PBT
5.74
3.55
3.36
5.36
3.25
2.55
3.21
2.41
2.27
2.64
Adjustment
11.58
10.40
5.13
6.04
6.71
7.22
5.46
5.66
3.66
3.58
Changes in Working Capital
-5.70
-2.31
-2.42
-2.75
-0.93
1.16
-5.32
-2.09
-0.86
-2.38
Cash after chg. in Working capital
11.61
11.64
6.07
8.65
9.03
10.93
3.36
5.98
5.07
3.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.57
-0.34
-0.68
-1.47
-0.82
-0.80
-0.48
-0.48
-0.53
-0.57
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