PBT
17.80
19.50
18.89
16.73
19.43
25.86
19.21
22.51
19.16
28.20
Adjustment
-1.61
-3.27
-3.32
-1.66
-1.38
-2.38
-1.95
-0.51
0.41
0.11
Changes in Working Capital
-23.49
3.15
-9.46
-7.18
-9.10
-2.15
-3.67
23.84
-17.10
-0.24
Cash after chg. in Working capital
-7.29
19.39
6.11
7.89
8.96
21.33
13.59
45.83
2.47
28.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.36
-3.80
-2.95
-4.46
-4.93
-6.79
-3.51
-4.70
-8.13
-11.67
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
-0.01