PBT
14.67
11.66
12.33
12.06
9.80
8.47
8.65
8.02
6.36
5.71
Adjustment
-0.29
-0.05
-0.70
1.01
2.33
3.30
2.48
2.75
2.46
3.42
Changes in Working Capital
-31.91
-1.37
16.31
-17.09
-5.40
-0.99
0.26
0.34
-0.78
-0.05
Cash after chg. in Working capital
-17.53
10.24
27.94
-4.03
6.73
10.79
11.39
11.11
8.04
9.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.13
-3.54
-3.08
-4.15
-4.14
-2.97
-3.06
-2.90
-2.38
-1.70
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