PBT
13.67
7.94
6.40
5.33
10.60
10.73
0.66
4.55
6.45
3.24
Adjustment
-5.62
-1.18
-1.97
-2.69
-3.62
-6.71
-1.32
-0.59
-2.82
-2.51
Changes in Working Capital
5.78
-1.64
10.81
0.60
-3.65
16.05
6.25
-10.12
0.62
13.33
Cash after chg. in Working capital
13.83
5.12
15.25
3.24
3.33
20.06
5.59
-6.17
4.25
14.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.53
-2.01
-1.35
-3.06
-3.34
-0.88
-0.25
-1.21
0.37
-0.71
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