PBT
9.87
5.96
2.30
16.81
11.76
5.41
4.26
6.17
27.44
14.70
Adjustment
3.03
-0.29
-3.47
5.88
8.25
12.20
20.01
20.87
21.57
2.73
Changes in Working Capital
5.16
-13.55
-1.68
-32.39
17.02
-10.79
7.36
2.07
-45.41
-13.24
Cash after chg. in Working capital
18.06
-7.88
-2.85
-9.70
37.02
6.82
31.63
29.11
3.60
4.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.76
-2.75
-0.77
-5.91
-3.42
-0.90
-1.68
-3.09
-8.42
-3.22
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