PBT
5.73
9.32
8.55
12.06
9.80
-9.08
4.41
8.45
8.59
5.18
Adjustment
24.61
21.54
18.85
13.99
17.43
16.69
15.67
15.08
14.73
11.21
Changes in Working Capital
-7.95
2.23
-21.52
5.64
-16.89
14.27
-6.16
-9.69
-15.56
-14.32
Cash after chg. in Working capital
22.39
33.09
5.88
31.69
10.34
21.89
13.92
13.84
7.77
2.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.08
-4.54
-0.50
-1.12
-0.11
-0.17
-2.38
-1.27
-1.40
-0.80
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