PBT
12.51
8.76
9.39
-3.31
3.14
11.01
7.19
4.16
8.82
10.84
Adjustment
11.07
7.71
9.07
9.87
11.42
12.08
15.91
16.02
17.93
13.43
Changes in Working Capital
-22.69
-29.85
-14.09
-10.51
-17.64
-20.93
8.93
-2.66
-3.95
1.83
Cash after chg. in Working capital
0.89
-13.38
4.36
-3.95
-3.08
2.16
32.03
17.52
22.80
26.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.99
-2.27
-2.54
-1.46
-3.06
-0.41
-3.28
-2.01
-4.55
-3.03
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