PBT
21.47
15.75
7.28
13.26
5.93
5.89
5.35
5.32
5.31
4.55
Adjustment
13.43
13.88
13.24
8.26
6.34
6.43
1.88
1.82
2.17
1.41
Changes in Working Capital
-16.20
-11.27
0.91
-11.33
-0.02
-5.65
-1.19
-19.00
6.09
9.65
Cash after chg. in Working capital
18.70
18.36
21.43
10.19
12.25
6.67
6.04
-11.86
13.57
15.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
3.29
4.75
0.00
0.00
Tax Paid
-4.26
-3.00
-2.21
-2.11
-1.21
-1.08
-1.07
-1.06
-1.05
-1.12
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