PBT
8.38
6.14
8.21
5.55
6.73
4.83
2.38
1.66
0.71
1.52
Adjustment
9.23
8.89
7.68
7.51
9.43
2.94
3.32
5.05
4.16
2.89
Changes in Working Capital
-7.15
5.76
-4.99
2.36
3.25
6.66
-5.79
-0.64
1.18
0.44
Cash after chg. in Working capital
10.46
20.78
10.90
15.42
19.42
14.42
-0.09
6.06
6.05
4.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.25
-2.28
-1.17
-1.39
-1.54
0.00
0.00
-0.69
-0.56
-0.60
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