PBT
8.86
11.05
-3.03
-6.53
38.53
8.40
4.61
2.10
1.13
0.01
Adjustment
19.43
17.39
13.96
9.41
-25.16
9.36
11.28
11.73
10.35
7.86
Changes in Working Capital
-12.48
-18.32
-0.61
-2.92
-1.38
-5.39
0.03
-3.40
-3.71
3.73
Cash after chg. in Working capital
15.81
10.12
10.33
-0.05
11.99
12.38
15.92
10.43
7.78
11.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.75
-1.18
0.44
0.47
-5.32
-0.67
-0.54
0.10
0.08
-0.15
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