PBT
13.63
20.59
12.70
2.17
1.69
1.25
0.81
0.95
0.38
0.55
Adjustment
4.74
2.21
1.29
0.93
-0.19
1.45
0.53
0.50
0.50
0.48
Changes in Working Capital
-33.95
-23.50
-17.19
-6.79
8.94
1.26
0.77
-2.67
1.29
-9.49
Cash after chg. in Working capital
-15.57
-0.70
-3.20
-3.69
10.44
3.96
2.11
-1.23
2.17
-8.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.92
-3.93
-1.73
-0.54
-0.42
-0.32
-0.25
-0.32
-0.12
-0.15
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
0.11
0.00
-0.03
-0.03
-0.05
-0.01