PBT
1.52
2.02
1.17
-4.07
5.28
7.20
7.00
4.30
4.54
9.23
Adjustment
14.26
17.87
16.18
24.50
13.88
14.11
20.27
22.26
24.63
9.80
Changes in Working Capital
-2.06
2.14
-5.74
-4.82
-23.14
4.14
-4.58
5.21
-9.07
0.13
Cash after chg. in Working capital
13.72
22.03
11.61
15.61
-3.99
25.45
22.69
31.76
20.09
19.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.46
0.26
0.03
-0.01
-1.64
-1.45
-0.31
-0.30
-0.44
0.00
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