PBT
11.49
2.31
3.26
8.77
13.37
9.70
-0.08
1.53
1.71
-4.81
Adjustment
12.58
10.86
16.68
17.06
14.89
16.67
21.50
21.64
13.60
7.62
Changes in Working Capital
-50.98
2.18
-5.78
-3.06
7.91
2.66
5.26
17.29
-9.60
5.07
Cash after chg. in Working capital
-26.91
15.35
14.16
22.77
36.17
29.03
26.68
40.46
5.71
7.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.79
-1.15
-0.83
-3.13
-2.26
-1.73
-0.09
0.00
0.00
0.00
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
13.92