PBT
1.49
6.38
10.21
0.84
13.19
11.40
0.12
1.57
1.04
0.39
Adjustment
11.04
13.57
12.59
18.31
16.60
13.72
11.01
7.03
5.78
5.19
Changes in Working Capital
-2.33
-11.57
16.85
7.59
-8.13
3.40
-26.44
22.17
-3.81
-6.05
Cash after chg. in Working capital
10.20
8.38
39.65
26.74
21.66
28.53
-15.32
30.78
3.01
-0.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.55
-2.00
4.37
-0.95
-3.39
-1.68
-0.15
-0.20
-0.05
-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