PBT
6.22
6.15
5.64
5.04
4.72
4.36
3.31
3.21
3.42
8.63
Adjustment
10.64
9.56
8.19
9.17
9.01
9.22
8.94
6.07
6.13
5.36
Changes in Working Capital
7.80
-2.51
1.71
-8.14
2.44
-0.77
-4.41
8.24
-2.47
-9.33
Cash after chg. in Working capital
24.67
13.20
15.54
6.06
16.16
12.80
7.84
17.52
7.08
4.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.34
-1.84
-2.41
-1.37
-1.25
-0.39
-0.65
-1.55
-2.83
-1.20
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
-0.02
-0.03
-0.26
-0.05
-0.06