PBT
1.33
17.12
7.29
1.16
-7.46
5.37
0.37
11.58
13.96
17.55
Adjustment
4.01
9.31
9.62
14.87
20.81
13.29
14.38
13.36
10.35
9.82
Changes in Working Capital
-1.96
40.33
7.59
17.12
8.45
8.76
2.55
-23.31
-25.16
-22.43
Cash after chg. in Working capital
3.38
66.77
24.50
33.14
21.79
27.42
17.31
1.63
-0.85
4.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.66
-3.90
-0.44
-0.95
-2.02
-4.33
-0.80
-7.52
-6.99
-5.62
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