PBT
11.44
14.64
7.78
6.43
5.02
6.93
3.89
2.49
5.99
8.19
Adjustment
4.42
4.63
5.23
4.95
5.50
5.37
5.34
5.82
6.89
2.35
Changes in Working Capital
6.38
-8.13
-14.97
11.63
-4.20
-0.05
2.86
-7.43
-2.98
-0.11
Cash after chg. in Working capital
22.25
11.14
-1.96
23.01
6.32
12.24
12.09
0.89
9.90
10.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.69
-4.61
-2.40
-2.10
-1.89
-1.74
-0.80
-0.81
-1.23
-2.50
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