PBT
5.05
11.29
13.06
10.06
5.21
6.60
5.89
7.51
6.55
4.13
Adjustment
15.00
13.28
8.23
6.55
6.45
5.95
6.51
5.76
5.17
4.24
Changes in Working Capital
2.82
3.40
-8.89
-3.33
0.90
-8.73
-3.56
-2.70
-1.08
-3.19
Cash after chg. in Working capital
22.87
27.96
12.40
13.28
12.57
3.82
8.84
10.57
10.64
5.17
Interest Paid
-7.20
-6.82
-3.40
-2.86
-2.91
-2.45
-3.61
-3.38
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.29
-0.57
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