PBT
6.82
10.73
8.46
7.69
7.07
6.44
4.18
3.89
4.53
2.63
Adjustment
5.44
4.69
5.48
3.13
3.07
2.04
1.77
2.26
-5.62
-2.28
Changes in Working Capital
2.73
-5.49
-6.35
4.64
-34.50
-8.83
-22.06
-4.72
-26.66
-12.95
Cash after chg. in Working capital
15.00
9.92
7.59
15.46
-24.36
-0.35
-16.11
1.42
-27.75
-12.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.33
-3.08
-2.54
-2.54
-2.36
-2.14
-1.29
-1.23
-1.45
-0.53
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