PBT
10.58
18.43
4.99
7.50
4.37
3.55
1.42
4.50
2.77
3.34
Adjustment
11.72
9.40
8.63
9.90
10.18
11.36
10.23
8.23
7.29
7.14
Changes in Working Capital
-2.64
-6.36
-1.73
-1.68
1.35
1.71
0.28
-4.30
3.57
-5.46
Cash after chg. in Working capital
19.66
21.47
11.89
15.72
15.89
16.62
11.94
8.43
13.62
5.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.15
-4.03
-0.83
-1.42
-0.86
-0.66
-0.36
-0.32
-0.56
-0.69
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