PBT
3.82
3.70
0.93
2.61
2.59
4.78
9.27
13.17
8.24
5.16
Adjustment
-0.89
-0.61
-0.96
-1.01
-1.91
-2.10
-1.93
-1.43
-0.74
-0.19
Changes in Working Capital
-0.27
-2.47
1.87
-2.51
1.77
3.01
0.14
1.49
3.20
-3.89
Cash after chg. in Working capital
2.66
0.63
1.83
-0.90
2.44
5.68
7.49
13.24
10.70
1.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.85
-0.63
-0.15
-0.44
-0.65
-1.29
-3.63
-4.28
-3.08
-1.89
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