PBT
12.03
9.77
9.37
7.72
6.36
5.98
4.91
2.83
2.50
2.38
Adjustment
9.08
7.51
6.12
6.04
3.18
4.07
4.12
4.26
3.40
3.90
Changes in Working Capital
-18.48
-21.39
-19.62
8.53
-4.02
-7.22
-11.70
-4.98
-2.72
-5.71
Cash after chg. in Working capital
2.64
-4.10
-4.13
22.29
5.52
2.83
-2.68
2.10
3.18
0.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.00
-1.22
-1.83
-1.84
-1.14
-1.72
-1.05
-0.49
-0.26
-0.31
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