PBT
9.20
10.60
9.20
10.24
11.10
12.23
13.33
10.53
6.57
0.49
Adjustment
1.50
0.30
0.22
0.27
0.21
0.12
0.22
0.46
0.32
0.09
Changes in Working Capital
21.26
1.53
15.25
19.11
-10.06
244.96
-105.50
-144.39
-90.86
-53.82
Cash after chg. in Working capital
31.97
12.42
24.66
29.62
1.25
257.31
-91.95
-133.39
-83.97
-53.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.15
-2.07
-4.02
-4.66
-2.72
-3.71
-4.02
-2.97
-1.72
-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