.24
11.08
9.62
7.26
Adjustment
15.38
11.90
10.47
9.30
5.70
5.39
3.47
3.81
4.74
2.45
Changes in Working Capital
-21.74
-36.90
-13.62
-9.40
-5.46
-5.57
-14.56
-2.93
-11.23
4.15
Cash after chg. in Working capital
9.00
-8.16
12.27
14.69
10.76
12.46
1.14
11.96
3.14
13.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.19
-4.64
-3.81
-3.64
-4.16
-4.30
-4.35
-3.92
-3.25
-2.24
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
-0.01