PBT
1.91
1.95
-2.71
3.62
2.48
3.04
2.35
5.86
6.50
1.71
Adjustment
12.27
15.54
13.04
8.78
7.39
8.69
6.63
7.96
6.34
9.26
Changes in Working Capital
0.43
-4.86
-17.86
-15.10
16.16
-2.84
-14.76
-7.85
-2.32
-9.02
Cash after chg. in Working capital
14.61
12.63
-7.53
-2.70
26.02
8.89
-5.77
5.97
10.52
1.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-1.63
-0.43
-1.09
0.00
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
0.00