PBT
15.30
14.84
11.53
14.07
12.08
9.10
7.12
3.89
3.03
2.48
Adjustment
11.78
11.59
6.47
6.89
4.43
2.94
2.43
2.31
1.04
0.56
Changes in Working Capital
-14.83
-4.31
8.36
-13.55
1.43
-7.65
-8.10
-8.64
1.50
-3.03
Cash after chg. in Working capital
12.25
22.12
26.35
7.41
17.94
4.39
1.46
-2.44
5.57
0.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.87
-0.60
-0.24
Tax Paid
-3.08
-4.52
-5.36
-2.72
-1.89
-1.75
-0.42
0.00
-0.42
0.00
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
-0.23
-0.07
0.00
0.01