PBT
-0.18
1.14
13.71
14.09
12.33
2.36
1.72
0.22
2.06
1.10
Adjustment
7.75
6.72
6.38
3.51
1.25
5.60
5.16
5.25
4.92
4.36
Changes in Working Capital
10.85
5.87
-6.56
-7.89
-4.60
-3.44
2.84
1.67
-2.95
-4.34
Cash after chg. in Working capital
18.42
13.74
13.53
9.71
8.98
4.53
9.72
7.13
4.03
1.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
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