PBT
13.68
13.38
14.52
15.30
14.84
11.53
14.07
12.08
9.10
7.12
Adjustment
15.49
12.55
9.27
11.80
11.59
6.47
6.89
4.43
2.94
2.43
Changes in Working Capital
-9.60
-2.77
-21.26
-14.83
-4.31
8.36
-13.55
1.43
-7.65
-8.10
Cash after chg. in Working capital
19.57
23.16
2.53
12.28
22.12
26.35
7.41
17.94
4.39
1.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.54
-6.11
-5.74
-3.08
-4.52
-5.36
-2.72
-1.89
-1.75
-0.42
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
-0.23