PBT
11.78
9.43
5.07
10.23
9.66
3.27
3.43
1.28
0.55
1.39
Adjustment
3.27
2.49
1.14
1.93
1.79
2.07
0.84
1.44
0.92
-0.56
Changes in Working Capital
-10.32
0.46
0.17
-5.31
-26.27
15.87
-14.42
-3.20
0.47
-0.64
Cash after chg. in Working capital
4.73
12.38
6.38
6.85
-14.82
21.21
-10.15
-0.48
1.94
0.19
Interest Paid
0.00
0.00
0.00
0.00
-0.46
0.00
0.00
0.00
-0.12
-0.41
Tax Paid
-3.11
-2.41
-0.85
-2.63
-2.54
-1.38
-0.50
-0.07
0.00
-0.49
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