PBT
1.60
9.26
18.17
9.81
7.01
7.74
5.15
2.62
4.03
5.62
Adjustment
5.54
5.29
3.45
3.15
3.09
2.98
3.21
2.90
2.86
2.56
Changes in Working Capital
17.14
-19.83
-4.03
-1.83
9.76
-5.32
7.48
-0.69
-6.12
-14.96
Cash after chg. in Working capital
24.27
-5.29
17.59
11.13
19.85
5.40
15.84
4.83
0.78
-6.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
-0.18
-0.51
-1.30
-1.51
-0.92
Tax Paid
-1.91
-4.11
-3.31
-2.68
-2.71
-1.60
-0.71
-1.06
-1.56
-1.93
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
-1.36
-0.95
-1.20
-1.20
-1.13