PBT
3.55
5.80
4.83
4.15
4.02
3.77
3.56
3.27
2.60
1.77
Adjustment
14.00
13.69
11.21
12.12
13.80
11.84
9.96
7.28
6.47
4.30
Changes in Working Capital
10.54
-14.60
-2.41
-11.68
-14.84
-8.43
-12.84
-3.02
-3.74
-8.37
Cash after chg. in Working capital
28.10
4.90
13.63
4.60
2.98
7.17
0.68
7.52
5.34
-2.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.15
-1.60
-1.35
-1.26
-0.50
-1.17
-0.76
-0.93
-0.91
-0.65
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