PBT
9.21
12.02
9.69
5.98
9.47
12.85
11.50
8.84
3.24
4.77
Adjustment
2.19
-6.35
-3.73
1.15
-1.78
-0.48
-1.07
-3.95
-0.36
-2.50
Changes in Working Capital
2.49
-1.15
6.42
0.85
3.57
0.12
-0.32
7.98
2.03
5.60
Cash after chg. in Working capital
13.89
4.52
12.38
7.99
11.26
12.49
10.10
12.87
4.91
7.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.31
-0.01
0.00
Tax Paid
-2.23
-1.72
-1.32
-1.53
-2.34
-3.25
-2.97
-1.88
-0.95
-0.58
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