PBT
11.05
11.37
5.24
5.21
8.68
5.87
6.34
5.84
7.16
3.72
Adjustment
6.98
-0.76
0.01
-0.18
-0.94
-1.33
-1.42
-1.25
-2.24
-0.65
Changes in Working Capital
-18.07
0.82
2.53
0.48
-0.40
-1.96
-0.11
0.59
4.11
7.02
Cash after chg. in Working capital
-0.04
11.43
7.77
5.51
7.34
2.58
4.80
5.18
9.03
10.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.21
-3.42
-2.78
-2.64
-2.45
-2.18
-1.77
-2.02
-2.13
-0.19
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