PBT
3.66
2.64
2.02
3.17
3.13
3.30
2.47
1.08
0.34
0.18
Adjustment
-9.86
4.67
4.39
5.21
5.50
4.62
4.17
1.85
1.15
0.76
Changes in Working Capital
-7.89
-4.53
-9.47
1.42
-4.32
0.72
-27.03
-6.08
-12.41
-0.71
Cash after chg. in Working capital
-14.09
2.78
-3.06
9.80
4.31
8.63
-20.40
-3.15
-10.92
0.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.97
-0.70
-0.39
-0.62
-0.62
0.00
0.00
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