PBT
17.55
10.46
5.49
2.32
1.00
0.56
2.26
2.71
3.75
6.29
Adjustment
2.27
2.65
2.84
2.80
2.58
2.00
1.86
1.78
1.36
1.28
Changes in Working Capital
-6.65
-1.94
-0.46
1.69
-2.09
2.67
-2.81
-0.52
-1.72
-2.23
Cash after chg. in Working capital
13.17
11.17
7.87
6.82
1.50
5.24
1.31
3.97
3.38
5.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.10
-2.31
-1.14
-0.48
-0.20
-0.11
-0.46
-0.53
-0.77
-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
-0.02
-0.05
-0.05
-0.01
0.00
0.00
-0.03
-0.13
-0.06
-0.03