PBT
6.79
3.99
1.28
1.02
2.60
4.15
6.00
5.68
4.98
4.30
Adjustment
8.35
5.73
5.62
5.57
5.85
6.16
6.36
6.05
5.02
5.07
Changes in Working Capital
1.82
-5.01
-0.79
-5.97
0.51
-0.45
-4.93
-4.21
-4.46
-3.97
Cash after chg. in Working capital
16.95
4.70
6.10
0.62
8.96
9.86
7.42
7.52
5.54
5.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.05
-0.76
-0.40
-0.50
-0.49
-1.15
-0.91
-0.62
-0.69
-0.61
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