PBT
9.72
10.98
9.80
4.55
-20.50
9.94
33.67
20.26
10.01
7.05
Adjustment
22.31
17.78
15.61
13.59
15.99
13.72
11.38
7.13
4.74
0.47
Changes in Working Capital
-24.64
-0.40
-14.41
-7.13
29.68
0.65
-47.60
-44.98
-16.27
-1.08
Cash after chg. in Working capital
7.39
28.37
11.00
11.01
25.17
24.31
-2.54
-17.60
-1.52
6.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.75
1.03
0.29
0.00
-1.70
-11.14
-7.56
-4.04
0.00
0.00
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