PBT
8.45
2.98
1.48
1.45
1.33
2.83
2.11
1.72
1.40
0.87
Adjustment
-2.15
-3.35
-1.77
0.25
-6.35
-1.15
-0.99
-2.75
-1.11
0.72
Changes in Working Capital
41.67
-4.80
-10.64
26.45
-34.68
-14.73
-20.77
33.33
-6.67
33.97
Cash after chg. in Working capital
47.97
-5.17
-10.93
28.14
-39.70
-13.05
-19.65
32.30
-6.39
35.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.36
-0.38
-0.54
-0.35
-1.01
-0.32
-0.39
-0.30
-0.41
-0.37
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