PBT
2.93
9.88
9.67
7.95
6.52
5.79
-0.10
0.86
6.61
1.84
Adjustment
5.82
-2.16
-0.91
-1.71
-2.38
-1.85
2.88
0.53
1.57
-2.05
Changes in Working Capital
-6.27
13.38
-14.95
-7.64
1.87
-16.19
-2.75
-5.62
4.62
-4.72
Cash after chg. in Working capital
2.48
21.10
-6.19
-1.40
6.01
-12.25
0.03
-4.23
12.80
-4.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.00
-2.16
-1.94
-1.34
-1.41
-1.01
-0.57
-0.63
-1.14
-0.20
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