PBT
1.59
0.95
0.98
0.69
0.51
9.35
5.75
10.63
6.76
10.04
Adjustment
16.25
16.87
16.08
13.74
15.43
12.54
19.82
20.78
20.82
22.91
Changes in Working Capital
13.29
9.07
-1.66
1.74
-3.47
-17.79
7.21
-10.03
-31.39
-16.56
Cash after chg. in Working capital
31.13
26.89
15.39
16.17
12.47
4.10
32.77
21.38
-3.81
16.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.62
-0.63
-0.92
-0.32
-2.85
-3.12
-2.77
-2.82
-2.02
-2.12
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