PBT
3.64
4.23
6.20
5.84
7.11
9.03
14.01
8.26
9.33
8.15
Adjustment
10.25
10.77
9.20
15.10
15.67
18.38
9.21
11.27
9.19
9.64
Changes in Working Capital
5.47
11.79
-10.74
8.69
-6.69
-6.14
-17.49
-3.77
-2.97
-11.84
Cash after chg. in Working capital
19.36
26.79
4.65
29.63
16.10
21.27
5.72
15.77
15.55
5.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
-8.49
-7.22
-7.53
-8.33
-5.34
Tax Paid
-1.58
-1.64
-2.46
-2.65
-3.23
-4.68
-3.43
-3.36
-2.48
-2.25
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