PBT
5.94
6.32
-4.64
3.58
5.12
-1.40
-13.55
-13.23
0.30
1.32
Adjustment
1.83
1.39
6.77
2.54
1.32
1.77
2.19
7.53
7.61
5.95
Changes in Working Capital
0.83
-7.26
1.02
16.68
24.45
2.45
10.17
-12.79
-1.66
3.57
Cash after chg. in Working capital
8.60
0.45
3.14
22.80
30.89
2.82
-1.19
-18.50
6.24
10.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.16
-0.19
-0.05
-0.02
-0.02
0.00
0.00
0.00
-0.06
-0.25
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