PBT
6.91
6.82
10.73
8.46
7.69
7.07
6.44
4.18
3.89
4.53
Adjustment
4.70
5.44
4.69
5.48
3.13
3.07
2.04
1.77
2.26
-5.62
Changes in Working Capital
-4.13
2.73
-5.49
-6.35
4.64
-34.50
-8.83
-22.06
-4.72
-26.66
Cash after chg. in Working capital
7.48
15.00
9.92
7.59
15.46
-24.36
-0.35
-16.11
1.42
-27.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.36
-3.33
-3.08
-2.54
-2.54
-2.36
-2.14
-1.29
-1.23
-1.45
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