PBT
12.35
22.39
15.83
9.26
6.05
1.95
2.75
2.84
2.35
2.06
Adjustment
-1.45
-1.18
-0.28
0.27
0.61
0.66
0.49
0.54
0.40
0.52
Changes in Working Capital
-10.83
0.66
-3.24
4.37
5.35
-2.27
3.03
0.57
-1.35
-2.01
Cash after chg. in Working capital
0.08
21.87
12.31
13.90
12.01
0.34
6.28
3.94
1.39
0.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.08
-6.00
-4.03
-2.17
-1.68
-0.47
-0.98
-0.84
-0.71
-0.52
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
-0.76
0.00
0.00
0.00
0.00
0.00