PBT
5.69
7.77
7.88
9.63
4.98
1.77
0.44
0.42
12.81
-6.77
Adjustment
18.36
14.19
16.63
22.61
30.10
26.58
-200.37
35.63
12.11
32.16
Changes in Working Capital
-10.74
-9.65
-17.35
-10.42
-23.30
-4.90
219.51
-36.67
-17.72
3.61
Cash after chg. in Working capital
13.31
12.31
7.16
21.82
11.78
23.45
19.58
-0.62
7.20
29.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.69
-0.10
0.00
0.00
0.00
-0.54
-1.32
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