PBT
4.83
5.54
6.35
1.16
0.69
0.04
0.34
Adjustment
4.53
4.54
4.24
3.87
5.06
5.15
3.47
Changes in Working Capital
-16.98
-6.01
-11.81
-1.15
9.84
-1.54
-14.91
Cash after chg. in Working capital
-7.62
4.07
-1.22
3.88
15.59
3.64
-11.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.36
0.00
-1.93
-0.52
-0.38
-0.12
-0.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-2.59
0.00
0.00
0.00
0.00
0.00
0.00