PBT
14.01
4.20
11.65
8.81
6.32
4.43
1.38
1.53
2.72
1.88
Adjustment
-12.59
-2.13
-10.26
-7.79
-5.28
-3.60
-0.58
0.18
-0.11
0.12
Changes in Working Capital
7.35
-1.00
-1.70
-1.75
0.10
4.58
6.22
3.32
4.20
-2.75
Cash after chg. in Working capital
8.77
1.06
-0.31
-0.73
1.14
5.41
7.01
5.03
6.81
-0.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
-1.93
-2.71
-3.43
-3.09
-0.02
Tax Paid
-0.76
-0.30
-0.01
0.13
0.01
0.00
-0.05
0.31
-0.09
-0.78
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
-0.32