PBT
4.69
11.79
14.49
1.33
17.12
7.29
1.16
-7.46
5.37
0.37
Adjustment
6.20
5.73
5.67
4.01
9.31
9.62
14.87
20.81
13.29
14.38
Changes in Working Capital
-7.08
-13.05
-1.03
-1.96
40.33
7.59
17.12
8.45
8.76
2.55
Cash after chg. in Working capital
3.80
4.47
19.13
3.38
66.77
24.50
33.14
21.79
27.42
17.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.21
-5.59
-1.27
-2.66
-3.90
-0.44
-0.95
-2.02
-4.33
-0.80
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