PBT
10.33
15.37
7.35
12.11
12.35
8.60
5.04
1.39
1.13
1.46
Adjustment
5.40
5.77
3.90
5.57
5.18
4.25
3.58
4.84
3.25
3.87
Changes in Working Capital
2.17
-20.04
-3.83
-3.13
-15.00
-28.18
-7.07
-4.06
-6.11
-2.01
Cash after chg. in Working capital
17.91
1.10
7.42
14.55
2.53
-15.32
1.55
2.17
-1.73
3.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.64
-3.95
-1.74
-3.54
-3.63
-3.49
-1.30
-0.72
-0.37
-1.00
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