PBT
8.18
7.19
5.04
6.04
9.34
6.14
2.75
1.94
4.07
5.20
Adjustment
18.75
14.82
18.85
18.52
18.52
16.66
6.55
7.02
6.35
4.18
Changes in Working Capital
-2.93
-25.77
-16.73
-11.27
-11.25
-38.98
0.99
-9.31
18.88
5.03
Cash after chg. in Working capital
23.99
-3.76
7.16
13.30
16.62
-16.19
10.29
-0.35
29.30
14.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.53
-0.83
-0.30
-2.40
-2.67
-1.35
-1.17
-0.27
-1.15
-0.87
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
-0.06
0.05
-0.05
0.16
-0.66
-0.44
0.08
0.00