PBT
11.33
10.49
24.59
9.05
4.53
5.60
1.75
4.73
-1.75
-7.72
Adjustment
-2.65
-2.54
-2.67
-0.37
6.92
8.15
4.53
7.08
9.25
40.22
Changes in Working Capital
-18.21
-13.53
-30.06
-1.36
-4.38
-11.72
-9.86
-26.32
-13.77
-3.45
Cash after chg. in Working capital
-9.53
-5.57
-8.15
7.33
7.07
2.03
-3.58
-14.51
-6.28
29.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.64
-2.56
-3.32
-2.46
-3.92
-2.36
-0.49
0.36
0.60
3.81
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