PBT
9.88
8.61
10.10
2.98
7.82
8.59
8.61
5.99
Adjustment
33.72
54.12
-6.38
23.36
21.37
12.30
16.43
10.34
Changes in Working Capital
-41.32
-177.98
-42.58
7.50
-37.88
-63.55
-20.37
-13.88
Cash after chg. in Working capital
2.28
-115.24
-38.86
33.83
-8.69
-42.66
4.67
2.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.25
-2.11
-4.15
-4.25
-0.16
-3.42
-0.85
-0.52
Other Direct Exp. Paid
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
-0.62
-1.08
-2.68