PBT
9.12
15.51
18.05
24.89
17.40
12.21
9.93
7.57
7.08
5.25
Adjustment
1.07
0.88
0.58
0.16
0.20
1.30
0.22
0.53
1.06
1.33
Changes in Working Capital
-13.39
-12.59
0.46
-5.28
-6.05
-9.83
-6.37
-4.45
-3.87
-1.77
Cash after chg. in Working capital
-3.20
3.79
19.09
19.77
11.55
3.68
3.79
3.66
4.27
4.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.66
-4.68
-5.62
-8.99
-5.42
-2.23
-1.92
-2.94
-0.69
-1.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.62
Extra & Other Items
0.00
0.00
0.00
0.00
-1.07
-1.07
-0.84
-0.62
-0.62
0.00