PBT
5.11
5.04
7.05
7.59
6.03
5.83
17.18
22.49
20.95
18.32
Adjustment
7.21
5.66
-3.42
-0.90
-6.61
-2.42
-11.97
4.88
6.80
0.97
Changes in Working Capital
-47.83
0.64
-14.08
-18.09
1.43
-13.81
-13.07
-6.20
53.83
-13.34
Cash after chg. in Working capital
-35.51
11.34
-10.45
-11.40
0.85
-10.40
-7.86
21.17
81.58
5.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.53
-5.08
-0.40
-0.10
-0.25
-0.25
1.81
-7.10
-10.03
-6.54
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