PBT
7.75
5.02
7.00
7.29
3.83
0.71
2.05
1.70
0.18
0.34
Adjustment
7.11
7.49
7.02
8.56
6.42
7.97
9.20
9.05
9.74
10.86
Changes in Working Capital
-4.71
-7.01
0.15
-3.95
-2.68
11.11
-16.09
1.99
-1.52
-12.70
Cash after chg. in Working capital
10.15
5.50
14.17
11.90
7.57
19.79
-4.84
12.73
8.40
-1.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.93
-1.44
-2.13
-2.40
-0.89
-0.20
-0.80
-0.90
-0.33
-0.34
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