PBT
4.27
8.07
4.66
1.60
3.42
7.04
7.94
2.94
5.44
2.82
Adjustment
-4.87
-5.52
-4.16
-3.90
-4.33
-3.54
-3.82
-4.03
-3.72
-3.41
Changes in Working Capital
-25.32
9.25
21.69
3.52
-0.13
0.92
3.78
-4.35
3.98
1.30
Cash after chg. in Working capital
-25.92
11.80
22.19
1.22
-1.04
4.42
7.90
-5.43
5.69
0.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.19
-1.85
-0.92
-0.37
-1.46
-1.10
-2.55
-0.82
-1.69
-0.87
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