PBT
2.11
15.41
0.01
6.04
2.19
2.97
10.07
8.64
-6.66
4.16
Adjustment
15.23
14.67
14.92
13.82
10.29
8.62
8.35
8.94
3.44
5.84
Changes in Working Capital
-4.27
-3.42
5.70
-10.88
-8.39
-7.60
-0.72
-26.77
-1.77
1.56
Cash after chg. in Working capital
13.08
26.66
20.63
8.98
4.09
3.98
17.70
-9.18
-4.99
11.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.93
-3.85
2.10
-3.15
-1.93
-0.87
-3.18
-2.66
0.00
-1.30
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