PBT
1.07
1.86
3.31
3.35
3.52
4.52
10.08
6.44
1.20
10.32
Adjustment
21.00
18.25
19.14
19.51
15.45
18.92
22.94
22.51
20.39
18.82
Changes in Working Capital
-11.54
-6.90
-0.47
4.03
-1.93
36.17
-43.37
-17.12
22.84
-42.19
Cash after chg. in Working capital
10.54
13.21
21.98
26.89
17.04
59.60
-10.35
11.83
44.43
-13.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.57
-0.46
-0.55
-0.61
-1.66
-1.86
-1.94
-1.16
-1.78
-1.06
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