PBT
2.75
9.76
9.56
6.87
5.02
3.39
2.37
1.30
1.17
0.96
Adjustment
8.91
6.19
6.53
2.91
1.40
1.11
0.84
1.41
1.22
1.39
Changes in Working Capital
0.59
-10.51
-16.81
6.47
9.68
-12.17
-6.47
3.25
0.97
0.24
Cash after chg. in Working capital
12.25
5.44
-0.72
16.24
16.10
-7.67
-3.27
5.97
3.36
2.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.01
-2.98
-1.55
-2.36
-1.22
-0.51
-0.82
-0.30
-0.31
-0.21
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