PBT
7.14
5.92
5.49
1.32
5.32
6.98
3.46
4.95
15.79
6.01
Adjustment
11.11
11.36
10.09
10.47
12.30
18.50
18.66
20.47
21.32
27.26
Changes in Working Capital
-5.24
5.62
-27.22
13.87
24.53
8.28
-23.35
33.63
-7.13
6.60
Cash after chg. in Working capital
13.01
22.90
-11.64
25.66
42.15
33.76
-1.23
59.05
29.98
39.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.60
-3.29
-0.98
-0.94
-0.49
-0.01
-1.13
-5.62
-3.15
-1.32
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