PBT
6.51
6.16
12.74
5.02
2.10
0.94
2.12
0.40
0.55
0.17
Adjustment
10.04
6.87
8.78
9.28
7.84
0.35
0.66
-0.13
0.85
0.11
Changes in Working Capital
8.34
-22.50
13.04
-16.62
11.53
-4.51
-2.16
1.14
10.76
6.62
Cash after chg. in Working capital
24.89
-9.47
34.56
-2.32
21.47
-3.23
0.62
1.40
12.16
6.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.64
-1.87
-3.70
-1.26
-0.60
-0.24
-0.56
-0.12
-0.16
-0.19
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
-0.46
-0.31
-0.22
-0.32
-0.22
0.00
0.00
0.00
0.00
0.00