PBT
15.42
11.28
7.00
3.55
3.94
3.14
3.85
3.90
2.69
2.27
Adjustment
1.57
0.53
0.56
0.48
0.88
1.73
1.50
1.77
-0.14
2.52
Changes in Working Capital
-0.53
-17.63
21.09
0.52
4.02
-0.61
1.49
1.00
-4.39
-0.75
Cash after chg. in Working capital
16.46
-5.83
28.65
4.55
8.83
4.26
6.84
6.67
-1.83
4.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.42
-1.39
-1.36
-0.75
-0.37
-0.20
-0.20
-0.10
-0.06
-0.04
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