PBT
19.83
4.90
8.33
5.11
5.04
7.05
7.59
6.03
5.83
17.18
Adjustment
-9.51
13.08
5.50
7.21
5.66
-3.42
-0.90
-6.61
-2.42
-11.97
Changes in Working Capital
2.65
-14.12
13.63
-47.83
0.64
-14.08
-18.09
1.43
-13.81
-13.07
Cash after chg. in Working capital
12.97
3.86
27.46
-35.51
11.34
-10.45
-11.40
0.85
-10.40
-7.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.33
-2.66
-2.32
-1.53
-5.08
-0.40
-0.10
-0.25
-0.25
1.81
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