PBT
9.41
9.00
-11.63
14.40
4.08
1.67
2.53
2.54
10.09
9.27
Adjustment
-0.85
0.33
1.26
-8.63
7.73
7.05
8.15
7.52
6.52
5.26
Changes in Working Capital
4.25
19.71
8.79
-6.13
-1.96
-4.09
-2.65
2.50
-7.51
-7.47
Cash after chg. in Working capital
12.82
29.05
-1.58
-0.36
9.85
4.63
8.02
12.56
9.10
7.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.57
1.85
0.00
-2.88
-0.82
-0.33
-0.51
-0.51
-2.02
-2.09
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