PBT
6.12
5.95
4.00
2.10
1.69
0.98
0.54
0.25
0.19
0.06
Adjustment
0.87
0.09
-0.04
-0.11
-0.07
-0.04
-0.19
-0.03
0.01
-0.05
Changes in Working Capital
4.01
-4.53
-24.99
-4.13
-3.26
-2.02
-5.59
-2.90
-0.43
-1.81
Cash after chg. in Working capital
11.01
1.51
-21.02
-2.14
-1.64
-1.07
-5.25
-2.68
-0.23
-1.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.49
-1.52
-1.07
-0.67
-0.52
-0.30
-0.17
-0.06
-0.05
-0.02
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
-20.19
-13.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00