PBT
7.14
11.38
14.84
12.38
6.31
4.04
3.78
3.76
1.06
0.31
Adjustment
2.70
-0.07
1.18
2.44
5.54
7.78
6.23
4.84
11.65
6.57
Changes in Working Capital
-7.22
-24.47
-15.17
-12.09
-10.21
-16.53
17.15
-1.02
-4.77
-2.39
Cash after chg. in Working capital
2.62
-13.16
0.85
2.73
1.65
-4.71
27.16
7.57
7.94
4.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.77
-2.36
-3.62
-2.21
-0.93
-1.14
-0.76
-0.86
-0.20
-0.05
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