PBT
5.46
5.47
4.18
4.93
4.90
4.40
3.81
2.45
2.21
1.98
Adjustment
6.92
7.16
7.25
6.60
5.76
4.99
3.65
4.81
4.50
5.39
Changes in Working Capital
13.20
-7.78
-4.56
-2.38
-5.29
-7.20
-8.22
-5.80
-4.50
-7.06
Cash after chg. in Working capital
25.59
4.86
6.87
9.14
5.37
2.19
-0.76
1.47
2.21
0.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.43
-1.39
-1.55
-1.70
-1.51
-1.60
-1.35
-0.70
-0.70
-0.43
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
-0.29