PBT
11.07
9.55
8.75
8.12
6.54
5.18
4.98
4.81
3.79
3.40
Adjustment
-0.13
-0.43
-0.34
0.69
0.29
0.33
-0.02
1.13
1.35
1.62
Changes in Working Capital
-1.97
-3.32
-5.47
4.89
-8.52
-4.38
3.98
0.33
2.84
0.74
Cash after chg. in Working capital
8.97
5.81
2.94
13.70
-1.69
1.13
8.94
6.27
7.99
5.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.33
-0.48
-0.74
Tax Paid
-2.68
-2.80
-2.16
-2.35
-1.93
-1.27
-1.73
-1.63
-1.32
-1.15
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