PBT
9.57
12.19
1.97
6.49
4.06
2.95
10.08
4.26
3.04
4.96
Adjustment
-4.39
-4.25
1.16
-0.86
0.44
-0.08
-0.39
0.11
3.81
1.63
Changes in Working Capital
0.47
-0.41
0.85
14.62
-0.19
12.77
-7.24
6.87
-8.19
-7.49
Cash after chg. in Working capital
5.65
7.53
3.97
20.25
4.31
15.64
2.44
11.24
-1.35
-0.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.70
-1.43
-1.35
-1.21
-0.84
-0.78
-2.04
-0.95
-1.10
-1.71
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