PBT
1.87
2.35
2.57
2.78
2.73
2.54
7.63
3.71
-6.95
5.99
Adjustment
6.64
7.80
7.13
5.82
5.98
7.16
8.84
9.63
9.70
10.41
Changes in Working Capital
6.09
-3.21
-5.21
-10.96
-8.01
0.58
-3.22
-4.53
15.02
-9.68
Cash after chg. in Working capital
14.61
6.94
4.50
-2.36
0.70
10.28
13.25
8.82
17.77
6.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.31
-0.51
-0.51
-0.61
-0.66
-0.52
-1.53
-0.78
-0.03
-1.21
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