PBT
16.37
28.54
21.39
13.19
10.07
7.55
4.02
3.15
3.02
4.59
Adjustment
28.41
25.46
19.93
23.14
23.08
18.24
14.04
13.04
13.11
10.51
Changes in Working Capital
-37.19
2.71
-31.32
5.69
-30.60
2.29
-18.69
-12.72
-12.83
-9.14
Cash after chg. in Working capital
7.59
56.72
10.00
42.02
2.55
28.08
-0.63
3.48
3.29
5.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.40
-4.71
-4.92
-2.82
-1.76
-1.86
-1.21
-1.29
-0.81
-1.90
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