PBT
13.38
16.59
8.06
4.15
9.65
1.17
-0.12
0.41
4.83
1.26
Adjustment
11.23
10.73
11.78
13.38
6.84
11.64
11.43
10.89
10.37
10.14
Changes in Working Capital
-28.59
-26.53
10.08
-4.78
25.44
-2.61
4.21
-3.40
-22.79
-1.55
Cash after chg. in Working capital
-3.98
0.79
29.92
12.75
41.92
10.21
15.53
7.90
-7.59
9.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.01
-3.95
-1.44
-1.76
-2.18
-0.31
-0.60
-0.38
-1.73
-0.24
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