PBT
13.91
15.27
20.05
10.54
2.98
3.65
Adjustment
4.87
2.23
3.37
0.67
9.43
6.55
Changes in Working Capital
-12.36
-20.49
-10.40
-80.79
5.13
-34.25
Cash after chg. in Working capital
6.42
-2.99
13.02
-69.59
17.54
-24.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.01
-7.86
-9.20
-1.30
-1.05
0.00
Other Direct Exp. Paid
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