PBT
10.20
6.26
5.07
2.33
1.67
2.93
2.99
1.64
2.11
1.22
Adjustment
-4.08
-3.08
-2.48
-2.29
-1.46
-1.08
-1.31
-0.90
-1.00
-0.86
Changes in Working Capital
-7.99
39.67
32.70
17.71
-2.87
6.93
-5.05
0.13
4.32
3.72
Cash after chg. in Working capital
-1.87
42.85
35.29
17.75
-2.65
8.79
-3.37
0.87
5.43
4.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.52
-1.97
-1.48
-0.54
-0.57
-0.99
-0.95
-0.80
-0.74
-0.27
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
0.30
0.00
0.00