PBT
1.21
3.24
9.12
5.33
6.41
3.96
5.32
8.65
9.44
14.78
Adjustment
6.86
0.13
-5.39
-2.83
-8.02
-1.17
-3.43
-3.78
1.27
1.39
Changes in Working Capital
10.26
-16.58
-28.49
-16.46
11.38
-16.89
-7.30
14.31
17.98
-2.88
Cash after chg. in Working capital
18.33
-13.21
-24.76
-13.96
9.77
-14.11
-5.41
19.17
28.68
13.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.00
-1.47
-2.69
-1.77
-1.83
-1.10
-2.83
-2.79
-3.37
-2.62
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