PBT
9.66
6.56
9.92
14.01
4.20
11.65
8.81
6.32
4.43
1.38
Adjustment
-7.79
-4.38
-7.90
-12.59
-2.13
-10.26
-7.79
-5.28
-3.60
-0.58
Changes in Working Capital
-2.29
-5.24
-4.38
7.35
-1.00
-1.70
-1.75
0.10
4.58
6.22
Cash after chg. in Working capital
-0.43
-3.06
-2.36
8.77
1.06
-0.31
-0.73
1.14
5.41
7.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.93
-2.71
Tax Paid
-0.93
-0.49
-1.02
-0.76
-0.30
-0.01
0.13
0.01
0.00
-0.05
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