PBT
2.63
5.97
6.90
6.98
11.01
9.76
9.31
8.53
0.22
0.14
Adjustment
-3.65
-4.89
-2.30
-1.98
-5.97
-3.75
-2.04
-3.11
-0.57
-0.43
Changes in Working Capital
6.58
-9.23
-3.83
-1.48
9.35
-9.73
-2.95
-8.16
-0.28
-0.33
Cash after chg. in Working capital
5.56
-8.14
0.77
3.52
14.39
-3.72
4.32
-2.74
-0.64
-0.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.50
-0.71
-0.84
-1.36
-1.10
-1.06
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