PBT
15.47
14.99
14.04
14.32
2.44
2.29
2.20
1.51
1.05
1.23
Adjustment
1.25
2.20
1.51
1.66
2.61
2.70
3.36
3.42
3.15
2.90
Changes in Working Capital
19.21
-18.23
-20.89
-8.24
-7.25
4.02
-14.69
-5.93
-5.80
7.04
Cash after chg. in Working capital
35.93
-1.05
-5.35
7.75
-2.20
9.01
-9.13
-1.00
-1.60
11.18
Interest Paid
0.00
0.00
-0.83
-0.75
-1.49
-1.54
-2.14
-2.20
-2.24
0.00
Tax Paid
-3.51
-4.83
-3.94
-1.46
-0.78
-1.12
-0.75
-0.38
-0.39
-0.29
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