PBT
18.22
11.59
15.06
8.12
5.81
4.18
4.09
2.69
0.05
0.49
Adjustment
14.36
10.02
10.46
8.57
6.82
6.05
4.26
2.83
1.06
0.08
Changes in Working Capital
1.93
-27.81
-14.10
-12.09
-15.43
-13.28
-8.79
-4.42
-6.52
0.52
Cash after chg. in Working capital
34.51
-6.20
11.43
4.61
-2.79
-3.06
-0.44
1.11
-5.41
1.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.20
-2.60
-3.41
-2.69
-1.93
-1.32
-1.37
-0.84
-0.02
-0.02
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