PBT
7.59
6.64
5.93
3.64
4.23
6.20
5.84
7.11
9.03
14.01
Adjustment
8.99
8.19
9.87
10.25
10.77
9.20
15.10
15.67
18.38
9.21
Changes in Working Capital
5.97
7.74
-10.99
5.47
11.79
-10.74
8.69
-6.69
-6.14
-17.49
Cash after chg. in Working capital
22.55
22.56
4.81
19.36
26.79
4.65
29.63
16.10
21.27
5.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.49
-7.22
Tax Paid
-1.23
-1.35
-0.58
-1.58
-1.64
-2.46
-2.65
-3.23
-4.68
-3.43
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