PBT
13.88
22.30
20.00
11.55
9.71
10.40
6.74
-0.34
13.45
8.53
Adjustment
18.31
11.67
9.32
11.31
12.83
15.51
13.33
12.74
10.37
8.10
Changes in Working Capital
-1.69
1.35
-10.91
0.55
-0.49
-2.24
-7.04
-1.55
-2.24
-4.80
Cash after chg. in Working capital
30.51
35.32
18.41
23.41
22.04
23.67
13.03
10.85
21.58
11.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.81
-8.34
-3.55
-4.26
-4.12
-3.48
-1.84
-0.49
-5.25
-1.47
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