PBT
14.80
12.38
7.19
7.84
6.22
6.15
5.64
5.04
4.72
4.36
Adjustment
4.03
3.47
8.30
9.59
10.64
9.56
8.19
9.17
9.01
9.22
Changes in Working Capital
-0.07
-16.86
7.02
-1.13
7.80
-2.51
1.71
-8.14
2.44
-0.77
Cash after chg. in Working capital
18.76
-1.01
22.52
16.29
24.67
13.20
15.54
6.06
16.16
12.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.12
-1.94
-6.78
-1.84
-1.34
-1.84
-2.41
-1.37
-1.25
-0.39
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
-0.02