PBT
14.62
22.20
14.65
8.71
10.51
6.37
4.94
2.67
1.81
1.79
Adjustment
4.99
4.86
6.48
1.25
-2.36
1.39
1.99
2.29
1.05
0.30
Changes in Working Capital
-29.71
-17.03
27.16
-15.24
-19.25
-7.78
-1.08
2.40
1.70
-2.24
Cash after chg. in Working capital
-10.11
10.02
48.30
-5.28
-11.10
-0.02
5.86
7.36
4.56
-0.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.55
-3.00
-2.30
-1.80
-0.90
-1.55
-1.36
-1.15
-0.75
-0.49
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