PBT
9.38
10.63
5.94
2.45
2.99
3.48
2.94
1.20
2.23
0.65
Adjustment
0.16
0.18
1.34
0.08
0.74
0.55
-0.21
-0.10
0.80
0.47
Changes in Working Capital
-4.06
-7.77
0.14
0.07
0.84
-1.61
1.91
-3.66
-1.86
3.09
Cash after chg. in Working capital
5.48
3.04
7.42
2.60
4.58
2.42
4.64
-2.56
1.17
4.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.15
-2.75
-1.28
-0.82
-1.41
-0.99
-0.49
-1.00
-0.22
-0.12
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
-0.01
-0.01