PBT
9.69
10.21
16.97
10.06
7.85
13.01
8.40
19.00
12.62
7.53
Adjustment
-1.67
-3.84
-11.79
-5.41
-3.48
-3.00
-2.72
-1.22
0.09
0.02
Changes in Working Capital
0.44
0.49
-2.58
0.17
-2.33
0.42
-6.47
2.26
-10.44
-3.92
Cash after chg. in Working capital
8.46
6.86
2.61
4.83
2.04
10.43
-0.79
20.04
2.26
3.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.11
-1.99
-3.25
-2.06
-1.71
-2.89
-1.88
-3.75
-2.60
-0.84
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
-1.00
-1.00
-1.00
0.00
0.00
0.00