PBT
14.86
16.18
14.23
16.05
20.36
16.45
15.00
20.36
12.97
21.19
Adjustment
15.05
15.40
14.77
13.34
13.49
12.16
21.76
22.46
23.45
23.82
Changes in Working Capital
-19.76
-5.08
-23.68
2.28
-15.27
11.08
6.75
19.89
-11.71
-25.79
Cash after chg. in Working capital
10.15
26.50
5.32
31.67
18.58
39.69
43.51
62.72
24.71
19.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.63
-2.84
-2.79
-3.57
-2.90
-3.00
-0.81
0.17
-6.49
-4.78
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