PBT
14.44
8.90
6.52
3.66
1.38
0.11
3.04
2.35
2.11
4.71
Adjustment
11.26
9.43
8.01
6.80
7.52
8.36
8.02
7.33
6.25
5.57
Changes in Working Capital
-2.43
-14.74
-15.49
-27.28
8.31
-1.35
3.45
-0.26
-3.00
-8.09
Cash after chg. in Working capital
23.28
3.60
-0.95
-16.82
17.20
7.13
14.51
9.43
5.36
2.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.97
-1.76
-1.20
-0.39
-0.14
-0.78
-0.63
-0.16
-0.98
-1.05
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