PBT
9.66
1.46
3.17
-3.27
0.10
1.07
-2.77
4.37
3.88
0.86
Adjustment
9.97
10.60
9.60
9.85
9.31
8.66
8.59
7.20
6.38
4.39
Changes in Working Capital
-10.08
-4.13
-4.36
-4.44
-2.04
-4.12
-4.98
-3.20
-8.36
7.83
Cash after chg. in Working capital
9.55
7.94
8.40
2.13
7.37
5.61
0.83
8.37
1.90
13.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.77
-0.04
0.07
0.03
0.04
-0.68
-0.67
-0.82
-0.43
-0.33
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