PBT
7.34
10.25
5.34
3.01
4.68
2.49
5.75
8.71
7.80
12.86
Adjustment
1.38
2.17
2.41
2.08
2.11
1.75
1.21
0.56
1.13
-1.09
Changes in Working Capital
13.91
-6.42
-11.47
-1.87
2.91
-3.68
-3.55
-2.27
-4.93
-5.48
Cash after chg. in Working capital
22.64
6.00
-3.72
3.21
9.70
0.57
3.40
7.01
4.00
6.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.72
-2.41
-1.51
-1.62
-1.61
-1.16
-2.01
-3.16
-2.52
-3.47
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