PBT
8.06
6.31
2.84
1.65
1.31
1.03
0.84
0.74
1.45
1.14
Adjustment
8.08
5.87
4.30
3.34
3.14
3.15
2.81
2.30
2.28
1.92
Changes in Working Capital
-10.08
-7.65
-19.20
0.30
-8.11
0.02
2.48
-6.05
-0.91
-1.77
Cash after chg. in Working capital
6.05
4.53
-12.06
5.29
-3.65
4.20
6.13
-3.00
2.82
1.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.03
-2.09
-1.12
-0.83
-0.57
-1.00
-0.57
-0.31
-0.16
-0.19
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