PBT
25.42
21.63
17.83
10.54
6.93
9.14
5.57
4.50
2.57
4.32
Adjustment
-3.86
1.39
1.81
1.19
1.07
1.47
2.19
2.60
2.92
3.10
Changes in Working Capital
-11.10
7.35
-13.37
-1.95
7.86
25.64
-2.01
1.82
1.14
-0.55
Cash after chg. in Working capital
10.46
30.37
6.26
9.77
15.86
36.25
5.75
8.92
6.62
6.86
Interest Paid
0.00
0.00
-0.27
-0.16
-0.22
-0.54
-1.09
-1.27
-1.75
-1.86
Tax Paid
-5.20
-6.15
-3.90
-2.80
-1.58
-0.89
-1.48
-1.20
-1.14
-1.59
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