PBT
2.55
9.07
8.50
9.75
5.35
6.15
6.34
7.62
7.38
4.65
Adjustment
9.47
7.12
6.24
5.87
11.45
8.70
9.41
8.90
8.80
9.38
Changes in Working Capital
-0.25
-3.29
-2.06
-0.12
2.55
-2.24
-1.31
0.48
-0.83
-5.40
Cash after chg. in Working capital
11.76
12.91
12.68
15.51
19.35
12.60
14.44
17.00
15.36
8.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.65
-2.66
-2.96
-3.04
-2.59
-1.81
-1.48
-1.98
-1.85
-1.58
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