PBT
16.89
17.33
18.10
16.75
16.60
17.35
13.90
6.36
0.48
0.44
Adjustment
10.67
8.56
7.04
3.43
2.81
2.24
4.28
4.88
5.12
4.38
Changes in Working Capital
-24.74
-32.52
-17.13
-2.74
-3.35
-11.29
-23.14
-7.65
0.61
-8.09
Cash after chg. in Working capital
2.82
-6.62
8.01
17.44
16.06
8.30
-4.95
3.59
6.21
-3.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.06
3.12
-3.20
-4.46
-4.35
-4.00
-0.50
0.00
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