PBT
5.69
7.90
6.20
5.60
12.47
7.50
3.41
0.16
6.34
11.64
Adjustment
12.17
13.13
14.30
15.94
6.50
17.44
19.61
24.33
21.09
22.60
Changes in Working Capital
-4.77
1.93
-1.74
-1.60
5.38
43.73
-13.68
-2.10
-17.14
12.80
Cash after chg. in Working capital
13.08
22.96
18.76
19.94
24.35
68.68
9.34
22.39
10.28
47.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.28
-1.41
-1.26
-2.29
-2.18
-2.21
-0.71
-0.02
0.00
-0.11
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