PBT
25.58
21.84
18.90
20.85
6.90
1.42
0.84
0.51
-0.71
-2.56
Adjustment
5.14
3.98
3.44
2.78
1.96
2.57
3.22
3.91
3.74
4.31
Changes in Working Capital
-20.93
-14.34
-5.99
-7.57
-6.19
5.39
1.01
-0.24
1.43
0.87
Cash after chg. in Working capital
9.79
11.47
16.35
16.06
2.67
9.39
5.07
4.18
4.46
2.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.12
-5.11
-4.85
-6.14
-1.40
0.00
0.00
-0.09
0.00
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
0.00
0.00
0.00
0.00