PBT
17.84
10.03
7.46
6.27
7.52
7.40
8.83
5.83
Adjustment
2.93
0.82
1.27
0.39
0.03
2.00
1.57
1.60
Changes in Working Capital
-10.64
-15.84
-4.66
-6.09
-1.62
-5.03
-1.53
-3.13
Cash after chg. in Working capital
10.13
-4.99
4.07
0.56
5.93
4.37
8.88
4.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.50
-3.72
-2.13
-2.16
-2.80
-3.06
-2.96
-1.99
Other Direct Exp. Paid
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