PBT
5.79
13.95
3.81
14.25
32.19
6.32
1.68
7.21
2.67
1.49
Adjustment
10.50
2.03
3.57
-4.73
-14.33
-2.16
1.22
2.98
3.33
3.97
Changes in Working Capital
-9.57
-14.62
21.96
-5.59
-16.45
-7.98
3.80
-13.99
-6.98
11.89
Cash after chg. in Working capital
6.72
1.37
29.35
3.94
1.41
-3.81
6.71
-3.80
-0.98
17.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.74
0.00
4.12
-7.28
-0.01
0.01
-4.18
-2.94
-1.61
-0.75
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