PBT
1.19
4.69
0.91
2.51
6.32
2.22
4.70
6.27
7.90
4.96
Adjustment
7.11
7.27
6.50
5.76
6.16
6.16
5.04
5.26
2.37
4.41
Changes in Working Capital
-0.48
-2.44
-2.18
-1.71
-7.59
-3.80
-3.94
-12.69
0.15
-4.34
Cash after chg. in Working capital
7.82
9.52
5.22
6.56
4.89
4.58
5.80
-1.17
10.42
5.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.12
-1.43
-0.58
-1.38
-1.14
-0.94
-1.66
-2.34
-2.34
-1.61
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