PBT
15.72
19.58
10.79
5.08
4.62
6.55
9.10
10.63
-2.71
-4.95
Adjustment
-2.44
-7.95
0.71
3.70
-1.07
-1.09
-2.79
-1.12
6.19
11.73
Changes in Working Capital
-1.06
-5.85
-10.11
9.99
-2.14
-10.97
-11.34
-31.39
-6.63
1.49
Cash after chg. in Working capital
12.23
5.78
1.39
18.76
1.42
-5.51
-5.03
-21.89
-3.15
8.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.41
-3.57
-2.87
-1.10
-2.09
-1.78
-3.11
-2.89
1.31
-0.20
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