PBT
21.00
11.55
4.13
2.95
2.39
1.18
Adjustment
5.64
4.78
4.16
1.74
1.30
0.71
Changes in Working Capital
-32.24
-23.90
-10.54
-4.94
-2.77
-2.06
Cash after chg. in Working capital
-5.61
-7.57
-2.25
-0.25
0.91
-0.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.44
-1.04
0.39
0.00
0.00
-0.02
Other Direct Exp. Paid
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
0.04