PBT
3.62
3.36
3.27
4.41
3.29
0.98
1.23
1.24
0.82
0.78
Adjustment
6.64
4.75
3.75
3.62
1.62
1.74
16.56
19.91
0.68
0.74
Changes in Working Capital
-38.60
-32.21
19.03
-25.30
-5.28
-4.70
100.82
6.48
1.64
-1.92
Cash after chg. in Working capital
-28.34
-24.10
26.06
-17.27
-0.37
-1.97
118.60
27.62
3.14
-0.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.07
-0.83
-1.47
-0.97
-0.41
-0.24
-0.53
-0.47
-0.32
-0.24
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