PBT
9.68
16.09
12.45
14.59
12.63
11.25
8.88
9.60
9.20
9.37
Adjustment
1.82
5.54
4.87
2.34
2.24
1.04
0.58
0.43
0.14
-1.47
Changes in Working Capital
5.18
10.95
2.77
-13.20
-16.98
-16.35
-3.49
-4.52
-2.98
-7.03
Cash after chg. in Working capital
16.68
32.58
20.09
3.73
-2.11
-4.05
5.96
5.51
6.36
0.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.03
-3.94
-2.61
-3.26
-2.90
-2.58
-2.11
-1.89
-2.05
-1.61
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