PBT
1.08
10.08
2.16
4.18
2.84
2.73
2.01
-17.96
-29.27
-4.31
Adjustment
12.50
14.55
16.82
18.16
20.09
19.93
21.31
21.33
19.63
18.20
Changes in Working Capital
2.74
-4.80
1.45
-2.06
-1.59
-2.45
-8.99
5.23
-3.64
-9.09
Cash after chg. in Working capital
16.32
19.83
20.43
20.29
21.33
20.21
14.33
8.60
-13.28
4.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.88
-0.86
-0.62
5.54
9.06
1.33
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
-0.89
-0.96
-1.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00