PBT
5.75
5.40
7.66
6.98
8.50
11.06
10.08
6.08
5.71
5.95
Adjustment
-2.33
-2.25
-3.33
-1.58
-1.95
-4.85
-1.59
-0.56
-1.05
-3.12
Changes in Working Capital
-0.38
-0.67
4.40
-0.14
1.03
-1.51
-0.29
1.15
-0.33
1.88
Cash after chg. in Working capital
3.04
2.48
8.73
5.26
7.58
4.70
8.21
6.67
4.34
4.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.38
-1.06
-2.16
-1.46
-2.17
-1.63
-2.07
-1.36
-0.83
-1.52
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
0.19
1.46