PBT
4.53
5.99
4.92
4.67
4.57
4.76
4.64
3.52
3.45
3.03
Adjustment
2.06
2.83
2.50
2.05
2.42
3.51
3.76
5.21
3.90
4.42
Changes in Working Capital
6.16
-8.04
-0.67
-14.26
2.15
6.89
-4.74
-0.20
-6.52
-6.83
Cash after chg. in Working capital
12.76
0.78
6.75
-7.54
9.14
15.16
3.67
8.53
0.84
0.61
Interest Paid
0.00
0.00
0.00
0.00
-0.49
-1.09
-1.40
-2.76
-1.68
-1.68
Tax Paid
-1.27
-1.31
-1.47
-1.60
-1.72
-1.84
-1.62
-1.01
-1.31
-1.15
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