PBT
10.94
8.87
8.19
7.41
6.95
4.49
3.46
4.97
3.23
3.56
Adjustment
1.07
1.31
1.15
0.68
0.61
1.16
1.22
1.17
0.55
1.27
Changes in Working Capital
1.31
0.44
-0.11
1.46
2.76
1.02
-0.13
-1.33
-0.46
1.84
Cash after chg. in Working capital
13.31
10.63
9.22
9.55
10.32
6.66
4.55
4.81
3.31
6.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.00
-2.19
-2.81
-2.65
-2.49
-1.04
-1.42
-1.78
-0.85
-1.70
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