PBT
9.74
6.75
7.51
8.66
10.63
11.28
7.00
3.55
3.94
3.14
Adjustment
8.82
8.48
7.75
7.00
6.36
0.53
0.56
0.48
0.88
1.73
Changes in Working Capital
-1.78
-12.67
-0.24
-2.26
-0.53
-17.63
21.09
0.52
4.02
-0.61
Cash after chg. in Working capital
16.79
2.56
15.02
13.40
16.46
-5.83
28.65
4.55
8.83
4.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.74
-1.24
-1.26
-1.93
-2.42
-1.39
-1.36
-0.75
-0.37
-0.20
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