PBT
4.62
4.85
4.00
4.78
4.55
4.95
4.93
4.94
5.57
3.97
Adjustment
7.46
7.67
9.04
11.83
12.35
11.53
13.74
13.97
10.71
12.68
Changes in Working Capital
9.63
-4.03
-16.94
4.20
12.67
-5.52
2.88
2.71
-8.94
-4.42
Cash after chg. in Working capital
21.71
8.50
-3.89
20.82
29.57
10.97
21.56
21.62
7.35
12.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.20
-1.30
-1.28
-1.37
-1.62
-1.78
-1.66
-0.89
-1.29
-1.30
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
-0.12
-0.15
0.02
0.00
0.01