PBT
3.77
4.85
5.00
4.96
3.76
3.22
3.06
2.79
4.53
4.87
Adjustment
4.16
7.20
5.33
2.59
2.16
2.41
3.20
0.23
2.79
1.98
Changes in Working Capital
18.47
7.56
12.07
-12.12
-0.49
-7.32
-3.96
-1.55
-7.29
0.66
Cash after chg. in Working capital
26.41
19.61
22.40
-4.56
5.42
-1.69
2.30
1.47
0.03
7.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-0.90
-0.65
-0.60
-0.10
-0.10
-0.18
-0.73
-0.43
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