PBT
9.36
8.61
7.74
5.31
10.85
10.92
9.63
7.33
4.96
4.54
Adjustment
17.63
15.82
9.15
7.31
5.16
6.42
7.16
7.05
6.61
4.52
Changes in Working Capital
-4.73
-13.05
-1.02
-2.88
-19.26
-8.83
-5.62
-1.61
-10.11
-7.31
Cash after chg. in Working capital
22.26
11.38
15.87
9.73
-3.25
8.51
11.18
12.77
1.46
1.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-2.52
-3.25
-3.20
-1.90
-4.42
-3.31
-3.34
-1.91
-1.19
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