PBT
4.93
7.02
5.69
6.36
5.72
4.72
2.71
1.35
3.65
1.55
Adjustment
5.22
4.27
4.13
-0.33
-0.24
-0.68
2.51
0.56
2.42
0.66
Changes in Working Capital
4.22
1.72
-6.92
0.60
-1.49
0.35
0.43
-5.66
-11.50
-0.21
Cash after chg. in Working capital
14.37
13.01
2.91
6.63
3.99
4.39
5.65
-3.75
-5.43
2.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.15
-1.78
-1.58
-0.39
-0.28
-0.57
-0.50
0.00
0.00
0.00
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
-0.78
-0.42
0.23