PBT
15.82
10.20
6.55
4.81
3.84
2.18
3.55
5.80
4.83
4.15
Adjustment
13.49
13.85
14.07
12.43
12.57
12.95
14.00
13.69
11.21
12.12
Changes in Working Capital
-19.27
-8.75
-10.06
1.15
-23.52
-17.74
10.54
-14.60
-2.41
-11.68
Cash after chg. in Working capital
10.03
15.29
10.57
18.39
-7.12
-2.61
28.10
4.90
13.63
4.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.98
-2.57
-1.65
-1.21
-1.17
-0.75
-0.15
-1.60
-1.35
-1.26
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